Franklin BSP Realty Trust, Inc. (FBRT)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1562528. Latest filing source: 0001562528-26-000008.
Informational only - descriptive public-record data, not investment advice.
Business
Read FBRT's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read FBRT's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 430,280,000 | USD | 2025 | 2026-02-25 |
| Net income | 82,271,000 | USD | 2025 | 2026-02-25 |
| Assets | 6,057,250,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79,404,000 | 89,564,000 | 152,288,000 | 195,299,000 | 179,872,000 | 216,890,000 | 357,705,000 | 552,506,000 | 526,076,000 | 430,280,000 |
| Net income | 29,990,000 | 33,779,000 | 52,825,000 | 83,924,000 | 54,746,000 | 25,702,000 | 14,431,000 | 145,215,000 | 95,878,000 | 82,271,000 |
| Diluted EPS | 0.95 | 1.06 | 1.44 | 1.60 | 0.90 | -0.18 | -0.38 | 1.42 | 0.82 | 0.64 |
| Operating cash flow | 35,024,000 | 8,354,000 | 7,098,000 | 45,369,000 | 115,334,000 | 146,497,000 | 152,515,000 | 197,387,000 | 57,233,000 | 291,940,000 |
| Dividends paid | 40,251,000 | 38,828,000 | 36,952,000 | 60,613,000 | 49,790,000 | 67,955,000 | 139,415,000 | 144,347,000 | 144,906,000 | 145,577,000 |
| Share buybacks | 18,965,000 | 20,546,000 | 15,085,000 | 13,813,000 | 10,259,000 | 11,417,000 | 16,579,000 | 12,505,000 | 4,867,000 | 14,367,000 |
| Assets | 1,248,125,000 | 1,583,661,000 | 2,606,078,000 | 3,540,620,000 | 3,189,761,000 | 9,474,701,000 | 6,203,601,000 | 5,955,180,000 | 6,002,386,000 | 6,057,250,000 |
| Liabilities | 614,475,000 | 973,322,000 | 1,727,064,000 | 2,514,705,000 | 2,182,063,000 | 7,666,645,000 | 4,530,465,000 | 4,279,223,000 | 4,392,581,000 | 4,436,025,000 |
| Stockholders' equity | 633,650,000 | 610,339,000 | 733,228,000 | 816,805,000 | 798,444,000 | 1,705,637,000 | 1,562,980,000 | 1,559,114,000 | 1,512,562,000 | 1,441,530,000 |
| Cash and cash equivalents | 118,048,000 | 83,711,000 | 191,390,000 | 87,246,000 | 82,071,000 | 154,929,000 | 179,314,000 | 337,595,000 | 184,443,000 | 167,292,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 37.77% | 37.71% | 34.69% | 42.97% | 30.44% | 11.85% | 4.03% | 26.28% | 18.23% | 19.12% |
| Return on equity | 4.73% | 5.53% | 7.20% | 10.27% | 6.86% | 1.51% | 0.92% | 9.31% | 6.34% | 5.71% |
| Return on assets | 2.40% | 2.13% | 2.03% | 2.37% | 1.72% | 0.27% | 0.23% | 2.44% | 1.60% | 1.36% |
| Liabilities / equity | 0.97 | 1.59 | 2.36 | 3.08 | 2.73 | 4.49 | 2.90 | 2.74 | 2.90 | 3.08 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -0.43 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.34 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.44 | reported discrete quarter | ||
| 2023-Q2 | 2023-03-31 | 43,830,000 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 152,892,000 | 0.39 | reported discrete quarter | |
| 2023-Q3 | 2023-06-30 | 39,603,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 137,042,000 | 0.30 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 132,036,000 | 30,015,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 130,558,000 | 35,920,000 | 0.35 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 35,920,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 133,553,000 | -0.11 | reported discrete quarter | |
| 2024-Q3 | 2024-06-30 | -2,175,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-09-30 | 134,142,000 | 0.30 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 127,823,000 | 30,519,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 113,908,000 | 24,058,000 | 0.20 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | 24,058,000 | reported discrete quarter | ||
| 2025-Q2 | 2025-06-30 | 111,171,000 | 0.19 | reported discrete quarter | |
| 2025-Q3 | 2025-06-30 | 23,201,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-09-30 | 106,167,000 | 0.12 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 99,034,000 | 17,698,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 92,249,000 | 11,980,000 | 0.07 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001562528-26-000014.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Quarterly Report on Form 10-Q, as well as our Annual Report on Form 10-K for the fiscal year ended December 31, 2025 filed with the U.S. Securities and Exchange Commission (the "SEC") on February 25, 2026.
As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to FBRT OP LLC, a Delaware limited liability company, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (the "Advisor").
Certain statements included in this Quarterly Report on Form 10-Q are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the Company and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "may," "will," "seeks," "anticipates," "believes," "estimates," "expects," "plans," "intends," "should" or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.
Our forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements, and thus our investors should not place undue reliance on these statements. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, as such factors may be updated from time to time in our periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at http://www.sec.gov. These factors include:
•changes in our business and investment strategy;
•our ability to make investments in a timely manner or on acceptable terms;
•changes in credit market conditions and our ability to obtain long-term financing for our investments in a timely manner and on terms that are consistent with what we project when we invest;
•the effect of general market, real estate market, economic and political conditions, including changing interest rate environments (and sustained high interest rates) and inflation;
•our ability to make scheduled payments on our debt obligations;
•our ability to generate sufficient cash flows to make distributions to our stockholders;
•our ability to generate sufficient debt and equity capital to fund additional investments;
•our ability to refinance our existing financing arrangements;
•our ability to recover unpaid principal on defaulted loans and reinvest it in income producing assets;
•the degree and nature of our competition;
•the ability of us and our external advisor to retain qualified personnel;
•impairment in the value of real estate property securing our loans or that we own;
•our ability to recover or mitigate estimated losses on non-performing assets;
•the impact of national health crises or international military conflicts;
•our ability to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes; and
•other factors set forth under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2025.
53
Table of Contents
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. Substantially all of our business is conducted through the OP, a Delaware limited liability company. We are the managing member of the OP and directly or indirectly held 90% of the common units of membership interests in the OP ("OP Units") as of March 31, 2026.
The Company’s operations are organized into two business units: (i) Commercial Real Estate Financing, and (ii) Agency Business. The Commercial Real Estate Financing unit primarily focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Secondarily, this unit also invests in and asset manages real estate securities, with a historical focus on commercial mortgage-backed securities ("CMBS"), commercial real estate collateralized loan obligation bonds and single asset single borrower bonds (collectively "CMBS bonds"), collateralized debt obligations ("CDOs") and other securities. Through this unit the Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions, and owns real estate that was either acquired by the Company through foreclosure, deed-in-lieu of foreclosure or that was purchased for investment.
On July 1, 2025, through a wholly owned subsidiary, we acquired NewPoint Holdings JV LLC (“NewPoint”), which now comprises our Agency Business unit. Through this unit, we originate, sell and service a range of multifamily finance products under programs offered by government-sponsored enterprises (“GSEs”), such as the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) and by government agencies (“Agencies”), such as the Government National Mortgage Association (“Ginnie Mae”) and the Federal Housing Administration, a division of the U.S. Department of Housing and Urban Development (together with Ginnie Mae, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender, a Freddie Mac Program Plus Seller/Servicer, a Multifamily Accelerated Processing (“MAP”) and Section 232 LEAN lender for HUD and a Ginnie Mae issuer. Additionally, the Company services external portfolios of commercial real estate financing products.
We are managed by the Advisor pursuant to an advisory agreement, as amended on August 18, 2021 (the "Advisory Agreement"). The Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".
As of March 31, 2026, we have 243 employees, all of which are employees of NewPoint.
54
Table of Contents
Book Value Per Share
The following table calculates our book value per share as of March 31, 2026 and December 31, 2025 (in thousands, except share and per share amounts):
| March 31, 2026 | December 31, 2025 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 1,132,725 | $ | 1,182,788 | |||
| Shares: | |||||||
| Common stock | 76,902,793 | 80,843,557 | |||||
| Restricted stock and restricted stock units | 1,630,921 | 1,435,383 | |||||
| Total outstanding shares | 78,533,714 | 82,278,940 | |||||
| Book value per share(1) | $ | 14.42 | $ | 14.38 |
The following table calculates our fully-converted book value per share as of March 31, 2026 and December 31, 2025 (in thousands, except share and per share amounts):
| March 31, 2026 | December 31, 2025 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,308,242 | $ | 1,359,363 | |||
| Shares: | |||||||
| Common stock | 76,902,793 | 80,843,557 | |||||
| Restricted stock and restricted stock units | 1,630,921 | 1,435,383 | |||||
| Series H convertible preferred stock | 5,370,498 | 5,370,498 | |||||
| Class A OP Units | 8,385,951 | 8,385,951 | |||||
| Total outstanding shares | 92,290,163 | 96,035,389 | |||||
| Fully-converted book value per share(2)(3) | $ | 14.18 | $ | 14.15 |
________________________
(1) Book value per share includes unvested shares for restricted stock and restricted stock units.
(2) Fully-converted book value per share assumes conversion of the Company's Series H preferred stock, the redemption for Company common stock of the Class A OP Units of the OP held by third parties, and the vesting of the Company's unvested equity compensation awards.
(3) Excluding the impact of accumulated depreciation and amortization of real property of $18.5 million and $17.5 million as of March 31, 2026 and December 31, 2025, respectively, as well as including the impact of the fair value of our MSRs over their carrying value of $19.2 million as of March 31, 2026, would result in a fully converted book value per share of $14.58 and $14.34, respectively.
55
Table of Contents
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
During the three months ended March 31, 2026, there were no material changes to our critical accounting estimates as compared to the critical accounting estimates disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2025.
56
Table of Contents
Portfolio
As of March 31, 2026 and December 31, 2025, our portfolio consisted of 177 and 169 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans, held for investment, net of allo
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to FBRT OP LLC, a Delaware limited liability company, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").
This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. Substantially all of our business is conducted through the OP, a Delaware limited liability company. We are the managing member of the OP and directly or indirectly held 91% of the common units of membership interests in the OP as of December 31, 2025.
The Company’s operations are organized into two business units: (i) Commercial Real Estate Financing, and (ii) Agency Business. The Commercial Real Estate Financing unit primarily focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Secondarily, this unit also invests in and asset manages real estate securities, with a historical focus on commercial mortgage-backed securities ("CMBS"), commercial real estate collateralized loan obligation bonds and single asset single borrower bonds (collectively "CMBS bonds"), collateralized debt obligations ("CDOs") and other securities. Through this unit the Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions, and owns real estate that was either acquired by the Company through foreclosure, deed-in-lieu of foreclosure or that was purchased for investment.
On July 1, 2025, through a wholly owned subsidiary, we acquired NewPoint Holdings JV LLC (“NewPoint”), which now comprises our Agency Business unit. Through this unit, we originate, sell and service a range of multifamily finance products under programs offered by government-sponsored enterprises (“GSEs”), such as the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) and by government agencies (“Agencies”), such as the Government National Mortgage Association (“Ginnie Mae”) and the Federal Housing Administration, a division of the U.S. Department of Housing and Urban Development (together with Ginnie Mae, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender, a Freddie Mac Program Plus Seller/Servicer, a Multifamily Accelerated Processing (“MAP”) and Section 232 LEAN lender for HUD and a Ginnie Mae issuer. Additionally, the Company services external portfolios of commercial real estate financing products.
We are managed by the Advisor pursuant to an advisory agreement, as amended on August 18, 2021 (the "Advisory Agreement"). The Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".
As of December 31, 2025, we had 223 employees, all of which are employees of NewPoint.
27
Book Value Per Share
The following table calculates the Company's book value per share as of December 31, 2025 and 2024 (in thousands, except share and per share amounts):
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 1,182,788 | $ | 1,253,820 | |||
| Shares: | |||||||
| Common stock | 80,843,557 | 81,788,091 | |||||
| Restricted stock and restricted stock units | 1,435,383 | 1,278,698 | |||||
| Total outstanding shares | 82,278,940 | 83,066,789 | |||||
| Book value per share(1) | $ | 14.38 | $ | 15.09 |
The following table calculates the Company's fully-converted book value per share as of December 31, 2025 and 2024 (in thousands, except share and per share amounts):
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,359,363 | $ | 1,343,568 | |||
| Shares: | |||||||
| Common stock | 80,843,557 | 81,788,091 | |||||
| Restricted stock and restricted stock units | 1,435,383 | 1,278,698 | |||||
| Series H convertible preferred stock | 5,370,498 | 5,370,498 | |||||
| Class A OP Units | 8,385,951 | — | |||||
| Total outstanding shares | 96,035,389 | 88,437,287 | |||||
| Fully-converted book value per share(2)(3) | $ | 14.15 | $ | 15.19 |
________________________
(1) Book value per share includes unvested shares for restricted stock and restricted stock units.
(2) Fully-converted book value per share assumes conversion of the Company's Series H convertible preferred stock, the redemption for Company common stock of the Class A Units of the OP (" OP Units") held by third parties, and the vesting of the Company's unvested equity compensation awards.
(3) Excluding the amounts for accumulated depreciation and amortization of real property of $17.5 million and $13.8 million as of December 31, 2025 and 2024, respectively, would result in a fully-converted book value per share of $14.34 and $15.35 as of December 31, 2025 and 2024, respectively.
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Significant Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.
28
Table of Contents
Business Combinations
Accounting for business combinations requires us to recognize, separately from goodwill, the assets acquired and the liabilities assumed ("net assets") at their acquisition date fair values. Goodwill is measured as the excess of consideration transferred over the net assets acquired at their respective fair values as of the acquisition date. The estimated fair values require significant estimates and assumptions including, but not limited to, estimating projected revenues and developing appropriate discount rates. While we use our best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date, our estimates are inherently uncertain and subject to refinement. During the measurement period, which may be up to one year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed with the corresponding adjustment to goodwill, based on new information obtained about the facts and circumstances that existed as of the acquisition date. Upon the conclusion of the measurement period or final determination of the values of net assets acquired, whichever comes first, any subsequent adjustments are recorded to our consolidated financial statements. Refer to Note 3 - Business Combinations for critical accounting estimates around the Company's purchase price accounting allocations.
Credit Losses - Estimating Credit Losses
General allowance for credit losses
The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments, represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as LTV ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.
The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.
In measuring the general allowance for credit losses for financial instruments, such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the allowance for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”) estimates. The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses.
Specific Allowance for credit losses
For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.
29
Table of Contents
For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which may include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.
Risk Rating
In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.
The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.
Allowance for Loss Sharing
When a loan is sold under the Fannie Mae DUS program, the Company undertakes an obligation to partially guarantee the performance of the loan. The Company estimates an allowance for loss-sharing under CECL over the contractual period in which we are exposed to credit risk.
For loans that are pooled and collectively evaluated, the allowance for loss-sharing reserve is determined based on detailed loan-specific characteristics, including loan-to-value (LTV) ratio, vintage year, loan term, property type, occupancy, and geographic location. The evaluation also considers the financial performance of the borrower, expected payments of principal and interest, as well as qualitative factors, utilizing both internal and external information. This approach incorporates past events, current conditions, and forward-looking information through the use of projected macroeconomic scenarios over reasonable and supportable forecasts. In instances where payment under the loss-sharing obligations of a loan is determined to be probable and estimable (as the loan is probable of, or is, in foreclosure), we record a liability for the estimated loss-sharing on an individual loan basis.
Real Estate Owned - Estimating Fair Value and Holding Period
Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.
Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.
30
Table of Contents
Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.
Real Estate Securities - Estimating Fair Value
On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.
Credit Impairment Analysis of Real Estate Securities
Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.
The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors. The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.
Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.
31
Table of Contents
NewPoint Acquisition
Our Agency Business is conducted through NewPoint, which we acquired on July 1, 2025. NewPoint is a commercial real estate finance company focused on originating and servicing agency mortgage loans. NewPoint is a multifamily originator and servicer and is approved by four government sponsored entities (Federal National Mortgage Association, Federal Home Loan Mortgage Corporation, Government National Mortgage Association and U.S. Department of Housing and Urban Development). NewPoint’s mortgage servicing rights ("MSRs") are held as an asset on our consolidated balance sheet. As of December 31, 2025, and as of the closing date of the acquisition, NewPoint had a total servicing portfolio of $47.8 billion and $55.4 billion, respectively. The NewPoint business is complimentary to our historical business as it offers our traditional bridge loan borrowers the opportunity to refinance our bridge loans with agency mortgage loans.
The NewPoint acquisition does not have any impact on our arrangements with the Advisor. The Chief Executive Officer and the Chief Financial Officer / Chief Operating Officer of the Company were appointed as Chief Executive Officer and Chief Operating Officer, respectively, of NewPoint and oversee the business and employees of NewPoint in those roles.
As a result of the NewPoint acquisition, we treat our Agency Business as a new business segment. The Agency Business has and will continue to have a number of impacts on our future consolidated financial statements, including the addition of MSRs to our consolidated balance sheet, the addition of servicing income and gains on sales of originated agency mortgages, and the addition of employee expense. These changes may make it difficult to compare our financial results in future periods with our financial results from periods that preceded the acquisition. In addition, gains on sale from originated agency mortgages will largely be driven by origination volumes in the reported period. As a result, the associated gains on sale may vary significantly quarter to quarter, which may make it difficult to compare future quarter to quarter financial results.
With respect to liquidity, we expect the Agency Business will continue to utilize warehouse agreements as the primary form of financing. The warehouse agreements used for the Agency Business generally have 100% financing. We also expect that the MSRs we hold on our balance sheet will increase our ability to expand our revolving credit facilities.
We issued 8,385,951 OP Units of the OP to equity holders of NewPoint in the acquisition. After 12 months from the closing date, holders of the OP Units may elect to have the OP Units redeemed, in which case the Company will have the option to satisfy the redemption consideration with either cash (based on the trading price of the Company’s common stock) or the delivery of one share of the Company’s common stock for each OP Unit. We expect to pay quarterly per unit cash distributions to holders of OP Units equal to the quarterly per share cash distributions we pay to holders of our common stock.
32
Table of Contents
New Tax Legislation
Effective July 4, 2025, certain changes to U.S. tax law were approved that impact us and our stockholders. Among other changes, this legislation (i) permanently extended the 20% deduction for “qualified REIT dividends” for individuals and other non-corporate taxpayers under Section 199A of the Internal Revenue Code (the “Code”), (ii) increased the percentage limit under the REIT asset test applicable to taxable REIT subsidiaries (“TRSs”) from 20% to 25% for taxable years beginning after December 31, 2025, and (iii) increased the base on which the 30% interest deduction limit under Section 163(j) of the Code applies by excluding depreciation, amortization and depletion from the definition of “adjusted taxable income” (i.e. based on EBITDA rather than EBIT) for taxable years beginning after December 31, 2024.
33
Table of Contents
Results of Operations
The Company conducts its business through the following segments:
•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans. The business also focuses on investing in and asset managing real estate securities, historically focusing on CMBS, CMBS bonds, CDO notes, and other securities.
•The Agency Business focuses on originating, selling, and servicing loans under programs offered by GSE’s and Agencies, such as Fannie Mae, Freddie Mac, Ginnie Mae, and HUD. Additionally, the business services external portfolios of commercial real estate financing products.
•The commercial real estate conduit business, operated through the Company's TRS, is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.
•The real estate owned business represents real estate acquired by the Company through foreclosure, deed-in-lieu of foreclosure, or purchase.
Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities, agency and conduit programs.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2025 and 2024 (dollars in thousands):
| Year Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||
| Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4) | Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt | $ | 4,590,492 | $ | 399,360 | 8.7 | % | $ | 5,176,062 | $ | 502,298 | 9.7 | % | ||||||||
| Agency debt | 224,107 | 12,797 | 5.7 | % | — | — | — | % | ||||||||||||
| Real estate conduit | 66,304 | 6,126 | 9.2 | % | 37,081 | 5,469 | 14.7 | % | ||||||||||||
| Real estate securities | 110,813 | 8,192 | 7.4 | % | 214,881 | 17,128 | 8.0 | % | ||||||||||||
| Total | $ | 4,991,716 | $ | 426,475 | 8.5 | % | $ | 5,428,024 | $ | 524,895 | 9.7 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 796,048 | $ | 56,687 | 7.1 | % | $ | 457,916 | $ | 41,516 | 9.1 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 12,865 | 782 | 6.1 | % | 16,336 | 968 | 5.9 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 153,243 | 8,075 | 5.3 | % | 216,082 | 13,214 | 6.1 | % | ||||||||||||
| Collateralized loan obligations | 3,079,418 | 209,975 | 6.8 | % | 3,595,162 | 275,289 | 7.7 | % | ||||||||||||
| Unsecured debt | 148,585 | 12,808 | 8.6 | % | 81,345 | 7,484 | 9.2 | % | ||||||||||||
| Total | $ | 4,190,159 | $ | 288,327 | 6.9 | % | $ | 4,366,841 | $ | 338,471 | 7.8 | % | ||||||||
| Net interest income/spread | $ | 138,148 | 1.6 | % | $ | 186,424 | 1.9 | % | ||||||||||||
| Average leverage %(5) | 83.9 | % | 80.4 | % | ||||||||||||||||
| Weighted average levered yield(6) | 17.2 | % | 17.6 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2025 and 2024, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
34
Table of Contents
(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the years ended December 31, 2025 and 2024, totaled $430.3 million and $526.1 million, respectively, a decrease of $95.8 million. The decrease was primarily due to an approximate 91 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a decrease of $585.6 million in the average carrying balance of our real estate debt. As of December 31, 2025, our portfolio consisted of (i) 169 commercial mortgage loans, held for investment, (ii) 10 real estate securities, available for sale, measured at fair value, and (iii) 17 commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment and (ii) eleven real estate securities, available for sale, measured at fair value and (iii) three commercial mortgage loans, held for sale, measured at fair value.
Interest Expense
Interest expense for the years ended December 31, 2025 and 2024 totaled $288.3 million and $338.5 million, respectively, a decrease of $50.2 million. The decrease was primarily due to an approximate 91 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a decrease of $515.7 million in the average carrying value of our collateralized loan obligations.
Gain/(Loss) on Sales, including fee-based services, net
Gain on sales, including fee-based services, net for the years ended December 31, 2025 and 2024 totaled $57.6 million and $13.1 million, respectively, which was comprised of our Agency Business and conduit segments.
Gain on sales, including fee-based services, net from our Agency Business segment, which we acquired though the NewPoint acquisition on July 1, 2025, was $37.3 million for the year ended December 31, 2025. This was due to agency loans acquired of $422.0 million, originations post acquisition of $3.2 billion and sales of $3.3 billion. The Company did not have the Agency Business segment during the year ended December 31, 2024.
Gain on sales, including fee-based services, net from our conduit segment for the years ended December 31, 2025 and 2024 totaled $20.3 million and $13.1 million, respectively. The increase was primarily due to $464.4 million in principal amount of commercial real estate loans sold by the Company into the CMBS securitization market resulting in proceeds of $482.4 million for the year ended December 31, 2025. This is compared to the sale of $271.2 million in principal amount of commercial real estate loans sold into the CMBS securitization market resulting in proceeds of $284.3 million for the year ended December 31, 2024.
Mortgage Servicing Rights
Income from mortgage servicing rights for the year ended December 31, 2025 was $28.6 million which related to the fair value on originated MSR's loans rate locked under programs with Fannie Mae, Freddie Mac and HUD. The Company did not have income from mortgage servicing rights for the year ended December 31, 2024.
Servicing Revenue
Servicing revenue for the year ended December 31, 2025 was $12.5 million which was comprised of $23.1 million of servicing fee income and $15.1 million in placement fees on borrower escrows and reserves, partially offset by $25.7 million in reductions to the MSR for amortization, payoffs and impairment. The Company did not have servicing revenue for the year ended December 31, 2024.
Gain/(Loss) on Derivatives
Loss on derivatives for the years ended December 31, 2025 and 2024 totaled $0.2 million and $0.2 million, respectively. For the year ended December 31, 2025, the loss was composed of a $1.1 million unrealized loss related to mark to market on credit default swaps, treasury note futures, and options, partially offset by a $0.9 million realized gain. For the year ended December 31, 2024, loss was composed of a realized loss of $1.3 million due primarily to the termination and settlement of credit default swaps and treasury yields, partially offset by an unrealized gain of $1.1 million.
Revenue from Real Estate Owned
Revenue from real estate owned for the years ended December 31, 2025 and 2024 totaled $29.6 million and $22.8 million, respectively. The $6.8 million increase was primarily the result of rental income from obtaining possession of additional multifamily and office properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, for the year ended December 31, 2025.
35
Table of Contents
Provision/(Benefit) for Credit losses
Benefit for credit losses for the year ended December 31, 2025 totaled $11.9 million. This is compared to a provision for credit losses for the year ended December 31, 2024 of $35.7 million.
General benefit for credit losses was $13.5 million for the year ended December 31, 2025 compared to a general benefit of $0.3 million for the year ended December 31, 2024. The $13.2 million decrease in general reserve was primarily due to performance improvement of our portfolio and portfolio turnover since the end of the prior year.
For the year ended December 31, 2025, the increase in specific reserve of $5.7 million was primarily related to (i) two non-performing loans secured by multifamily properties in Texas which we foreclosed on during the second and fourth quarter, respectively, and (ii) three non-performing loans secured by multifamily properties in Pennsylvania, Arizona and North Carolina, partially offset by the reversal of a specific reserve on a non-performing loan secured by an office property in Georgia. For the year ended December 31, 2024, the increase in specific reserve of $36.0 million, compared to the prior year, was primarily related to two non-performing loans collateralized by office properties located in Colorado and Georgia.
For the year ended December 31, 2025, allowance for loss sharing was established from our Agency Business segment, which we acquired though the NewPoint acquisition on July 1, 2025. The $4.1 million change in reserve from the NewPoint acquisition date related to a $1.8 million decrease to the general CECL reserve due to an increased overall economic outlook coupled with a $2.3 million decrease in the specific loan reserve due to improvement in the performance of at risk loans.
Realized Gain/(Loss) on Extinguishment of Debt
The Company realized a loss on extinguishment of debt of $7.7 million for the year ended December 31, 2025 which related to the redemption of the outstanding notes issued by BSPRT 2021-FL6 Issuer, Ltd., BSPRT 2021-FL7 Issuer, Ltd. and BSPRT 2022-FL9 Issuer, Ltd. The Company did not realize a gain or loss on extinguishment of debt for the year ended December 31, 2024.
Realized Gain/(Loss) on Real Estate Securities, Available for Sale
Realized gain on real estate securities, available for sale for the year ended December 31, 2025 of $0.1 million related to eight sales of our CRE CLO bonds. Realized gain on real estate securities, available for sale for the year ended December 31, 2024 of $0.1 million was primarily related to the sale of six CMBS bonds.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment
The Company did not realize any gains or losses on dispositions of commercial mortgage loans, held for investment for the year ended December 31, 2025. Realized gain on commercial mortgage loans, held for investment, for the year ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale
Realized loss on commercial mortgage loans, held for sale, for the year ended December 31, 2025 of $0.2 million was related to the disposition one senior loan collateralized by a portfolio of retail properties. The Company did not realize any gains or losses on dispositions of commercial mortgage loans, held for sale for the year ended December 31, 2024.
Gain/(Loss) on Other Real Estate Investments
Loss on other real estate investments for the year ended December 31, 2025 was $3.4 million primarily due to sales of our multifamily and retail properties and fair value write downs of our multifamily properties, partially offset by settled litigation regarding the Walgreens Portfolio. This is compared to a loss of $8.0 million for the year ended December 31, 2024 primarily due to sales and write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale multifamily properties.
Income/(loss) from equity method investments
Income from equity method investments for the year ended December 31, 2025 was $3.6 million related to the Company's net allocated percentage of income generated by our equity method investments. The Company did not have any equity method investment income during the year ended December 31, 2024.
(Provision)/Benefit for Income Tax
Provision for income tax for the year ended December 31, 2025 was $3.9 million compared to a provision of $1.1 million for the year ended December 31, 2024. The difference is related to changes in taxable earnings in our TRS segment.
Net (Income)/Loss Attributable to Non-controlling Interest
Net income attributable to non-controlling interest in our consolidated joint ventures for the year ended December 31, 2025 was $1.8 million, compared to a net loss attributable to non-controlling interest in our consolidated joint ventures of $3.5 million for the year ended December 31, 2024.
36
Table of Contents
Preferred Share Dividends
Preferred share dividends were $27.0 million for the years ended December 31, 2025 and 2024.
Expenses from Operations
Expenses from operations for the years ended December 31, 2025 and 2024 consisted of the following (dollars in thousands):
| Year Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | ||||||
| Compensation and benefits | $ | 53,739 | $ | — | |||
| Asset management and subordinated performance fee | 24,497 | 25,958 | |||||
| Acquisition expenses | 951 | 996 | |||||
| Administrative services expenses | 13,346 | 9,707 | |||||
| Professional fees | 29,207 | 14,508 | |||||
| Other expenses | 45,919 | 21,472 | |||||
| Depreciation and amortization | 9,593 | 5,630 | |||||
| Share-based compensation | 9,118 | 8,173 | |||||
| Total expenses from operations | $ | 186,370 | $ | 86,444 |
Refer to Note 18 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.
The increase in operating expense for the year ended December 31, 2025 compared to 2024 was primarily due to (i) our incurrence of compensation and benefits cost of $53.7 million compared to no such expenses in 2024, resulting from our acquisition of NewPoint and the fact we now have employees and were responsible for six months of associated compensation expense, (ii) a significant increase in professional fees related to the NewPoint acquisition, (iii) an increase in other expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio, coupled with other expenses related to the NewPoint acquisition and (iv) an increase in administrative service expense due to the time spent on the NewPoint acquisition. While the increase in professional fees primarily related to the completed NewPoint acquisition, we will be responsible for NewPoint compensation and benefits for the full year in 2026 and we will continue to be responsible for property operating expenses and third party management fees related to operating our real estate owned assets.
37
Table of Contents
Comparison of the Three Months Ended December 31, 2025 to the Three Months Ended September 30, 2025
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities, agency and conduit programs.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2025 and three months ended September 30, 2025 (dollars in thousands):
| Three Months Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | September 30, 2025 | |||||||||||||||||||
| Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4)(5) | Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4)(5) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt | $ | 4,285,953 | $ | 87,168 | 8.1 | % | $ | 4,499,821 | $ | 96,121 | 8.5 | % | ||||||||
| Agency debt | 468,433 | 6,511 | 5.6 | % | 421,760 | 6,286 | 6.0 | % | ||||||||||||
| Real estate conduit | 150,212 | 2,840 | 7.6 | % | 49,285 | 1,298 | 10.5 | % | ||||||||||||
| Real estate securities | 110,774 | 1,947 | 7.0 | % | 83,466 | 1,577 | 7.6 | % | ||||||||||||
| Total | $ | 5,015,372 | $ | 98,466 | 7.9 | % | $ | 5,054,332 | $ | 105,282 | 8.3 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 1,236,471 | $ | 20,488 | 6.6 | % | $ | 1,020,416 | $ | 18,188 | 7.1 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 12,865 | 197 | 6.1 | % | 12,865 | 197 | 6.1 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 153,349 | 1,914 | 5.0 | % | 130,688 | 1,767 | 5.4 | % | ||||||||||||
| Collateralized loan obligations | 2,804,731 | 44,392 | 6.3 | % | 2,940,226 | 52,130 | 7.1 | % | ||||||||||||
| Unsecured debt | 188,482 | 4,038 | 8.6 | % | 188,457 | 4,210 | 8.9 | % | ||||||||||||
| Total | $ | 4,395,898 | $ | 71,029 | 6.5 | % | $ | 4,292,652 | $ | 76,492 | 7.1 | % | ||||||||
| Net interest income/spread | $ | 27,437 | 1.4 | % | $ | 28,790 | 1.2 | % | ||||||||||||
| Average leverage %(6) | 87.6 | % | 84.9 | % | ||||||||||||||||
| Weighted average levered yield(7) | 17.7 | % | 15.1 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2025 and September 30, 2025, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
(5) Annualized.
(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the three months ended December 31, 2025 and September 30, 2025 totaled $99.0 million and $106.2 million, respectively, a decrease of $7.2 million. The decrease was primarily due to an approximate 32 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a $213.9 million decrease in the average carrying value of our real estate debt. As of December 31, 2025, our portfolio consisted of (i) 169 commercial mortgage loans, held for investment, (ii) 10 real estate securities, available for sale, measured at fair value, and (iii) 17 commercial mortgage loans, held for sale, measured at fair value. As of September 30, 2025, our portfolio consisted of (i) 147 commercial mortgage loans, held for investment, (ii) 36 commercial mortgage loans, held for sale, measured at fair value, (iii) two commercial mortgage loans, held for sale and (iv) five real estate securities, available for sale, measured at fair value.
38
Table of Contents
Interest Expense
Interest expense for the three months ended December 31, 2025 and September 30, 2025 totaled $71.0 million and $76.5 million, respectively, a decrease of $5.5 million due primarily to a decrease of $216.1 million in the carrying value of our repurchase agreements - commercial mortgage loans coupled with an approximate 32 basis point decrease in daily average SOFR and SOFR equivalent rates.
(Gain)/loss on sales, including fee-based services, net
Gain on sales, including fee-based services, net for the three months ended December 31, 2025 and September 30, 2025 was $22.9 million and $29.4 million, respectively, which was comprised of our Agency Business and conduit segments.
Gain on sales, including fee-based services, net from our Agency Business segment for the three months ended December 31, 2025 and September 30, 2025 was $11.3 million and $26.0 million, respectively. The $14.7 million decrease was primarily due to an approximate 50% reduction in rate locked loans in our Agency Business segment for the three months ended December 31, 2025 compared to the three months ended September 30, 2025.
Gain on sales, including fee-based services, net from our conduit segment for the three months ended December 31, 2025 and September 30, 2025 was $11.6 million and $3.4 million, respectively. The increase was primarily due to $290.6 million in principal amount of commercial real estate loans sold by the Company into the CMBS securitization market resulting in proceeds of $299.8 million for the three months ended December 31, 2025. This is compared to the sale of $59.4 million in principal amount of commercial real estate loans sold into the CMBS securitization market resulting in proceeds of $62.8 million for the three months ended September 30, 2025.
Mortgage servicing rights
Income for mortgage servicing rights for the three months ended December 31, 2025 and September 30, 2025 was $8.8 million and $19.7 million, respectively. The $10.9 million decrease is due to lower origination volume of the underlying loans for the three months ended December 31, 2025 compared to the three months ended September 30, 2025.
Servicing Revenue
Servicing revenue for the three months ended December 31, 2025 and September 30, 2025 was $8.9 million and $3.6 million, respectively. The $5.3 million quarter over quarter increase is primarily due to approximately $4.4 million of MSR impairment during the three months ended September 30, 2025 arising from increased CPR assumption. The Company did not have MSR impairment during the three months ended December 31, 2025.
(Gain)/Loss on derivatives
Gain on derivatives for the three months ended December 31, 2025 was $0.3 million composed of a $0.4 million realized gain related to the termination and settlement of credit default swaps and treasury note futures, partially offset by a $0.1 million unrealized loss. This is compared to a loss on derivatives for the three months ended September 30, 2025 of $0.1 million composed of a $0.4 million realized loss related to the termination and settlement of credit default swaps and treasury note futures, partially offset by a $0.3 million unrealized gain.
Revenue from Real Estate Owned
For the three months ended December 31, 2025 and September 30, 2025, revenue from real estate owned was $7.3 million and $7.2 million, respectively, staying relatively consistent quarter-over-quarter.
(Provision)/Benefit for Credit losses
Benefit for credit losses was $7.9 million during the three months ended December 31, 2025 compared to a benefit of $0.6 million during the three months ended September 30, 2025.
For the three months ended December 31, 2025 and September 30, 2025, general benefit for credit losses was $7.8 million and $1.5 million, respectively, an increase in benefit of $6.3 million primarily due to performance improvement of our portfolio since the end of the prior quarter.
For the three months ended December 31, 2025 and September 30, 2025, specific provision for credit losses was $3.0 million and $1.9 million, respectively. For the three months ended December 31, 2025, the specific provision was primarily related to three non-performing loans secured by multifamily properties in Pennsylvania, Arizona and North Carolina, coupled with a non-performing loan secured by a multifamily property in Texas which we foreclosed on during the fourth quarter. For the three months ended September 30, 2025, the increase in specific reserve was primarily related to a non-performing loan secured by a multifamily property in Pennsylvania.
For the three months ended December 31, 2025, allowance for loss sharing decreased $3.1 million related to a $4.1 million decrease to the specific loan reserve due to improvement in the performance of at risk loans. This is offset by a $1.0 million increase to the general CECL reserve due to growth in the Fannie Mae loss sharing portfolio.
39
Table of Contents
Realized Gain/(Loss) on Extinguishment of Debt
The Company realized a loss on extinguishment of debt of $7.7 million for the three months ended December 31, 2025 which related to the redemption of the outstanding notes issued by BSPRT 2021-FL6 Issuer, Ltd., BSPRT 2021-FL7 Issuer, Ltd. and BSPRT 2022-FL9 Issuer, Ltd. The Company did not realize a gain or loss on extinguishment of debt for the three months ended September 30, 2025.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale
Realized loss on commercial mortgage loans, held for sale, for the three months ended December 31, 2025 of $0.2 million was related to the disposition one senior loan collateralized by a portfolio of retail properties. The Company did not realize any gains or losses on dispositions of commercial mortgage loans held for sale for the three months ended September 30, 2025.
Gain/(Loss) on Other Real Estate Investments
Loss on other real estate investments for the three months ended December 31, 2025 was $1.7 million primarily due to the sales of real estate owned, held for sale, multifamily and retail properties coupled with the fair value write down on one multifamily property located in North Carolina. This is compared to a loss of $2.1 million for the three months ended September 30, 2025 primarily due to the sales of real estate owned, held for sale, multifamily and retail properties coupled with the fair value write down on one multifamily property located in Ohio.
Income/(loss) from equity method investments
For the three months ended December 31, 2025 and September 30, 2025, income from equity method investments was $3.4 million and $6.0 thousand, respectively. The increase was primarily related to the Company's share of increases to the fair value of the assets held by our equity method investments.
(Provision)/Benefit for Income Tax
Provision for income tax for the three months ended December 31, 2025 was $6.3 million compared to a benefit of $2.9 million for the three months ended September 30, 2025. The difference is related to changes in taxable earnings in our TRS segment.
Net (Income)/Loss Attributable to Non-controlling Interest
Net income attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2025 and September 30, 2025 totaled $0.7 million and $0.3 million, respectively.
Expenses from operations
Expenses from operations for the three months ended December 31, 2025 and September 30, 2025 consisted of the following (dollars in thousands):
| Three Months Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2025 | September 30, 2025 | ||||||
| Compensation and benefits | $ | 19,306 | $ | 34,434 | |||
| Asset management and subordinated performance fee | 6,323 | 6,082 | |||||
| Acquisition expenses | 212 | 265 | |||||
| Administrative services expenses | 2,659 | 3,455 | |||||
| Professional fees | 8,599 | 9,334 | |||||
| Other expenses | 10,361 | 14,052 | |||||
| Depreciation and amortization | 3,400 | 3,432 | |||||
| Share-based compensation | 2,319 | 2,237 | |||||
| Total expenses from operations | $ | 53,179 | $ | 73,291 |
For the three months ended December 31, 2025, we incurred asset management and subordinated performance fees and administrative services expenses of $6.3 million and $2.7 million, respectively, which are payable to our Advisor under our asset management agreement. For the three months ended December 31, 2025 compared to September 30, 2025, asset management and incentive fees increased due to increases in applicable average equity between periods, while administrative services expenses decreased due to less personnel time spent in the current three months compared to the prior three months. Refer to Note 18 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.
The decrease in operating expense for the three months ended December 31, 2025 was primarily related to (i) a decrease in compensation and benefits related to NewPoint employees as a result of lower commission expense resulting from a decrease in agency loan production during the quarter, and (ii) a decrease in other expenses related to the NewPoint acquisition.
40
Table of Contents
Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023
See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 26, 2025, for a discussion of the comparison of the year ended December 31, 2024 to the year ended December 31, 2023.
41
Table of Contents
Portfolio
As of December 31, 2025 and 2024, our Commercial Real Estate Financing portfolio consisted of 169 and 155 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2025 and 2024, had a total carrying value of $4,383.1 million and $4,908.7 million, respectively. As of December 31, 2025, our commercial mortgage loans, held for sale, measured at fair value, were comprised of two conduit loans and 15 Agency loans, with a total fair value of $360.7 million. As of December 31, 2024, our commercial mortgage loans, held for sale, measured at fair value, were comprised of three senior loans with a total fair value of $87.3 million. As of December 31, 2025 and 2024, we had $151.7 million and $203.0 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2025 and 2024, our real estate owned, held for investment portfolio was composed of two and three properties with carrying values of $99.3 million and $113.2 million, respectively. As of December 31, 2025 and 2024, we had six and twelve positions classified as real estate owned, held for sale with combined carrying values of $198.9 million and $222.9 million, respectively. As of December 31, 2025 and 2024, our equity method investments consisted of four investments and one investment with carrying values of $71.7 million and $13.4 million, respectively.
As of December 31, 2025, we had seven loans (six secured by a multifamily properties and one secured by an office property), designated as non-performing status with a total amortized cost of $214.0 million. As of December 31, 2024, we had three loans designated as non-performing status with a total amortized cost of $133.2 million. As of December 31, 2025, three loans designated as non-performing and put on cost recovery status were determined to have a combined $4.1 million specific allowance for credit losses. During the year ended December 31, 2024, three loans designated as non-performing and put on cost recovery status were determined to have a combined $31.2 million specific allowance for credit losses.
As of December 31, 2025 and 2024, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 7.1% and 8.0%, respectively, and a weighted average remaining life of 1.1 years and 1.1 years, respectively.
As of December 31, 2025, the Company had a total servicing portfolio consisting of 1,596 loans with an unpaid principal balance of $47.8 billion. As of December 31, 2025, the Company owned MSRs of $212.2 million, which consisted of 1,042 loans with an unpaid principal balance of $21.6 billion.
42
Table of Contents
The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2025 and 2024:
43
Table of Contents
44
Table of Contents
An investments region classification is defined according to the below map based on the location of investments secured property.
45
Table of Contents
46
Table of Contents
The following charts show the par value by contractual maturity year for the commercial mortgage loans, held for investment in our portfolio as of December 31, 2025 and 2024:
47
Table of Contents
The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2025 (dollars in thousands):
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 1 | 5 | Office | Georgia | 22,944 | 21,095 | 12/17/2019 | 1/9/2026 | 1M SOFR Term + 2.25% | 5.94% | 64.9% |
| Senior Debt 2 | 3 | Office | Texas | 14,756 | 14,756 | 10/6/2020 | 10/9/2027 | Adj. 1M SOFR Term + 4.50% | 8.30% | 47.9% |
| Senior Debt 3 | 2 | Office | Michigan | 20,559 | 20,559 | 10/14/2020 | 1/9/2027 | 7.13% | 7.13% | 66.0% |
| Senior Debt 4 | 4 | Multifamily | Texas | 33,871 | 33,871 | 3/5/2021 | 3/9/2026 | 1M SOFR Term + 4.10% | 7.79% | 78.2% |
| Senior Debt 5 | 2 | Mixed Use | Washington | 32,500 | 32,500 | 6/30/2021 | 1/9/2026 | Adj. 1M SOFR Term + 3.70% | 7.50% | 69.7% |
| Senior Debt 6 | 4 | Multifamily | Texas | 73,922 | 73,919 | 3/31/2021 | 4/9/2026 | 1M SOFR Term + 2.20% | 5.89% | 72.6% |
| Senior Debt 7 | 3 | Multifamily | Texas | 20,100 | 20,100 | 4/22/2021 | 5/9/2026 | Adj. 1M SOFR Term + 3.35% | 7.15% | 67.7% |
| Senior Debt 8 | 3 | Multifamily | Texas | 35,466 | 35,465 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 6.75% | 71.7% |
| Senior Debt 9 | 3 | Multifamily | Texas | 33,299 | 33,299 | 9/20/2021 | 4/9/2026 | Adj. 1M SOFR Term + 3.64% | 7.44% | 66.0% |
| Senior Debt 10 | 3 | Multifamily | Georgia | 9,388 | 9,388 | 9/22/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.75% | 7.55% | 70.0% |
| Senior Debt 11 | 2 | Multifamily | Texas | 25,926 | 25,926 | 9/30/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.20% | 7.00% | 77.3% |
| Senior Debt 12 | 2 | Multifamily | Texas | 55,313 | 55,313 | 11/23/2021 | 8/9/2026 | Adj. 1M SOFR Term + 3.10% | 6.90% | 67.2% |
| Senior Debt 13 | 5 | Multifamily | Arizona | 36,789 | 36,789 | 11/16/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.00% | 5.80% | 72.0% |
| Senior Debt 14 | 2 | Multifamily | Texas | 55,680 | 55,680 | 12/10/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.00% | 6.80% | 74.8% |
| Senior Debt 15 | 2 | Multifamily | Kentucky | 13,639 | 13,639 | 11/19/2021 | 6/9/2026 | Adj. 1M SOFR Term + 2.75% | 6.55% | 62.4% |
| Senior Debt 16 | 5 | Multifamily | Pennsylvania | 21,961 | 21,715 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 2.96% | 6.65% | 79.4% |
| Senior Debt 17 | 2 | Multifamily | Texas | 30,256 | 30,256 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 3.20% | 6.89% | 74.2% |
| Senior Debt 18 | 2 | Multifamily | Florida | 77,250 | 77,163 | 12/21/2021 | 1/9/2027 | 1M SOFR Term + 3.45% | 7.14% | 78.8% |
| Senior Debt 19 | 3 | Multifamily | North Carolina | 80,247 | 80,247 | 12/15/2021 | 3/9/2027 | 4.25% | 4.25% | 76.1% |
| Senior Debt 20 | 2 | Multifamily | North Carolina | 23,250 | 23,250 | 12/17/2021 | 1/9/2027 | 1M SOFR Term + 3.10% | 6.79% | 72.7% |
| Senior Debt 21 | 3 | Hospitality | North Carolina | 10,116 | 10,116 | 1/19/2022 | 2/9/2027 | 1M SOFR Term + 5.30% | 8.99% | 68.2% |
| Senior Debt 22 | 3 | Multifamily | Florida | 78,500 | 78,500 | 2/10/2022 | 2/9/2027 | 1M SOFR Term + 3.20% | 6.89% | 74.5% |
| Senior Debt 23 | 2 | Industrial | Arizona | 54,283 | 54,283 | 3/15/2022 | 3/9/2027 | 1M SOFR Term + 3.50% | 7.19% | 70.1% |
| Senior Debt 24 | 2 | Multifamily | Texas | 37,071 | 37,071 | 3/14/2022 | 3/9/2028 | 7.00% | 7.00% | 74.1% |
| Senior Debt 25 | 4 | Multifamily | Arizona | 34,859 | 34,859 | 3/2/2022 | 3/9/2027 | 1M SOFR Term + 2.95% | 6.64% | 63.1% |
| Senior Debt 26 | 2 | Multifamily | North Carolina | 31,327 | 31,327 | 2/24/2022 | 3/9/2026 | 1M SOFR Term + 3.15% | 6.84% | 69.6% |
| Senior Debt 27 | 2 | Multifamily | North Carolina | 31,300 | 31,300 | 3/29/2022 | 4/9/2027 | 1M SOFR Term + 3.30% | 6.99% | 76.9% |
| Senior Debt 28 | 2 | Hospitality | Georgia | 49,592 | 49,592 | 3/30/2022 | 4/9/2027 | 1M SOFR Term + 4.90% | 8.59% | 61.1% |
| Senior Debt 29 | 3 | Multifamily | Nevada | 35,880 | 35,880 | 6/3/2022 | 11/9/2027 | 1M SOFR Term + 3.15% | 6.84% | 62.4% |
| Senior Debt 30 | 4 | Multifamily | Virginia | 56,543 | 56,543 | 4/29/2022 | 5/9/2026 | 1M SOFR Term + 3.95% | 7.64% | 73.2% |
| Senior Debt 31 | 4 | Multifamily | Texas | 30,648 | 30,648 | 10/21/2022 | 11/9/2026 | 6.50% | 6.50% | 70.9% |
| Senior Debt 32 | 3 | Multifamily | North Carolina | 57,159 | 57,159 | 8/23/2022 | 1/9/2026 | 1M SOFR Term + 6.70% | 10.39% | 46.5% |
| Senior Debt 33 | 2 | Industrial | Florida | 18,724 | 18,724 | 9/13/2022 | 9/9/2027 | 1M SOFR Term + 4.90% | 8.59% | 64.6% |
| Senior Debt 34 | 4 | Multifamily | Texas | 16,839 | 16,839 | 5/26/2022 | 6/9/2027 | 1M SOFR Term + 3.65% | 7.34% | 73.9% |
| Senior Debt 35 | 5 | Multifamily | North Carolina | 44,483 | 44,483 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 2.75% | 6.44% | 75.9% |
| Senior Debt 36 | 2 | Multifamily | Georgia | 64,400 | 64,400 | 6/14/2022 | 6/9/2027 | 1M SOFR Term + 3.45% | 7.14% | 71.6% |
| Senior Debt 37 | 3 | Hospitality | District of Columbia | 38,434 | 38,434 | 8/2/2022 | 8/9/2027 | 1M SOFR Term + 5.00% | 8.69% | 71.2% |
| Senior Debt 38 | 2 | Multifamily | North Carolina | 50,551 | 50,551 | 12/29/2022 | 1/9/2029 | 1M SOFR Term + 4.20% | 7.89% | 70.1% |
| Senior Debt 39 | 2 | Multifamily | South Carolina | 50,300 | 50,300 | 12/2/2022 | 12/9/2028 | 1M SOFR Term + 3.75% | 7.44% | 64.6% |
| Senior Debt 40 | 2 | Hospitality | Various | 94,047 | 93,928 | 2/9/2023 | 5/9/2028 | 1M SOFR Term + 4.00% | 8.00% | 53.6% |
| Senior Debt 41 | 2 | Multifamily | Texas | 14,750 | 14,730 | 6/28/2024 | 7/9/2029 | 1M SOFR Term + 2.80% | 6.49% | 71.5% |
| Senior Debt 42 | 3 | Multifamily | District of Columbia | 21,038 | 21,038 | 6/30/2023 | 7/9/2026 | 1M SOFR Term + 4.45% | 8.14% | 29.4% |
| Senior Debt 43 | 2 | Manufactured Housing | Florida | 24,784 | 24,784 | 7/28/2023 | 8/9/2028 | 1M SOFR Term + 4.25% | 8.00% | 43.2% |
| Senior Debt 44 | 2 | Multifamily | New York | 19,793 | 19,844 | 6/28/2023 | 7/9/2028 | 4.75% | 4.75% | 85.7% |
| Senior Debt 45 | 3 | Multifamily | Texas | 78,996 | 78,996 | 8/1/2023 | 8/9/2028 | 1M SOFR Term + 3.20% | 6.89% | 58.7% |
| Senior Debt 46 | 3 | Hospitality | Georgia | 18,086 | 18,058 | 8/17/2023 | 9/9/2028 | 1M SOFR Term + 4.85% | 8.54% | 53.5% |
| Senior Debt 47 | 2 | Industrial | South Carolina | 24,535 | 24,468 | 3/21/2024 | 10/9/2027 | 1M SOFR Term + 4.75% | 9.50% | —% |
| Senior Debt 48 | 2 | Multifamily | Texas | 38,037 | 38,037 | 10/18/2023 | 5/9/2027 | 1M SOFR Term + 4.50% | 9.00% | 62.4% |
| Senior Debt 49 | 2 | Hospitality | Florida | 31,300 | 31,227 | 10/17/2023 | 11/9/2028 | 1M SOFR Term + 4.25% | 8.59% | 48.9% |
| Senior Debt 50 | 2 | Multifamily | Texas | 42,750 | 42,750 | 10/17/2023 | 11/9/2026 | 1M SOFR Term + 3.85% | 7.54% | 61.4% |
| Senior Debt 51 | 2 | Multifamily | Texas | 24,819 | 24,773 | 10/12/2023 | 10/9/2028 | 1M SOFR Term + 3.20% | 6.89% | 55.1% |
| Senior Debt 52 | 2 | Multifamily | Texas | 21,400 | 21,400 | 12/6/2023 | 12/9/2026 | 1M SOFR Term + 3.75% | 8.50% | 63.6% |
48
Table of Contents
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 53 | 2 | Multifamily | Texas | 35,880 | 35,880 | 2/14/2024 | 2/9/2026 | 9.00% | 9.00% | 84.4% |
| Senior Debt 54 | 3 | Hospitality | Colorado | 32,750 | 32,684 | 2/5/2024 | 2/9/2029 | 1M SOFR Term + 4.50% | 8.82% | 41.6% |
| Senior Debt 55 | 2 | Hospitality | Nevada | 25,750 | 25,748 | 12/15/2023 | 1/9/2028 | 1M SOFR Term + 3.95% | 7.95% | 42.4% |
| Senior Debt 56 | 2 | Industrial | California | 36,926 | 36,840 | 3/19/2024 | 10/6/2026 | 11.99% | 11.99% | 8.6% |
| Senior Debt 57 | 2 | Multifamily | Florida | 24,312 | 24,122 | 2/12/2024 | 8/9/2028 | 1M SOFR Term + 5.50% | 9.50% | —% |
| Senior Debt 58 | 2 | Multifamily | Florida | 50,750 | 50,735 | 2/9/2024 | 8/9/2026 | 1M SOFR Term + 3.75% | 7.50% | 56.7% |
| Senior Debt 59 | 3 | Multifamily | Texas | 79,515 | 79,465 | 2/16/2024 | 3/9/2029 | 1M SOFR Term + 3.65% | 7.34% | 53.3% |
| Senior Debt 60 | 2 | Multifamily | Florida | 67,000 | 66,967 | 2/29/2024 | 3/9/2029 | 1M SOFR Term + 3.25% | 7.25% | 58.7% |
| Senior Debt 61 | 2 | Industrial | North Carolina | 75,000 | 74,920 | 3/7/2024 | 3/9/2029 | 1M SOFR Term + 2.70% | 6.39% | 58.6% |
| Senior Debt 62 | 2 | Multifamily | Texas | 23,118 | 23,034 | 3/7/2024 | 3/9/2029 | 1M SOFR Term + 3.75% | 7.75% | 57.2% |
| Senior Debt 63 | 2 | Multifamily | Texas | 40,000 | 39,963 | 4/24/2024 | 5/9/2028 | 1M SOFR Term + 2.95% | 6.64% | 70.4% |
| Senior Debt 64 | 2 | Multifamily | Ohio | 44,669 | 44,556 | 4/29/2024 | 5/9/2029 | 1M SOFR Term + 2.90% | 6.59% | 72.2% |
| Senior Debt 65 | 2 | Multifamily | Texas | 18,745 | 18,674 | 4/30/2024 | 5/9/2029 | 1M SOFR Term + 3.75% | 7.75% | 55.8% |
| Senior Debt 66 | 2 | Multifamily | California | 40,000 | 39,954 | 5/24/2024 | 6/9/2028 | 1M SOFR Term + 2.77% | 6.46% | 60.9% |
| Senior Debt 67 | 2 | Multifamily | Connecticut | 116,500 | 116,269 | 5/10/2024 | 5/9/2029 | 1M SOFR Term + 2.50% | 6.19% | 50.7% |
| Senior Debt 68 | 3 | Hospitality | Florida | 49,950 | 49,823 | 5/9/2024 | 6/9/2029 | 1M SOFR Term + 4.50% | 8.19% | 62.8% |
| Senior Debt 69 | 2 | Hospitality | Various | 27,375 | 27,395 | 6/6/2024 | 6/9/2029 | 1M SOFR Term + 4.43% | 8.12% | 44.6% |
| Senior Debt 70 | 2 | Multifamily | Florida | 9,323 | 9,291 | 6/3/2024 | 6/9/2029 | 1M SOFR Term + 2.95% | 6.64% | 56.0% |
| Senior Debt 71 | 2 | Multifamily | Texas | 23,980 | 23,903 | 6/7/2024 | 6/9/2029 | 1M SOFR Term + 2.85% | 6.54% | 64.5% |
| Senior Debt 72 | 2 | Multifamily | Indiana | 17,781 | 17,757 | 6/28/2024 | 7/9/2028 | 1M SOFR Term + 3.05% | 6.74% | 68.2% |
| Senior Debt 73 | 2 | Retail | Wisconsin | 1,986 | 1,988 | 6/20/2024 | 7/9/2026 | 5.50% | 5.50% | 73.0% |
| Senior Debt 74 | 2 | Hospitality | Oregon | 9,902 | 9,885 | 6/28/2024 | 7/9/2028 | 1M SOFR Term + 3.95% | 7.64% | 53.1% |
| Senior Debt 75 | 2 | Multifamily | New Jersey | 3,493 | 3,226 | 7/1/2024 | 7/9/2029 | 1M SOFR Term + 5.50% | 9.55% | 10.3% |
| Senior Debt 76 | 2 | Multifamily | North Carolina | 26,145 | 26,049 | 6/28/2024 | 7/9/2029 | 1M SOFR Term + 3.75% | 7.75% | 69.3% |
| Senior Debt 77 | 3 | Hospitality | Texas | 17,000 | 17,026 | 7/25/2024 | 8/9/2027 | 8.50% | 8.50% | 90.0% |
| Senior Debt 78 | 2 | Multifamily | North Carolina | 16,640 | 16,589 | 9/16/2024 | 10/9/2027 | 1M SOFR Term + 2.75% | 6.75% | 78.1% |
| Senior Debt 79 | 2 | Multifamily | Tennessee | 21,420 | 21,377 | 9/18/2024 | 10/9/2029 | 1M SOFR Term + 3.10% | 6.79% | 59.4% |
| Senior Debt 80 | 2 | Multifamily | Florida | 12,327 | 12,267 | 7/30/2024 | 8/9/2027 | 1M SOFR Term + 8.30% | 12.05% | 31.3% |
| Senior Debt 81 | 3 | Multifamily | Florida | 39,299 | 39,245 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 6.44% | 71.0% |
| Senior Debt 82 | 3 | Multifamily | Florida | 72,910 | 72,807 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 6.44% | 72.7% |
| Senior Debt 83 | 2 | Multifamily | Florida | 24,124 | 24,087 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 6.44% | 71.3% |
| Senior Debt 84 | 2 | Multifamily | New York | 15,593 | 15,593 | 8/7/2024 | 8/9/2029 | 1M SOFR Term + 5.25% | 9.25% | 53.6% |
| Senior Debt 85 | 3 | Hospitality | Texas | 14,130 | 14,107 | 8/9/2024 | 8/9/2028 | 1M SOFR Term + 4.00% | 9.00% | 63.7% |
| Senior Debt 86 | 2 | Industrial | Texas | 12,405 | 12,284 | 10/9/2024 | 10/9/2029 | 1M SOFR Term + 3.75% | 7.44% | 71.7% |
| Senior Debt 87 | 2 | Multifamily | New York | 20,588 | 20,535 | 11/22/2024 | 12/9/2027 | 1M SOFR Term + 3.75% | 8.50% | 29.2% |
| Senior Debt 88 | 2 | Multifamily | Texas | 18,523 | 18,463 | 11/12/2024 | 11/9/2029 | 1M SOFR Term + 2.95% | 6.64% | 66.9% |
| Senior Debt 89 | 2 | Hospitality | Florida | 17,562 | 17,472 | 11/6/2024 | 11/9/2029 | 1M SOFR Term + 4.75% | 8.50% | 75.8% |
| Senior Debt 90 | 2 | Multifamily | New York | 34,866 | 34,777 | 11/19/2024 | 12/9/2029 | 1M SOFR Term + 2.95% | 6.64% | 80.8% |
| Senior Debt 91 | 2 | Multifamily | Florida | 29,808 | 29,735 | 12/5/2024 | 12/9/2027 | 1M SOFR Term + 3.50% | 7.19% | 67.7% |
| Senior Debt 92 | 2 | Multifamily | Georgia | 53,973 | 53,854 | 11/1/2024 | 11/9/2029 | 1M SOFR Term + 2.95% | 6.64% | 71.1% |
| Senior Debt 93 | 2 | Multifamily | Georgia | 31,889 | 31,747 | 11/8/2024 | 11/9/2029 | 1M SOFR Term + 2.75% | 6.44% | 63.5% |
| Senior Debt 94 | 2 | Multifamily | North Carolina | 18,100 | 18,049 | 11/25/2024 | 12/9/2028 | 5.50% | 5.50% | 70.6% |
| Senior Debt 95 | 2 | Industrial | Tennessee | 13,441 | 13,404 | 12/6/2024 | 12/9/2027 | 1M SOFR Term + 3.50% | 7.19% | 59.7% |
| Senior Debt 96 | 2 | Multifamily | South Carolina | 24,359 | 24,276 | 12/9/2024 | 12/9/2028 | 1M SOFR Term + 3.25% | 6.94% | 76.3% |
| Senior Debt 97 | 2 | Multifamily | North Carolina | 31,162 | 30,208 | 12/20/2024 | 1/9/2028 | 4.25% | 4.25% | 87.3% |
| Senior Debt 98 | 2 | Hospitality | Texas | 14,409 | 14,371 | 12/27/2024 | 1/9/2028 | 1M SOFR Term + 3.25% | 6.94% | 40.3% |
| Senior Debt 99 | 2 | Multifamily | North Carolina | 17,263 | 17,181 | 12/30/2024 | 1/9/2030 | 1M SOFR Term + 3.25% | 7.00% | 69.5% |
| Senior Debt 100 | 2 | Multifamily | Tennessee | 19,355 | 19,300 | 2/13/2025 | 2/9/2029 | 1M SOFR Term + 2.90% | 6.59% | 69.6% |
| Senior Debt 101 | 2 | Multifamily | Texas | 22,180 | 22,118 | 1/16/2025 | 2/9/2029 | 1M SOFR Term + 3.25% | 6.94% | 57.7% |
| Senior Debt 102 | 2 | Multifamily | Texas | 15,089 | 15,047 | 1/16/2025 | 2/9/2028 | 1M SOFR Term + 3.25% | 6.94% | 75.0% |
| Senior Debt 103 | 2 | Multifamily | Florida | 14,200 | 13,888 | 1/15/2025 | 2/9/2030 | 1M SOFR Term + 4.00% | 7.69% | —% |
| Senior Debt 104 | 2 | Multifamily | Texas | 60,000 | 59,832 | 1/24/2025 | 2/9/2029 | 1M SOFR Term + 2.50% | 6.19% | 86.7% |
| Senior Debt 105 | 2 | Hospitality | New York | 49,620 | 49,614 | 1/10/2025 | 1/9/2029 | 1M SOFR Term + 3.41% | 7.09% | 48.4% |
| Senior Debt 106 | 2 | Multifamily | Oklahoma | 20,782 | 20,833 | 6/27/2025 | 7/9/2029 | 1M SOFR Term + 3.75% | 7.50% | 69.1% |
| Senior Debt 107 | 2 | Multifamily | Texas | 56,500 | 55,004 | 2/12/2025 | 2/9/2029 | 4.75% | 4.75% | 88.6% |
| Senior Debt 108 | 2 | Multifamily | Texas | 32,000 | 31,423 | 3/31/2025 | 4/9/2028 | 5.25% | 5.25% | 76.7% |
49
Table of Contents
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 109 | 2 | Multifamily | Texas | 6,371 | 6,065 | 3/26/2025 | 10/9/2029 | 1M SOFR Term + 6.00% | 10.00% | —% |
| Senior Debt 110 | 2 | Multifamily | North Carolina | 6,279 | 6,243 | 5/30/2025 | 6/9/2030 | 1M SOFR Term + 3.25% | 6.94% | 69.1% |
| Senior Debt 111 | 2 | Industrial | Virginia | 6,144 | 6,107 | 6/4/2025 | 6/9/2030 | 1M SOFR Term + 3.25% | 6.94% | 36.0% |
| Senior Debt 112 | 2 | Multifamily | Texas | 19,250 | 19,326 | 6/20/2025 | 1/9/2028 | 6.65% | 6.65% | 75.5% |
| Senior Debt 113 | 2 | Multifamily | South Carolina | 9,150 | 9,112 | 7/1/2025 | 7/9/2030 | 1M SOFR Term + 3.25% | 6.94% | 72.1% |
| Senior Debt 114 | 2 | Multifamily | Texas | 12,000 | 12,051 | 8/1/2025 | 8/9/2028 | 6.75% | 6.75% | 80.5% |
| Senior Debt 115 | 2 | Multifamily | Florida | 6,681 | 6,652 | 9/5/2025 | 9/9/2028 | 1M SOFR Term + 3.35% | 7.04% | 68.2% |
| Senior Debt 116 | 2 | Multifamily | Tennessee | 3,043 | 2,015 | 8/18/2025 | 9/9/2030 | 1M SOFR Term + 6.25% | 9.94% | —% |
| Senior Debt 117 | 2 | Mixed Use | North Carolina | 9,663 | 9,617 | 8/19/2025 | 9/9/2029 | 1M SOFR Term + 3.25% | 6.94% | 60.7% |
| Senior Debt 118(8) | 2 | Multifamily | Various | — | — | 8/15/2025 | 2/9/2028 | 1M SOFR Term + 5.05% | —% | —% |
| Senior Debt 119 | 2 | Multifamily | Texas | 6,848 | 6,811 | 8/21/2025 | 9/9/2030 | 1M SOFR Term + 2.75% | 6.44% | 68.6% |
| Senior Debt 120 | 2 | Multifamily | Florida | 38,250 | 38,089 | 8/27/2025 | 9/9/2029 | 1M SOFR Term + 3.08% | 6.77% | 73.8% |
| Senior Debt 121 | 2 | Multifamily | Various | 43,534 | 43,344 | 9/16/2025 | 10/9/2029 | 1M SOFR Term + 2.90% | 6.59% | 72.8% |
| Senior Debt 122 | 2 | Multifamily | Nevada | 10,000 | 9,954 | 9/29/2025 | 10/9/2030 | 1M SOFR Term + 2.65% | 6.34% | 72.2% |
| Senior Debt 123 | 2 | Multifamily | New Jersey | 7,850 | 7,793 | 9/30/2025 | 10/9/2029 | 1M SOFR Term + 5.05% | 8.74% | 69.3% |
| Senior Debt 124 | 2 | Industrial | Georgia | 10,124 | 10,039 | 10/29/2025 | 11/9/2030 | 1M SOFR Term + 4.00% | 7.69% | 56.1% |
| Senior Debt 125 | 2 | Multifamily | New York | 6,191 | 6,162 | 11/14/2025 | 11/9/2030 | 1M SOFR Term + 2.72% | 6.41% | 56.5% |
| Senior Debt 126 | 2 | Multifamily | North Carolina | 17,770 | 17,654 | 11/7/2025 | 11/9/2030 | 1M SOFR Term + 2.25% | 5.94% | 73.7% |
| Senior Debt 127 | 2 | Multifamily | Ohio | 10,000 | 9,954 | 10/22/2025 | 11/9/2028 | 1M SOFR Term + 2.52% | 6.21% | 66.2% |
| Senior Debt 128 | 2 | Multifamily | Ohio | 6,110 | 6,082 | 10/22/2025 | 11/9/2028 | 1M SOFR Term + 2.50% | 6.19% | 66.0% |
| Senior Debt 129 | 2 | Multifamily | Georgia | 25,750 | 25,692 | 10/29/2025 | 11/9/2030 | 1M SOFR Term + 2.50% | 6.19% | 72.9% |
| Senior Debt 130 | 2 | Multifamily | Various | 61,500 | 61,364 | 10/28/2025 | 11/9/2030 | 1M SOFR Term + 2.30% | 5.99% | 72.1% |
| Senior Debt 131 | 2 | Multifamily | Texas | 8,513 | 8,472 | 11/12/2025 | 11/9/2030 | 1M SOFR Term + 2.73% | 6.42% | 63.6% |
| Senior Debt 132 | 2 | Multifamily | Texas | 7,388 | 7,354 | 10/31/2025 | 11/9/2030 | 1M SOFR Term + 2.55% | 6.24% | 65.8% |
| Senior Debt 133 | 2 | Senior Housing | New York | 8,628 | 8,572 | 11/7/2025 | 12/9/2029 | 1M SOFR Term + 4.25% | 7.94% | 69.0% |
| Senior Debt 134 | 2 | Multifamily | Texas | 11,000 | 11,051 | 11/13/2025 | 11/9/2028 | 6.75% | 6.75% | 90.9% |
| Senior Debt 135 | 2 | Multifamily | Colorado | 7,754 | 7,716 | 12/3/2025 | 12/9/2030 | 1M SOFR Term + 2.60% | 6.29% | 61.2% |
| Senior Debt 136 | 2 | Multifamily | Texas | 11,370 | 11,315 | 11/14/2025 | 12/9/2030 | 1M SOFR Term + 2.47% | 6.16% | 56.6% |
| Senior Debt 137 | 2 | Multifamily | Texas | 11,432 | 11,376 | 11/21/2025 | 12/9/2028 | 1M SOFR Term + 3.75% | 7.44% | 81.2% |
| Senior Debt 138 | 2 | Multifamily | New York | 45,256 | 45,036 | 12/1/2025 | 12/9/2030 | 1M SOFR Term + 2.00% | 5.69% | 57.5% |
| Senior Debt 139 | 2 | Multifamily | Florida | 8,400 | 8,358 | 12/3/2025 | 12/9/2030 | 1M SOFR Term + 3.25% | 6.94% | 65.1% |
| Senior Debt 140 | 2 | Multifamily | New York | 7,500 | 7,464 | 11/21/2025 | 12/9/2029 | 1M SOFR Term + 2.95% | 6.64% | 70.1% |
| Senior Debt 141 | 2 | Multifamily | Colorado | 35,674 | 35,503 | 11/25/2025 | 12/9/2030 | 1M SOFR Term + 2.30% | 5.99% | 67.7% |
| Senior Debt 142 | 2 | Multifamily | Florida | 18,000 | 17,912 | 11/20/2025 | 12/9/2030 | 1M SOFR Term + 2.50% | 6.19% | 70.4% |
| Senior Debt 143 | 2 | Industrial | Florida | 5,890 | 5,844 | 12/29/2025 | 1/9/2031 | 1M SOFR Term + 3.15% | 6.84% | 62.8% |
| Senior Debt 144 | 2 | Multifamily | Georgia | 18,000 | 17,912 | 11/21/2025 | 12/9/2028 | 1M SOFR Term + 2.25% | 5.94% | 72.7% |
| Senior Debt 145 | 2 | Multifamily | North Carolina | 6,381 | 6,337 | 12/30/2025 | 1/9/2031 | 1M SOFR Term + 4.00% | 7.69% | 74.6% |
| Senior Debt 146 | 2 | Multifamily | Texas | 6,439 | 6,398 | 11/20/2025 | 12/9/2030 | 1M SOFR Term + 2.85% | 6.54% | 56.1% |
| Senior Debt 147 | 2 | Multifamily | Nevada | 23,394 | 23,282 | 11/25/2025 | 12/9/2030 | 1M SOFR Term + 2.85% | 6.54% | 76.2% |
| Senior Debt 148 | 2 | Industrial | Illinois | 6,990 | 6,948 | 12/8/2025 | 12/9/2030 | 1M SOFR Term + 2.80% | 6.49% | 45.5% |
| Senior Debt 149 | 2 | Healthcare | Various | 20,872 | 20,770 | 12/1/2025 | 12/9/2029 | 1M SOFR Term + 3.75% | 7.44% | 76.1% |
| 2 | Multifamily | Nevada | 15,588 | 15,511 | 12/16/2025 | 1/9/2031 | 1M SOFR Term + 2.90% | 6.59% | 70.7% | |
| Senior Debt 151 | 2 | Industrial | California | 5,936 | 5,890 | 12/19/2025 | 1/9/2030 | 1M SOFR Term + 3.55% | 7.24% | 50.1% |
| Senior Debt 152 | 2 | Industrial | Texas | 9,014 | 8,944 | 12/19/2025 | 1/9/2031 | 1M SOFR Term + 3.00% | 6.69% | 56.2% |
| Senior Debt 153 | 2 | Senior Housing | New York | 10,000 | 9,951 | 12/19/2025 | 1/9/2029 | 1M SOFR Term + 3.50% | 7.19% | 68.4% |
| Senior Debt 154 | 2 | Industrial | Various | 25,000 | 24,876 | 12/23/2025 | 1/9/2031 | 1M SOFR Term + 2.93% | 6.62% | 60.8% |
| Senior Debt 155 | 2 | Hospitality | Florida | 7,500 | 7,463 | 12/19/2025 | 1/9/2031 | 1M SOFR Term + 3.85% | 7.54% | 64.8% |
| Senior Debt 156 | 2 | Industrial | Texas | 5,112 | 5,063 | 12/16/2025 | 1/9/2031 | 1M SOFR Term + 3.50% | 7.19% | 65.4% |
| Senior Debt 157 | 2 | Healthcare | Massachusetts | 9,482 | 9,435 | 12/29/2025 | 1/9/2029 | 1M SOFR Term + 4.70% | 8.39% | 62.3% |
| Senior Debt 158 | 2 | Multifamily | North Carolina | 6,424 | 6,381 | 12/30/2025 | 1/9/2031 | 1M SOFR Term + 3.45% | 7.14% | 71.3% |
| Mezzanine Loan 1 | 3 | Multifamily | District of Columbia | 11,700 | 11,700 | 6/30/2023 | 7/9/2026 | 1M SOFR Term + 4.45% | 8.14% | 45.2% |
| Mezzanine Loan 2 | 2 | Multifamily | California | 4,000 | 3,995 | 5/24/2024 | 6/9/2028 | 1M SOFR Term + 3.67% | 7.36% | 60.9% |
| Mezzanine Loan 3 | 2 | Multifamily | New Jersey | 9,264 | 9,132 | 7/1/2024 | 7/9/2029 | 1M SOFR Term + 11.90% | 15.95% | 10.3% |
| Mezzanine Loan 4 | 2 | Multifamily | New York | 1,870 | 1,870 | 8/7/2024 | 8/9/2029 | 1M SOFR Term + 12.75% | 16.75% | 59.6% |
50
Table of Contents
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Mezzanine Loan 5 | 2 | Multifamily | New York | 2,100 | 2,094 | 11/19/2024 | 12/9/2029 | 1M SOFR Term + 8.23% | 11.92% | 85.6% |
| Mezzanine Loan 6 | 2 | Hospitality | Texas | 1,417 | 1,412 | 12/27/2024 | 1/9/2028 | 1M SOFR Term + 10.51% | 14.20% | 44.3% |
| Mezzanine Loan 7 | 2 | Hospitality | New York | 6,202 | 6,202 | 1/10/2025 | 1/9/2029 | 1M SOFR Term + 11.00% | 14.69% | 4.3% |
| Mezzanine Loan 8 | 2 | Multifamily | Texas | 1,230 | 1,169 | 3/26/2025 | 10/9/2029 | 1M SOFR Term + 15.25% | 19.25% | —% |
| Mezzanine Loan 9 | 2 | Multifamily | Tennessee | 652 | 218 | 8/18/2025 | 9/9/2030 | 1M SOFR Term + 13.33% | 17.02% | —% |
| Mezzanine Loan 10 | 2 | Multifamily | New York | 6,116 | 6,086 | 12/1/2025 | 12/9/2030 | 1M SOFR Term + 4.52% | 8.21% | 65.3% |
| Mezzanine Loan 11 | 2 | Multifamily | New York | 688 | 685 | 11/14/2025 | 11/9/2030 | 1M SOFR Term + 7.02% | 10.71% | 62.8% |
| Total/Weighted Average | $4,435,511 | $4,421,436 | 7.13% | 64.5% |
_______________________
(1) For a discussion of risk ratings, see Note 4 - Commercial Mortgage Loans, Held for Investment in our Consolidated Financial Statements included in this Form 10-K.
(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.
(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.
(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.
(5) As of December 31, 2025, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with “Adj. 1M SOFR Term.”
(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.
(7) LTV represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.
(8) Commitment on the loan was unfunded as of December 31, 2025.
The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2025 (dollars in thousands):
| Type | Investment Type | State | Fair Value | Interest Rate | Effective Yield | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TRS Conduit Debt 1 | Non-Agency | Pennsylvania | $ | 24,500 | 6.42% | 6.42% | ||||||
| TRS Conduit Debt 2 | Non-Agency | New York | 5,000 | 7.25% | 7.25% | |||||||
| Fannie Mae(2) | Agency Loan | Various | 321,346 | 4.87% | 4.87% | |||||||
| Ginnie Mae(2) | Agency Loan | Various | 9,872 | 5.65% | 5.65% | |||||||
| Total/Weighted Average | $ | 360,718 | 5.03% | 5.03% |
________________________
(1) Loan to value percentage (LTV) represents the ratio of the loan amount to the appraised value of the property at the time of origination.
(2) Interest rates and effective yields represent weighted averages.
51
Table of Contents
The following table shows selected data from our real estate owned assets in our portfolio as of December 31, 2025 (dollars in thousands):
| Type | Location | Property Type | Carrying Value | Undepreciated / Unamortized Value | Accounting Classification | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REO 1(1) | Jeffersonville, GA | Industrial | $ | 117,795 | $ | 139,816 | Held for investment | |||||||
| REO 2 | Portland, OR | Office | 18,424 | 18,544 | Held for investment | |||||||||
| REO 3 | Roseboro, NC | Retail | 2,669 | 2,669 | Held for sale | |||||||||
| REO 4 | Raleigh, NC | Multifamily | 79,282 | 79,282 | Held for sale | |||||||||
| REO 5 | Cleveland, OH | Multifamily | 37,430 | 37,430 | Held for sale | |||||||||
| REO 6 | Denver, CO | Office | 16,954 | 16,954 | Held for sale | |||||||||
| REO 7 | Austin, TX | Multifamily | 34,968 | 34,968 | Held for sale | |||||||||
| REO 8 | Fort Worth, TX | Multifamily | 27,580 | 27,580 | Held for sale | |||||||||
| Total | $ | 335,102 | $ | 357,243 |
________________________
(1) Includes intangible lease assets
The following table shows selected data from our equity method investments, in our portfolio as of December 31, 2025 (dollars in thousands):
| Type | Investment Date | Primary Location(s) | Investment Type | Investment Amount | |||||
|---|---|---|---|---|---|---|---|---|---|
| Equity Method Investment 1 | December 2024 | West New York, NJ | Mixed Use Property | $ | 13,543 | ||||
| Equity Method Investment 2 | May 2025 | Commerce, CA | Industrial Property | 8,592 | |||||
| Equity Method Investment 3 | July 2025 | N/A | Multifamily Bridge Lending | 24,220 | |||||
| Equity Method Investment 4 | July 2025 | N/A | Multifamily Affordable Debt Lending | 25,327 | |||||
| Total | $ | 71,682 |
The following table shows selected data from our real estate securities, available for sale, measured at fair value as of December 31, 2025 (dollars in thousands):
| Type | Interest Rate | Maturity | Par Value | Fair Value | Effective Yield | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS 1 | 1 month SOFR + 1.74% | 6/15/2030 | $ | 5,190 | $ | 5,181 | 5.43% | |||||||
| CMBS 2 | 1 month SOFR + 2.94% | 6/15/2030 | 17,490 | 17,588 | 6.63% | |||||||||
| CMBS 3 | 1 month SOFR + 2.95% | 10/15/2030 | 10,000 | 10,005 | 6.64% | |||||||||
| CMBS 4 | 1 month SOFR + 2.14% | 11/15/2030 | 5,775 | 5,801 | 5.83% | |||||||||
| CMBS 5 | 1 month SOFR + 2.64% | 11/15/2030 | 9,265 | 9,253 | 6.33% | |||||||||
| CMBS 6 | 1 month SOFR + 2.35% | 7/21/2043 | 30,659 | 30,685 | 6.04% | |||||||||
| CMBS 7 | 1 month SOFR + 2.75% | 7/21/2043 | 15,000 | 15,013 | 6.44% | |||||||||
| CMBS 8 | 1 month SOFR + 2.94% | 1/15/2030 | 22,309 | 22,361 | 6.63% | |||||||||
| CMBS 9 | 1 month SOFR + 3.95% | 6/15/2030 | 21,304 | 21,381 | 7.64% | |||||||||
| CMBS 10 | 1 month SOFR + 3.00% | 6/15/2030 | 14,370 | 14,394 | 6.69% | |||||||||
| Total/Weighted Average | $ | 151,362 | $ | 151,662 | 6.55% |
52
Table of Contents
Liquidity and Capital Resources
Overview
Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.
Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.
We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.
We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.
Debt-to-Equity Ratio and Total Leverage Ratio
The following table presents our debt-to-equity and total leverage ratios:
| December 31, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| Net debt-to-equity ratio(1) | 2.5x | 2.6x | ||
| Total leverage ratio(2) | 2.5x | 2.7x |
________________________
(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.8x and 0.3x as of December 31, 2025 and 2024, respectively.
(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.9x and 0.4x as of December 31, 2025 and 2024, respectively.
Sources of Liquidity
Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.
Our current sources of near-term liquidity as of December 31, 2025 and 2024 are set forth in the following table (dollars in millions):
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted cash | $ | 167 | $ | 184 | |||
| CLO reinvestment available(1) | 30 | 12 | |||||
| Financings available & in progress(2) | 624 | 339 | |||||
| Total | $ | 821 | $ | 535 |
________________________
(1) See discussion below for further information on the Company's collateralized loan obligations.
(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.
We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.
We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program (“ATM”) pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan (“DRIP”), which includes a direct stock purchase option.
53
Table of Contents
In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.
Collateralized Loan Obligations
During the year ended December 31, 2025, the Company raised $1.1 billion through the issuance of our CLO, BSPRT 2025-FL12 Issuer, LLC. Additionally, as of December 31, 2025, the Company had $29.5 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):
| CLO Name | Debt Amount | Reinvestment End Date | ||||
|---|---|---|---|---|---|---|
| 2022-FL8 Issuer | $ | 370.3 | Ended | |||
| 2023-FL10 Issuer | $ | 553.2 | Ended | |||
| 2024-FL11 Issuer | $ | 886.2 | 10/08/27 | |||
| 2025-FL12 Issuer | $ | 947.2 | 05/08/28 |
Repurchase Agreements and Revolving Credit Facilities (“Repo and Revolving Credit Facilities”)
The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.
We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.
The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.
The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements (“MRAs”) for the years ended December 31, 2025, 2024, and 2023, respectively:
54
Table of Contents
| As of December 31, 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 429,314 | $ | 573,093 | $ | 1,176,808 | $ | 1,087,087 | $ | 426,898 | $ | 588,457 | $ | 1,076,364 | $ | 1,318,607 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 206,164 | 128,890 | 131,657 | 187,371 | 249,374 | 253,388 | 195,847 | 190,842 | |||||||||||||||||||||||
| Total | $ | 635,478 | $ | 701,983 | $ | 1,308,465 | $ | 1,274,458 | $ | 676,272 | $ | 841,845 | $ | 1,272,211 | $ | 1,509,449 | |||||||||||||||
| As of December 31, 2024 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 412,556 | $ | 762,437 | $ | 183,761 | $ | 329,811 | $ | 382,313 | $ | 671,561 | $ | 799,861 | $ | 237,888 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 194,769 | 243,646 | 241,266 | 236,608 | 217,012 | 249,442 | 259,977 | 264,514 | |||||||||||||||||||||||
| Total | $ | 607,325 | $ | 1,006,083 | $ | 425,027 | $ | 566,419 | $ | 599,325 | $ | 921,003 | $ | 1,059,838 | $ | 502,402 | |||||||||||||||
| As of December 31, 2023 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 604,421 | $ | 695,039 | $ | 249,345 | $ | 299,707 | $ | 725,300 | $ | 796,659 | $ | 816,929 | $ | 278,168 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 107,934 | 176,993 | 240,010 | 174,055 | 217,389 | 209,025 | 349,878 | 263,769 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | 121,000 | 113,000 | — | — | 149,387 | 117,159 | 57,242 | — | |||||||||||||||||||||||
| Total | $ | 833,355 | $ | 985,032 | $ | 489,355 | $ | 473,762 | $ | 1,092,076 | $ | 1,122,843 | $ | 1,224,049 | $ | 541,937 |
The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.
During the twelve months ended December 31, 2025, the maximum monthly average outstanding balance was $1.5 billion, of which $1.3 billion was related to repurchase agreements on our commercial mortgage loans and $0.2 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2024, the maximum monthly average outstanding balance was $1.1 billion, of which $0.8 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.
Distributions
In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.
Distributions on our common stock are payable when declared by our board of directors.
55
Table of Contents
Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.
Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).
In December 2025, the Company's board of directors declared the following: (i) a fourth quarter 2025 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2025 dividend of $106.216 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2025 dividend of $0.46875 per share on the Company’s Series E Preferred Stock and (iv) a fourth quarter 2025 dividend of $0.355 per unit on the OP Units, all of which were paid in January 2026 to holders of record as of December 31, 2025.
Under the ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. For the year ended December 31, 2025, 0 and 160,137 shares of common stock were issued by the Company and purchased in the open market by the DRIP administrator and allocated to DRIP participants, respectively, under the dividend reinvestment component of DRIP.
During the year ended December 31, 2025 and 2024, the Company paid an aggregate of $118.6 million and $117.9 million, respectively, of common stock distributions. In addition, during the year ended December 31, 2025, the Company's operating partnership paid $3.0 million of distributions to holders of OP Units. There were no OP Units outstanding in 2024.
Cash Flows
The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2025 2024, and 2023, respectively
| For the Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| Cash flows from operating activities | $ | 291,940 | $ | 57,233 | $ | 197,387 | ||||
| Cash flows from investing activities | 380,806 | (155,475) | 380,807 | |||||||
| Cash flows from financing activities | (684,429) | (48,581) | (424,994) | |||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | $ | (11,683) | $ | (146,823) | $ | 153,200 |
Cash Flows from Operating Activities
During the year ended December 31, 2025, cash inflows of $291.9 million from operating activities were primarily driven by (i) net income of $84.1 million, (ii) net cash proceeds of $166.7 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value and (iii) certain non-cash expenses.
During the year ended December 31, 2024, cash inflows of $57.2 million from operating activities were primarily driven by (i) net income of $92.4 million and (ii) certain non-cash expenses, partially offset by net cash outlay of $74.1 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value.
Cash Flows from Investing Activities
During the year ended December 31, 2025 cash inflows of $380.8 million from investing activities were primarily driven by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds received from the sale or paydown of real estate securities, available for sale of $184.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $60.9 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $35.2 million. Inflows were partially offset by (i) the origination and purchase of commercial mortgage loans, held for investment for $924.4 million, (ii) the purchase of real estate securities, available for sale for $132.3 million and (iii) the payment of the cash portion of the consideration in the acquisition of NewPoint, which was $297.3 million.
During the year ended December 31, 2024, cash outflows of $155.5 million from investing activities were primarily driven by (i) the origination and purchase of commercial mortgage loans, held for investment for $1.8 billion, (ii) the purchase of real estate securities, available for sale for $79.5 million and (iii) the purchase of equity method investment in real estate for $13.4 million. Outflows were partially offset by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds from the sale or paydown of real estate securities, available for sale of $120.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $34.4 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $33.4 million.
56
Table of Contents
Cash Flows from Financing Activities
During the year ended December 31, 2025 cash outflows of $684.4 million from financing activities were primarily driven by (i) net repayments from borrowings on collateralized loan obligations of $900.2 million, (ii) $145.6 million of distributions paid to shareholders, (iii) $7.4 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $15.9 million, (v) net repayments on repurchase agreements for real estate securities of $49.2 million and (vi) $14.4 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $343.5 million and (ii) borrowings from new issuance of unsecured debt of $107.0 million.
During the year ended December 31, 2024, cash outflows of $48.6 million from financing activities were primarily driven by (i) repayments on our other financings of $23.7 million, (ii) $144.9 million of distributions paid to shareholders, (iii) $16.2 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $9.3 million and (v) $4.9 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on collateralized loan obligations of $59.1 million, (ii) net borrowings on repurchase agreements for real estate securities of $62.6 million and (iii) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $30.1 million.
Election as a REIT
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.
57
Table of Contents
Contractual Obligations and Commitments
Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2025 are summarized as follows (dollars in thousands):
| Less than 1 year | 1 to 3 years | 3 to 5 years | More than 5 years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unfunded loan commitments (1) | $ | 77,167 | $ | 336,712 | $ | — | $ | — | $ | 413,879 | |||||||||
| Repurchase agreements - commercial mortgage loans | 778,569 | 308,518 | — | — | 1,087,087 | ||||||||||||||
| Repurchase agreements - real estate securities | 187,371 | — | — | — | 187,371 | ||||||||||||||
| CLOs (2) | — | — | — | 2,756,927 | 2,756,927 | ||||||||||||||
| Mortgage note payable | 23,998 | — | — | — | 23,998 | ||||||||||||||
| Unsecured debt | — | 25,000 | 82,000 | 82,500 | 189,500 | ||||||||||||||
| Other financings | — | 12,865 | — | — | 12,865 | ||||||||||||||
| Total | $ | 1,067,105 | $ | 683,095 | $ | 82,000 | $ | 2,839,427 | $ | 4,671,627 |
________________________
(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2) Excludes $366.1 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2025.
In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2025, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65 million share repurchase program, of which $16.7 million remained available as of December 31, 2025. The authorization does not obligate the Company to acquire any specific number of shares.
Related Party Arrangements
Benefit Street Partners L.L.C.
Amended Advisory Agreement
Refer to “Note 18 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2025 and December 31, 2024.
The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.
Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2026 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.
The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.
During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.
58
Table of Contents
Loan Referral Agreement
Effective July 1, 2025, NewPoint shall refer prospective clients to the Advisor on a non-exclusive basis. If any loan referred to the Advisor during the term of the agreement successfully closes, and the Advisor actually receives a fee in connection therewith, the Advisor shall pay NewPoint a referral fee (the “Referral Fee”) equal to 0.10% of the total amount of the loan. The Advisor or NewPoint may terminate this arrangement at any time, without notice and without cause.
Off Balance Sheet Arrangements
We had no off balance sheet arrangements as of December 31, 2025 and through the date of the filing of this Form 10-K.
Non-GAAP Financial Measures
Distributable Earnings and Distributable Earnings to Common
Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans and derivatives, including CECL reserves and impairments, net of realized gains and losses, as described further below, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) realized gains and losses on debt extinguishment and CLO calls, (vii) non-cash income from mortgage servicing rights, and (viii) certain other non-cash items. Further, Distributable Earnings to Common, a non-GAAP measure, presents Distributable Earnings net of (x) perpetual preferred stock dividend payments and (y) non-controlling interests in joint ventures.
As noted above, we exclude unrealized gains and losses on loans and other investments, including CECL reserves and impairments, from our calculation of Distributable Earnings and include realized gains and losses. The nature of these adjustments is described more fully in the footnotes to our reconciliation tables. GAAP loan loss reserves and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing definition of Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized. The realized loss amount reflected in Distributable Earnings will generally equal the difference between the cash received and the
Distributable Earnings basis of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding loss reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.
The Company believes that Distributable Earnings and Distributable Earnings to Common provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings and Distributable Earnings to Common are useful financial metrics for existing and potential future holders of its common stock as historically, over time, Distributable Earnings to Common has been an indicator of common dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings to Common helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared.
Distributable Earnings and Distributable Earnings to Common do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Distributable Earnings to Common may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
59
Table of Contents
The following table provides a reconciliation of GAAP net income to Distributable Earnings and Distributable Earnings to Common for the years ended December 31, 2025, 2024, and 2023 (dollars in thousands):
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||
| GAAP Net Income (Loss) | $ | 84,085 | $ | 92,403 | $ | 144,509 | |||
| Adjustments: | |||||||||
| CLO amortization acceleration(1) | — | — | (5,521) | ||||||
| Unrealized (gain)/loss on financial instruments(2) | 4,444 | 6,933 | 7,185 | ||||||
| Unrealized (gain)/loss - ARMs | — | — | 415 | ||||||
| (Reversal of)/provision for credit losses | (11,850) | 35,699 | 33,738 | ||||||
| Non-cash compensation expense | 13,070 | 8,173 | 4,762 | ||||||
| Depreciation and amortization, net | 9,570 | 5,630 | 7,128 | ||||||
| Subordinated performance fee(3) | (1,080) | (7,551) | 6,171 | ||||||
| Transaction-related and non-recurring items(4) | 8,818 | — | — | ||||||
| Realized (gain)/loss on debt extinguishment / CLO call | 7,660 | — | (2,201) | ||||||
| Loan workout charges/(loan workout recoveries)(5) | — | — | (5,105) | ||||||
| Income from mortgage servicing rights | (28,570) | — | — | ||||||
| Amortization and write-offs of MSRs | 25,625 | — | — | ||||||
| Deferred tax adjustment | 3,030 | — | — | ||||||
| Fair value adjustments on equity investments | (1,707) | — | — | ||||||
| Distributable Earnings before Realized Loss | $ | 113,095 | $ | 141,287 | $ | 191,081 | |||
| Realized gain / (loss) on debt extinguishment | (7,660) | — | — | ||||||
| Realized gain/(loss) adjustment on loans and REO(6) | (38,114) | (40,605) | (1,571) | ||||||
| Distributable Earnings | $ | 67,321 | $ | 100,682 | $ | 189,510 | |||
| 7.5% series E cumulative redeemable preferred stock dividend | (19,367) | (19,367) | (19,367) | ||||||
| Non-controlling interests in joint ventures net (income) / loss | (1,814) | 3,475 | (602) | ||||||
| Non-controlling interests in joint ventures adjusted net (income) / loss DE adjustments | (265) | (3,717) | (31) | ||||||
| Distributable Earnings to Common | $ | 45,875 | $ | 81,073 | $ | 169,510 | |||
| Average common stock & common stock equivalents(7) | 1,354,842 | 1,363,621 | 1,403,558 | ||||||
| GAAP net income/(loss) ROE | 4.6 | % | 5.6 | % | 8.9 | % | |||
| Distributable earnings ROE | 3.4 | % | 5.9 | % | 12.1 | % | |||
| GAAP net income/(loss) per share, diluted | $ | 0.64 | $ | 0.82 | $ | 1.42 | |||
| GAAP net income/(loss) per share, fully converted(8) | $ | 0.68 | $ | 0.87 | $ | 1.42 | |||
| Distributable earnings per share, fully converted(8) | $ | 0.49 | $ | 0.92 | $ | 1.92 | |||
| Distributable earnings per share before realized loss, fully converted(6) | $ | 0.99 | $ | 1.38 | $ | 1.93 |
________________________
(1) Before Q1 2024, we adjusted GAAP income for non-cash CLO amortization acceleration to effectively amortize the issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for approximately four years and amortized the financing costs over approximately four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings. Starting in Q1 2024, we amortized the issuance costs incurred on our CLOs over the expected lifetime of the CLOs in our GAAP presentation, making our previous adjustment no longer necessary.
(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.
(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payment obligations during the period.
(4) Represents transaction-related and non-recurring costs associated with the acquisition of NewPoint.
(5) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.
60
Table of Contents
(6) Represents amounts deemed nonrecoverable upon a realization event, which is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. Amount may be different than the GAAP basis. As of December 31, 2025, the Company has $8.1 million of GAAP loss adjustments that would run through distributable earnings if and when cash losses are realized.
(7) Represents the average of all classes of equity except the Series E Preferred Stock.
(8) Fully Converted assumes conversion of our series of convertible preferred stock and OP Units along with full vesting of our outstanding equity compensation awards.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001562528-25-000013.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").
This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a TRS, is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.
The Company has no employees. We are managed by our Advisor pursuant to the Advisory Agreement. Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".
The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions. Historically this business has focused primarily on CMBS, CMBS bonds, CDOs and other securities. The Company also owns real estate that was either acquired by the Company through foreclosure or deed-in-lieu of foreclosure, or that was purchased for investment.
Book Value Per Share
The following table calculates the Company's book value per share as of December 31, 2024 and 2023 (in thousands, except share and per share amounts):
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 1,253,820 | $ | 1,300,372 | |||
| Shares: | |||||||
| Common stock | 81,788,091 | 81,942,656 | |||||
| Restricted stock and restricted stock units | 1,278,698 | 809,257 | |||||
| Total outstanding shares | 83,066,789 | 82,751,913 | |||||
| Book value per share | $ | 15.09 | $ | 15.71 |
25
The following table calculates the Company's fully-converted book value per share as of December 31, 2024 and 2023 (in thousands, except share and per share amounts):
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,343,568 | $ | 1,390,120 | |||
| Shares: | |||||||
| Common stock | 81,788,091 | 81,942,656 | |||||
| Restricted stock and restricted stock units | 1,278,698 | 809,257 | |||||
| Series H convertible preferred stock | 5,370,498 | 5,370,498 | |||||
| Total outstanding shares | 88,437,287 | 88,122,411 | |||||
| Fully-converted book value per share(1)(2) | $ | 15.19 | $ | 15.77 |
________________________
(1) Fully-converted book value per share reflects full conversion of our outstanding series of convertible preferred stock and vesting of our outstanding equity compensation awards.
(2) Excluding the amounts for accumulated depreciation and amortization of real property of $13.8 million and $9.4 million as of December 31, 2024 and 2023, respectively, would result in a fully-converted book value per share of $15.35 and $15.88 as of December 31, 2024 and 2023, respectively.
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Significant Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.
Credit Losses - Estimating Credit Losses
General allowance for credit losses
The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments, represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as LTV ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.
The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.
26
Table of Contents
In measuring the general allowance for credit losses for financial instruments, such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses.
Specific Allowance for credit losses
For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.
For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.
Risk Rating
In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.
The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.
Real Estate Owned - Estimating Fair Value and Holding Period
Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.
27
Table of Contents
Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.
Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.
Real Estate Securities - Estimating Fair Value
On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.
Credit Impairment Analysis of Real Estate Securities
Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.
The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.
The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.
Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.
Results of Operations
The Company conducts its business through the following segments:
•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.
•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CMBS bonds, CDO notes, and other securities.
•The commercial real estate conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS
28
Table of Contents
securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.
•The real estate owned business represents real estate acquired by the Company through foreclosure, deed-in-lieu of foreclosure, or purchase.
Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2024 and 2023 (dollars in thousands):
| Year Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||
| Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4) | Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt(5) | $ | 5,176,062 | $ | 502,298 | 9.7 | % | $ | 5,038,267 | $ | 530,116 | 10.5 | % | ||||||||
| Real estate conduit | 37,081 | 5,469 | 14.7 | % | 16,408 | 2,244 | 13.7 | % | ||||||||||||
| Real estate securities | 214,881 | 17,128 | 8.0 | % | 260,425 | 17,323 | 6.7 | % | ||||||||||||
| Total | $ | 5,428,024 | $ | 524,895 | 9.7 | % | $ | 5,315,100 | $ | 549,683 | 10.3 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 457,916 | $ | 41,516 | 9.1 | % | $ | 573,530 | $ | 54,564 | 9.5 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 16,336 | 968 | 5.9 | % | 59,519 | 5,478 | 9.2 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 216,082 | 13,214 | 6.1 | % | 244,469 | 14,118 | 5.8 | % | ||||||||||||
| Collateralized loan obligations | 3,595,162 | 275,289 | 7.7 | % | 3,165,612 | 223,686 | 7.1 | % | ||||||||||||
| Unsecured debt | 81,345 | 7,484 | 9.2 | % | 85,613 | 7,731 | 9.0 | % | ||||||||||||
| Total | $ | 4,366,841 | $ | 338,471 | 7.8 | % | $ | 4,128,743 | $ | 305,577 | 7.4 | % | ||||||||
| Net interest income/spread | $ | 186,424 | 1.9 | % | $ | 244,106 | 2.9 | % | ||||||||||||
| Average leverage %(6) | 80.4 | % | 77.7 | % | ||||||||||||||||
| Weighted average levered yield(7) | 17.6 | % | 20.6 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2024 and 2023, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
(5) The collateral sale of a Brooklyn hotel loan in April 2023, which allowed the company to recover its full investment, resulted in $15.5 million and $4.9 million in coupon and default interest income, respectively, recognized in the Company's real estate debt segment during the year ended December 31, 2023.
(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the years ended December 31, 2024 and 2023, totaled $526.1 million and $552.5 million, respectively, a decrease of $26.4 million. The decrease was primarily due to the recognition of a non-recurring item of $20.4 million of interest income from the sale of a Brooklyn hotel asset in the second quarter of 2023, coupled with an increase in the number of non-performing loans in 2024, which averaged $190.9 million in principal for the year ended December 31, 2024. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment, (ii) 11 real estate securities, available for sale, measured at fair value, and (iii) three commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value.
29
Table of Contents
Interest Expense
Interest expense for the years ended December 31, 2024 and 2023 totaled $338.5 million and $305.6 million, respectively, an increase of $32.9 million. The increase was primarily due to an increase of $429.6 million in the average carrying value of our collateralized loan obligations ("CLOs") coupled with an increase in deferred fee amortization due to the utilization of expected duration of our CLOs compared to contractual duration, partially offset by a decrease of $144.0 million in the average carrying values of our repurchase agreements - commercial mortgage loans and real estate securities.
Revenue from Real Estate Owned
Revenue from real estate owned for the years ended December 31, 2024 and 2023 totaled $22.8 million and $17.0 million, respectively. The $5.8 million increase was primarily the result of rental income from obtaining possession of additional multifamily properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, for the year ended December 31, 2024.
Provision/(Benefit) for Credit losses
Provision for credit losses for the years ended December 31, 2024 and 2023 totaled $35.7 million and $33.7 million, respectively.
General benefit for credit losses was $0.3 million for the year ended December 31, 2024 compared to a general provision of $21.4 million for the year ended December 31, 2023. The $21.7 million decrease in general reserve was primarily due to the portfolio turnover of older vintage loans with newly originated loans coupled with a more favorable macro-economic outlook compared to the preceding period.
For the year ended December 31, 2024, the increase in specific reserve of $36.0 million was primarily related to two non-performing loans collateralized by office properties located in Colorado and Georgia. For the year ended December 31, 2023, the increase in specific reserve of $12.3 million, compared to the prior year, was primarily related to one office loan located in Oregon.
Realized Gain/(Loss) on Extinguishment of Debt
The Company did not realize a gain or loss on extinguishment of debt for the year ended December 31, 2024. Realized gain on extinguishment of debt for the year ended December 31, 2023 of $2.2 million was primarily related to the redemption of $17.5 million par value unsecured debt at a price equal to 75% of par value coupled with the repurchase of the Class E notes in our BSPRT 2021-FL7 CLO and $8.3 million of bonds of our BSPRT 2019-FL5 CLO partially offset by the redemption of BSPRT 2019-FL5.
Realized Gain/(Loss) on Real Estate Securities, Available for Sale
Realized gain on real estate securities, available for sale for the year ended December 31, 2024 of $0.1 million was primarily related to the sale of six CMBS bonds. Realized gain on real estate securities, available for sale for the year ended December 31, 2023 of $0.1 million was primarily related to the sale of 12 CMBS bonds.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment
Realized gain on commercial mortgage loans, held for investment, for the year ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans. The Company did not have any dispositions of commercial mortgage loans for the year ended December 31, 2023.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2024 of $13.1 million was related to the sale of $271.2 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $284.3 million. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2023 of $3.9 million was related to the sale of $118.1 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $122.1 million.
Gain/(Loss) on Other Real Estate Investments
Loss on other real estate investments for the year ended December 31, 2024 was $8.0 million primarily due to sales and write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale multifamily properties. This is compared to a loss of $7.1 million for the year ended December 31, 2023 related to a sale of one real estate owned, held for sale property located in New Rochelle, NY resulting in a loss of $1.2 million in addition to impairments of our real estate owned, held for sale assets of $1.9 million related to the St. Louis, MO office property and $4.0 million related to the Walgreens Portfolio.
Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2024 and 2023. For the year ended December 31, 2023, unrealized gain on commercial
30
Table of Contents
mortgage loans, held for sale, measured at fair value was $43.8 thousand primarily related to the reversal of unrealized gain/loss on sales of commercial real estate loans into the CMBS securitization market.
Trading Gain/(Loss)
The Company did not hold any trading securities as of December 31, 2024 and 2023. Trading loss for the year ended December 31, 2023 of $0.6 million was attributable to principal paydowns, changes in market values and gains on sales of residential adjustable-rate mortgage pass-through securities (“ARM Agency Securities” or “ARMs”) issued and guaranteed by government-sponsored enterprises or by an agency of the federal government ARM.
Net Result from Derivative Transactions
Net result from derivative transactions for the year ended December 31, 2024 of a $0.2 million loss was composed of a realized loss of $1.3 million due primarily to the termination and settlement of credit default swaps and treasury yields, partially offset by an unrealized gain of $1.1 million. This is compared to a net gain on our derivative portfolio of $0.9 million composed of a realized gain of $1.0 million due primarily to the termination and settlement of interest rate swap positions partially offset by an unrealized loss of $0.1 million for the year ended December 31, 2023.
(Provision)/Benefit for Income Tax
Provision for income tax for the year ended December 31, 2024 was $1.1 million compared to a benefit of $2.8 million for the year ended December 31, 2023. The difference is due to changes in taxable income/loss in our TRS segment.
Net (Income)/Loss Attributable to Non-controlling Interest
Net loss attributable to non-controlling interest in our consolidated joint ventures for the years ended December 31, 2024 and 2023 totaled $3.5 million and $0.7 million, respectively.
Preferred Share Dividends
Preferred share dividends were $27.0 million for the years ended December 31, 2024 and 2023.
Expenses from Operations
Expenses from operations for the years ended December 31, 2024 and 2023 consisted of the following (dollars in thousands):
| Year Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | ||||||
| Asset management and subordinated performance fee | $ | 25,958 | $ | 33,847 | |||
| Acquisition expenses | 996 | 1,241 | |||||
| Administrative services expenses | 9,707 | 14,440 | |||||
| Professional fees | 14,508 | 15,270 | |||||
| Share-based compensation | 8,173 | 4,761 | |||||
| Depreciation and amortization | 5,630 | 7,128 | |||||
| Other expenses | 21,472 | 11,135 | |||||
| Total expenses from operations | $ | 86,444 | $ | 87,822 |
For the year ended December 31, 2024, we incurred asset management and subordinated performance fees and administrative services expenses of $26.0 million and $9.7 million, respectively, which are payable to our Advisor under our asset management agreement. For the year ended December 31, 2024 compared to 2023, asset management and incentive fees decreased due to the decrease in net income and applicable equity used to calculate the performance fee, coupled with a decrease in administrative services expenses due to less time spent on asset workout. Refer to Note 11 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.
The decrease in operating expense was partially offset by (i) an increase in share-based compensation due to equity awards issued under the Company's 2021 Incentive Plan during the year ended December 31, 2024 and (ii) an increase in other expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio.
31
Table of Contents
Comparison of the Three Months Ended December 31, 2024 to the Three Months Ended September 30, 2024
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2024 and three months ended September 30, 2024 (dollars in thousands):
| Three Months Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | |||||||||||||||||||
| Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4)(5) | Average Carrying Value(1) | Interest Income/Expense(2)(3) | Avg Yield/Financing Cost(4)(5) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt | $ | 5,022,042 | $ | 122,976 | 9.8 | % | $ | 5,296,465 | $ | 127,550 | 9.6 | % | ||||||||
| Real estate conduit | 12,732 | 608 | 19.1 | % | 44,073 | 1,761 | 16.0 | % | ||||||||||||
| Real estate securities | 198,443 | 3,738 | 7.5 | % | 218,223 | 4,432 | 8.1 | % | ||||||||||||
| Total | $ | 5,233,217 | $ | 127,322 | 9.7 | % | $ | 5,558,761 | $ | 133,743 | 9.6 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 181,560 | $ | 4,640 | 10.2 | % | $ | 767,481 | $ | 16,767 | 8.7 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 12,865 | 197 | 6.1 | % | 12,865 | 197 | 6.1 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 219,091 | 3,104 | 5.7 | % | 247,022 | 3,901 | 6.3 | % | ||||||||||||
| Collateralized loan obligations | 3,873,849 | 70,784 | 7.3 | % | 3,418,656 | 67,122 | 7.9 | % | ||||||||||||
| Unsecured debt | 81,383 | 1,803 | 8.9 | % | 81,358 | 1,897 | 9.3 | % | ||||||||||||
| Total | $ | 4,368,748 | $ | 80,528 | 7.4 | % | $ | 4,527,382 | $ | 89,884 | 7.9 | % | ||||||||
| Net interest income/spread | $ | 46,794 | 2.3 | % | $ | 43,859 | 1.7 | % | ||||||||||||
| Average leverage %(6) | 83.5 | % | 81.4 | % | ||||||||||||||||
| Weighted average levered yield(7) | 21.7 | % | 17.0 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2024 and September 30, 2024, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
(5) Annualized.
(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the three months ended December 31, 2024 and September 30, 2024 totaled $127.8 million and $134.1 million, respectively, a decrease of $6.3 million. The decrease was primarily due to an approximate 59 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a $274.4 million decrease in the average carrying value of our real estate debt. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment, (ii) 11 real estate securities, available for sale, measured at fair value, and (iii) three commercial mortgage loans, held for sale, measured at fair value. As of September 30, 2024, our portfolio consisted of (i) 157 commercial mortgage loans, held for investment and (ii) ten real estate securities, available for sale, measured at fair value.
Interest Expense
Interest expense for the three months ended December 31, 2024 and September 30, 2024 totaled $80.5 million and $89.9 million, respectively, a decrease of $9.4 million due primarily to a decrease of $585.9 million in the carrying value of our repurchase agreements - commercial mortgage loans, partially offset by an increase of $455.2 million in the average carrying value of our collateralized loan obligations.
32
Table of Contents
Revenue from Real Estate Owned
For the three months ended December 31, 2024 and September 30, 2024, revenue from real estate owned was $8.7 million and $5.4 million, respectively. The $3.3 million increase was primarily the result of rental income from onboarding multifamily properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, during the three months ended December 31, 2024.
(Provision)/Benefit for Credit losses
Provision for credit losses was $0.9 million during the three months ended December 31, 2024 compared to a benefit of $0.3 million during the three months ended September 30, 2024.
For the three months ended December 31, 2024 and September 30, 2024, general benefit for credit losses was $1.6 million and $0.8 million, respectively, an increase in benefit of $0.8 million primarily due to the portfolio turnover of older vintage loans with newly originated loans coupled with a more favorable macro-economic outlook compared to the preceding period.
For the three months ended December 31, 2024 and September 30, 2024, specific provision for credit losses was $2.5 million and $0.5 million, respectively. For the three months ended December 31, 2024, the specific provision was primarily related to a non-performing loan collateralized by a multifamily property located in Texas. For the three months ended September 30, 2024, the specific provision was primarily related to foreclosures on multifamily properties located in Oklahoma and North Carolina.
Realized Gain/(Loss) on Real Estate Securities, Available for Sale
The Company did not realize a gain or loss on real estate securities, available for sale for the three months ended December 31, 2024. Realized gain on real estate securities, available for sale for the three months ended September 30, 2024 of $0.1 million was primarily related to the sale of two CMBS bonds.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment
Realized gain on commercial mortgage loans, held for investment, for the three months ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans. The Company did not record any realized gains or losses on dispositions of commercial mortgage loans for the three months ended September 30, 2024.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
The Company did not realize any gain or loss on commercial mortgage loans, held for sale, measured at fair value for the three months ended December 31, 2024. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended September 30, 2024 of $6.2 million was related to the sale of $131.6 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $137.8 million.
Gain/(Loss) on Other Real Estate Investments
Gain on other real estate investments for the three months ended December 31, 2024 was $0.5 million primarily due to the onboarding of real estate owned, held for sale, multifamily properties partially offset by losses on the sales of three, held for sale, multifamily properties and one, held for sale, retail property from our Walgreens Portfolio. This is compared to a loss of $2.2 million for the three months ended September 30, 2024 primarily due to write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale, multifamily properties.
Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2024. Unrealized loss on commercial mortgage loans, held for sale, measured at fair value, for the three months ended September 30, 2024 was $0.6 million which is attributable to the reversal of previous unrealized gains due to sales into the CMBS securitization market.
33
Table of Contents
Net Result from Derivative Transactions
Net result from derivative transactions for the three months ended December 31, 2024 of a $1.0 million gain was composed primarily of unrealized gains on mark to market on credit default swaps, treasury note futures, and options. This is compared to a net loss on our derivative portfolio of $1.3 million composed of a realized loss of $1.6 million primarily related to the termination and settlement of credit default swaps and treasury note futures, partially offset by an unrealized gain of $0.3 million for the three months ended September 30, 2024.
(Provision)/Benefit for Income Tax
Provision for income tax for each of the three months ended December 31, 2024 and September 30, 2024, was $0.2 million.
Net (Income)/Loss Attributable to Non-controlling Interest
Net loss attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2024 and September 30, 2024 totaled $0.4 million and $1.4 million, respectively.
Expenses from operations
Expenses from operations for the three months ended December 31, 2024 and September 30, 2024 consisted of the following (dollars in thousands):
| Three Months Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | ||||||
| Asset management and subordinated performance fee | $ | 6,935 | $ | 4,906 | |||
| Acquisition expenses | 308 | 255 | |||||
| Administrative services expenses | 2,342 | 3,801 | |||||
| Professional fees | 2,972 | 3,588 | |||||
| Share-based compensation | 2,153 | 2,134 | |||||
| Depreciation and amortization | 1,409 | 1,387 | |||||
| Other expenses | 10,197 | 5,709 | |||||
| Total expenses from operations | $ | 26,316 | $ | 21,780 |
For the three months ended December 31, 2024, we incurred asset management and subordinated performance fees and administrative services expenses of $6.9 million and $2.3 million, respectively, which are payable to our Advisor under our asset management agreement. For the three months ended December 31, 2024 compared to September 30, 2024, asset management and incentive fees increased due to actual net income surpassing previously projected net income, while administrative services expenses decreased due to increases of non-reimbursable expenses. Refer to Note 11 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.
The increase in operating expense was also partially related to an increase in other expenses due to expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio.
34
Table of Contents
Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022
See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on February 26, 2024, for a discussion of the comparison of the year ended December 31, 2023 to the year ended December 31, 2022.
35
Table of Contents
Portfolio
As of December 31, 2024 and 2023, our portfolio consisted of 155 and 144 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2024 and 2023, had a total carrying value of $4,908.7 million and $4,989.8 million, respectively. As of December 31, 2024, our commercial mortgage loans, held for sale, measured at fair value, were comprised of three loans with a total fair value of $87.3 million. As of December 31, 2023, the Company did not hold any commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2024 and 2023, we had $203.0 million and $242.6 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2024 and 2023, our real estate owned, held for investment portfolio was composed of three properties, with carrying values of $113.2 million and $115.8 million, respectively. As of December 31, 2024 and 2023, we had twelve and twenty-three properties classified as real estate owned, held for sale, respectively, with combined carrying values of $222.9 million and $103.7 million, respectively.
As of December 31, 2024, we had three loans (one secured by a multifamily property and two secured by office properties), designated as non-performing status with a total amortized cost of $133.2 million. As of December 31, 2023, we had two loans, designated as non-performing status with a total amortized cost of $78.2 million. As of December 31, 2024, three loans designated as non-performing and put on cost recovery status were determined to have a combined $31.2 million specific allowance for credit losses. During the year ended December 31, 2023, no specific allowance for credit losses were recorded on the two non-performing loans, all of which were senior mortgage notes secured by multifamily properties.
As of December 31, 2024 and 2023, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 8.0% and 9.2%, respectively, and a weighted average remaining life of 1.1 years and 0.9 years, respectively.
36
Table of Contents
The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2024 and 2023:
37
Table of Contents
An investments region classification is defined according to the below map based on the location of investments secured property.
38
Table of Contents
39
Table of Contents
The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2024 and 2023:
40
Table of Contents
The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2024 (dollars in thousands):
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 1 | 2 | Hospitality | Louisiana | 21,477 | 21,477 | 6/28/2018 | 9/9/2025 | 1M SOFR Term + 4.25% | 8.58% | 68.8% |
| Senior Debt 2 | 2 | Hospitality | Michigan | 12,816 | 12,816 | 9/17/2019 | 10/9/2025 | 1M SOFR Term + 4.41% | 8.74% | 56.4% |
| Senior Debt 3 | 2 | Hospitality | New York | 4,805 | 4,805 | 7/9/2019 | 7/9/2025 | 1M SOFR Term + 5.25% | 9.58% | 47.7% |
| Senior Debt 4 | 2 | Office | Arizona | 13,766 | 13,766 | 11/22/2019 | 6/9/2025 | 1M SOFR Term + 4.00% | 8.33% | 70.9% |
| Senior Debt 5 | 5 | Office | Georgia | 23,444 | 22,837 | 12/17/2019 | 1/9/2026 | 1M SOFR Term + 2.25% | 6.58% | 64.9% |
| Senior Debt 6 | 2 | Manufactured Housing | Arkansas | 1,270 | 1,270 | 4/22/2020 | 5/9/2025 | 5.50% | 5.50% | 62.8% |
| Senior Debt 7 | 3 | Office | Texas | 16,703 | 16,703 | 10/6/2020 | 10/9/2025 | Adj. 1M SOFR Term + 4.50% | 8.95% | 47.9% |
| Senior Debt 8 | 2 | Office | Massachusetts | 60,917 | 60,861 | 10/8/2020 | 10/9/2025 | 5.15% | 5.15% | 52.5% |
| Senior Debt 9 | 3 | Office | Michigan | 25,559 | 25,559 | 10/14/2020 | 4/9/2026 | 1M SOFR Term + 2.81% | 8.13% | 66.0% |
| Senior Debt 10 | 2 | Multifamily | Texas | 11,412 | 11,412 | 1/22/2021 | 2/9/2026 | Adj. 1M SOFR Term + 4.55% | 9.00% | 73.0% |
| Senior Debt 11 | 5 | Office | Colorado | 44,913 | 43,650 | 3/1/2021 | 3/9/2026 | 5.50% | 5.50% | 53.9% |
| Senior Debt 12 | 2 | Multifamily | Texas | 34,190 | 34,190 | 3/5/2021 | 3/9/2025 | 1M SOFR Term + 4.10% | 8.43% | 78.2% |
| Senior Debt 13 | 2 | Multifamily | Texas | 54,650 | 54,650 | 3/16/2021 | 5/9/2025 | 1M SOFR Term + 4.00% | 8.33% | 71.6% |
| Senior Debt 14 | 2 | Multifamily | Texas | 14,436 | 14,436 | 3/15/2021 | 1/9/2025 | Adj. 1M SOFR Term + 3.39% | 7.84% | 70.6% |
| Senior Debt 15 | 3 | Multifamily | Texas | 19,519 | 19,519 | 3/25/2021 | 1/9/2025 | Adj. 1M SOFR Term + 3.60% | 8.05% | 70.8% |
| Senior Debt 16 | 2 | Multifamily | Texas | 43,246 | 43,241 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 7.40% | 71.6% |
| Senior Debt 17 | 2 | Hospitality | Louisiana | 25,700 | 25,700 | 4/15/2021 | 5/9/2026 | Adj. 1M SOFR Term + 5.60% | 10.05% | 61.0% |
| Senior Debt 18 | 2 | Mixed Use | Washington | 32,500 | 32,500 | 6/30/2021 | 1/9/2026 | Adj. 1M SOFR Term + 3.70% | 8.15% | 69.7% |
| Senior Debt 19 | 3 | Multifamily | Texas | 74,858 | 74,843 | 3/31/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 7.40% | 72.6% |
| Senior Debt 20 | 3 | Multifamily | Texas | 20,450 | 20,450 | 4/22/2021 | 5/9/2026 | Adj. 1M SOFR Term + 3.35% | 7.80% | 67.7% |
| Senior Debt 21 | 2 | Multifamily | Texas | 35,466 | 35,462 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 7.40% | 71.7% |
| Senior Debt 22 | 3 | Multifamily | North Carolina | 35,116 | 35,095 | 7/22/2021 | 3/9/2027 | Adj. 1M SOFR Term + 5.00% | 9.45% | —% |
| Senior Debt 23 | 2 | Multifamily | Texas | 16,222 | 16,222 | 10/6/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.75% | 8.20% | 76.9% |
| Senior Debt 24 | 3 | Multifamily | Texas | 34,647 | 34,647 | 9/20/2021 | 1/9/2025 | Adj. 1M SOFR Term + 3.64% | 8.09% | 66.0% |
| Senior Debt 25 | 2 | Multifamily | South Carolina | 67,500 | 67,500 | 9/20/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.25% | 7.70% | 77.1% |
| Senior Debt 26 | 2 | Multifamily | Georgia | 10,087 | 10,087 | 9/22/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.75% | 8.20% | 70.0% |
| Senior Debt 27 | 2 | Multifamily | Texas | 26,584 | 26,584 | 9/30/2021 | 10/9/2025 | Adj. 1M SOFR Term + 3.20% | 7.65% | 77.3% |
| Senior Debt 28 | 2 | Hospitality | Texas | 17,122 | 17,122 | 9/30/2021 | 10/9/2026 | Adj. 1M SOFR Term + 5.25% | 9.70% | 61.0% |
| Senior Debt 29 | 2 | Multifamily | Texas | 54,832 | 54,832 | 11/23/2021 | 12/9/2025 | Adj. 1M SOFR Term + 3.10% | 7.55% | 67.2% |
| Senior Debt 30 | 3 | Multifamily | Arizona | 37,355 | 37,355 | 11/16/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.90% | 7.35% | 72.0% |
| Senior Debt 31 | 3 | Multifamily | Texas | 67,171 | 67,171 | 10/29/2021 | 11/9/2026 | Adj. 1M SOFR Term + 2.85% | 7.30% | 70.6% |
| Senior Debt 32 | 2 | Multifamily | South Carolina | 61,100 | 61,100 | 11/10/2021 | 11/9/2026 | Adj. 1M SOFR Term + 3.35% | 7.80% | 78.0% |
| Senior Debt 33 | 2 | Multifamily | Texas | 47,394 | 47,334 | 11/9/2021 | 11/9/2026 | Adj. 1M SOFR Term + 2.75% | 7.20% | 68.1% |
| Senior Debt 34 | 2 | Multifamily | Texas | 58,680 | 58,680 | 12/10/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.45% | 7.90% | 74.8% |
| Senior Debt 35 | 3 | Multifamily | Kentucky | 14,933 | 14,933 | 11/19/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.20% | 7.65% | 62.4% |
| Senior Debt 36 | 3 | Multifamily | Texas | 38,151 | 38,151 | 11/22/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.00% | 7.45% | 73.3% |
| Senior Debt 37 | 3 | Multifamily | Texas | 69,415 | 69,415 | 11/30/2021 | 1/9/2027 | Adj. 1M SOFR Term + 2.88% | 7.33% | 74.8% |
| Senior Debt 38 | 5 | Multifamily | Texas | 66,742 | 66,742 | 11/30/2021 | 1/9/2027 | Adj. 1M SOFR Term + 2.88% | 7.33% | 75.5% |
| Senior Debt 39 | 2 | Multifamily | Texas | 18,500 | 18,500 | 12/30/2021 | 1/9/2027 | 1M SOFR Term + 3.50% | 7.83% | 71.7% |
| Senior Debt 40 | 3 | Multifamily | Pennsylvania | 22,240 | 22,240 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 2.96% | 7.29% | 79.4% |
| Senior Debt 41 | 2 | Multifamily | Texas | 31,428 | 31,428 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 3.20% | 7.53% | 74.2% |
| Senior Debt 42 | 2 | Multifamily | Florida | 78,584 | 78,414 | 12/21/2021 | 1/9/2027 | 1M SOFR Term + 3.45% | 7.78% | 78.8% |
| Senior Debt 43 | 3 | Multifamily | North Carolina | 81,247 | 81,245 | 12/15/2021 | 8/9/2026 | 1M SOFR Term + 2.00% | 6.33% | 76.1% |
| Senior Debt 44 | 2 | Multifamily | North Carolina | 24,000 | 24,000 | 12/17/2021 | 1/9/2027 | 1M SOFR Term + 3.10% | 7.43% | 72.7% |
| Senior Debt 45 | 3 | Multifamily | Texas | 37,605 | 37,605 | 5/12/2022 | 2/9/2027 | 1M SOFR Term + 3.55% | 7.88% | 66.2% |
| Senior Debt 46 | 2 | Multifamily | Georgia | 23,855 | 23,855 | 1/28/2022 | 2/9/2027 | 1M SOFR Term + 2.95% | 7.28% | 65.6% |
| Senior Debt 47 | 2 | Multifamily | North Carolina | 10,978 | 10,978 | 1/14/2022 | 2/9/2027 | 1M SOFR Term + 3.30% | 7.63% | 75.7% |
| Senior Debt 48 | 3 | Hospitality | North Carolina | 10,800 | 10,798 | 1/19/2022 | 2/9/2027 | 1M SOFR Term + 5.30% | 9.63% | 68.2% |
| Senior Debt 49 | 2 | Multifamily | Florida | 82,000 | 82,000 | 2/10/2022 | 2/9/2027 | 1M SOFR Term + 3.20% | 7.53% | 74.5% |
| Senior Debt 50 | 2 | Industrial | Arizona | 55,000 | 55,000 | 3/15/2022 | 3/9/2027 | 1M SOFR Term + 3.50% | 7.83% | 70.1% |
| Senior Debt 51 | 2 | Multifamily | Texas | 39,571 | 39,571 | 3/14/2022 | 3/9/2027 | 1M SOFR Term + 3.10% | 7.43% | 74.1% |
| Senior Debt 52 | 2 | Multifamily | Arizona | 34,859 | 34,859 | 3/2/2022 | 3/9/2027 | 1M SOFR Term + 2.95% | 7.28% | 63.1% |
41
Table of Contents
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 53 | 2 | Multifamily | North Carolina | 85,500 | 85,500 | 2/24/2022 | 3/9/2027 | 1M SOFR Term + 3.15% | 7.48% | 69.6% |
| Senior Debt 54 | 2 | Multifamily | North Carolina | 31,900 | 31,900 | 3/29/2022 | 4/9/2027 | 1M SOFR Term + 3.30% | 7.63% | 76.9% |
| Senior Debt 55 | 2 | Hospitality | Colorado | 41,000 | 40,913 | 5/20/2022 | 6/9/2027 | 1M SOFR Term + 7.05% | 11.38% | —% |
| Senior Debt 56 | 2 | Multifamily | Texas | 49,088 | 48,895 | 7/20/2022 | 4/9/2027 | 1M SOFR Term + 6.75% | 11.08% | —% |
| Senior Debt 57 | 2 | Hospitality | Georgia | 50,926 | 50,926 | 3/30/2022 | 4/9/2027 | 1M SOFR Term + 4.90% | 9.23% | 61.1% |
| Senior Debt 58 | 2 | Hospitality | New York | 15,750 | 15,718 | 11/8/2022 | 11/9/2027 | 1M SOFR Term + 5.34% | 9.67% | 57.7% |
| Senior Debt 59 | 3 | Multifamily | Nevada | 35,950 | 35,950 | 6/3/2022 | 7/9/2025 | 1M SOFR Term + 7.05% | 11.38% | 62.4% |
| Senior Debt 60 | 4 | Multifamily | Virginia | 56,616 | 56,579 | 4/29/2022 | 5/9/2027 | 1M SOFR Term + 3.95% | 8.28% | 73.2% |
| Senior Debt 61 | 3 | Multifamily | Texas | 30,187 | 30,187 | 10/21/2022 | 11/9/2026 | 7.00% | 7.00% | 70.9% |
| Senior Debt 62 | 3 | Multifamily | North Carolina | 57,159 | 57,159 | 8/23/2022 | 7/9/2028 | 1M SOFR Term + 6.70% | 11.03% | 46.5% |
| Senior Debt 63 | 2 | Multifamily | Texas | 12,841 | 12,841 | 5/2/2022 | 5/9/2027 | 1M SOFR Term + 3.55% | 7.88% | 67.7% |
| Senior Debt 64 | 2 | Industrial | Florida | 18,724 | 18,724 | 9/13/2022 | 9/9/2027 | 1M SOFR Term + 4.90% | 9.23% | 64.6% |
| Senior Debt 65 | 3 | Multifamily | Texas | 28,979 | 28,979 | 5/26/2022 | 6/9/2027 | 1M SOFR Term + 3.65% | 7.98% | 71.0% |
| Senior Debt 66 | 3 | Multifamily | Texas | 16,967 | 16,967 | 5/26/2022 | 6/9/2028 | 1M SOFR Term + 3.65% | 7.98% | 73.9% |
| Senior Debt 67 | 3 | Multifamily | North Carolina | 44,583 | 44,583 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 2.75% | 7.08% | 75.9% |
| Senior Debt 68 | 2 | Multifamily | Georgia | 66,750 | 66,750 | 6/14/2022 | 6/9/2027 | 1M SOFR Term + 3.45% | 7.78% | 71.6% |
| Senior Debt 69 | 2 | Hospitality | District of Columbia | 39,525 | 39,454 | 8/2/2022 | 8/9/2027 | 1M SOFR Term + 5.00% | 9.33% | 71.2% |
| Senior Debt 70 | 2 | Multifamily | Pennsylvania | 27,865 | 27,683 | 2/17/2023 | 9/9/2026 | 1M SOFR Term + 6.31% | 10.64% | —% |
| Senior Debt 71 | 2 | Hospitality | Alabama | 18,219 | 18,219 | 9/20/2022 | 10/9/2027 | 1M SOFR Term + 5.75% | 10.08% | 62.1% |
| Senior Debt 72 | 2 | Hospitality | Texas | 31,600 | 31,600 | 1/31/2023 | 11/9/2027 | 1M SOFR Term + 7.50% | 11.83% | 6.2% |
| Senior Debt 73 | 2 | Multifamily | North Carolina | 49,990 | 49,989 | 12/29/2022 | 1/9/2028 | 1M SOFR Term + 4.20% | 8.53% | 70.1% |
| Senior Debt 74 | 2 | Multifamily | South Carolina | 50,800 | 50,800 | 12/2/2022 | 12/9/2027 | 1M SOFR Term + 3.75% | 8.08% | 64.6% |
| Senior Debt 75 | 2 | Multifamily | South Carolina | 14,635 | 14,633 | 12/16/2022 | 1/9/2027 | 1M SOFR Term + 4.25% | 8.58% | 68.1% |
| Senior Debt 76 | 3 | Multifamily | Arizona | 55,500 | 55,468 | 4/10/2023 | 4/9/2026 | 1M SOFR Term + 3.85% | 8.18% | 44.7% |
| Senior Debt 77 | 2 | Hospitality | Various | 111,000 | 110,758 | 2/9/2023 | 2/9/2028 | 1M SOFR Term + 4.90% | 9.23% | 53.6% |
| Senior Debt 78 | 2 | Multifamily | Texas | 14,750 | 14,718 | 6/28/2024 | 7/9/2029 | 1M SOFR Term + 2.80% | 7.13% | 71.5% |
| Senior Debt 79 | 3 | Multifamily | District of Columbia | 21,700 | 21,670 | 6/30/2023 | 7/9/2027 | 1M SOFR Term + 3.95% | 8.28% | 29.4% |
| Senior Debt 80 | 2 | Manufactured Housing | Florida | 23,905 | 23,845 | 7/28/2023 | 8/9/2028 | 1M SOFR Term + 4.25% | 8.58% | 43.2% |
| Senior Debt 81 | 2 | Multifamily | New York | 19,793 | 19,863 | 6/28/2023 | 7/9/2028 | 4.75% | 4.75% | 85.7% |
| Senior Debt 82 | 2 | Multifamily | Texas | 78,996 | 78,866 | 8/1/2023 | 8/9/2028 | 1M SOFR Term + 3.20% | 7.53% | 58.7% |
| Senior Debt 83 | 2 | Hospitality | Florida | 24,384 | 24,294 | 8/10/2023 | 8/9/2028 | 1M SOFR Term + 5.45% | 9.78% | 72.8% |
| Senior Debt 84 | 2 | Hospitality | Georgia | 12,420 | 12,355 | 8/17/2023 | 9/9/2028 | 1M SOFR Term + 4.85% | 9.18% | 53.5% |
| Senior Debt 85 | 2 | Industrial | South Carolina | 13,562 | 13,265 | 3/21/2024 | 10/9/2027 | 1M SOFR Term + 4.75% | 9.50% | —% |
| Senior Debt 86 | 2 | Multifamily | Texas | 38,750 | 38,664 | 10/18/2023 | 11/9/2026 | 1M SOFR Term + 4.50% | 9.00% | 62.4% |
| Senior Debt 87 | 2 | Hospitality | Florida | 31,300 | 31,149 | 10/17/2023 | 11/9/2028 | 1M SOFR Term + 4.25% | 8.59% | 48.9% |
| Senior Debt 88 | 2 | Multifamily | Texas | 42,750 | 42,656 | 10/17/2023 | 11/9/2026 | 1M SOFR Term + 3.85% | 8.18% | 61.4% |
| Senior Debt 89 | 2 | Multifamily | Texas | 19,429 | 19,327 | 10/12/2023 | 10/9/2028 | 1M SOFR Term + 3.20% | 7.53% | 55.1% |
| Senior Debt 90 | 2 | Multifamily | Texas | 22,500 | 22,500 | 12/6/2023 | 12/9/2026 | 1M SOFR Term + 3.75% | 8.50% | 63.6% |
| Senior Debt 91 | 2 | Hospitality | Tennessee | 41,194 | 41,045 | 11/14/2023 | 12/9/2028 | 1M SOFR Term + 3.65% | 7.98% | 50.0% |
| Senior Debt 92 | 2 | Multifamily | Texas | 36,380 | 36,339 | 2/14/2024 | 2/9/2025 | 9.00% | 9.00% | 84.4% |
| Senior Debt 93 | 2 | Hospitality | Colorado | 28,512 | 28,392 | 2/5/2024 | 2/9/2029 | 1M SOFR Term + 4.50% | 8.83% | 41.6% |
| Senior Debt 94 | 2 | Hospitality | Nevada | 25,750 | 25,668 | 12/15/2023 | 1/9/2028 | 1M SOFR Term + 3.95% | 8.28% | 42.4% |
| Senior Debt 95 | 2 | Industrial | California | 11,105 | 10,716 | 3/19/2024 | 10/6/2026 | 11.99% | 11.99% | 8.6% |
| Senior Debt 96(8) | 2 | Multifamily | Florida | — | — | 2/12/2024 | 8/9/2028 | 1M SOFR Term + 5.50% | —% | —% |
| Senior Debt 97 | 2 | Multifamily | Florida | 50,750 | 50,603 | 2/9/2024 | 8/9/2026 | 1M SOFR Term + 3.75% | 8.08% | 56.7% |
| Senior Debt 98 | 3 | Multifamily | Texas | 79,515 | 79,210 | 2/16/2024 | 3/9/2029 | 1M SOFR Term + 3.65% | 7.98% | 53.3% |
| Senior Debt 99 | 2 | Industrial | Various | 111,953 | 111,542 | 4/5/2024 | 4/9/2028 | 1M SOFR Term + 3.15% | 7.48% | 63.8% |
| Senior Debt 100 | 2 | Multifamily | Florida | 67,000 | 66,796 | 2/29/2024 | 3/9/2029 | 1M SOFR Term + 3.25% | 7.58% | 58.7% |
| Senior Debt 101 | 2 | Industrial | North Carolina | 75,000 | 74,858 | 3/7/2024 | 3/9/2029 | 1M SOFR Term + 2.70% | 7.03% | 58.6% |
| Senior Debt 102 | 2 | Multifamily | Texas | 20,807 | 20,659 | 3/7/2024 | 3/9/2029 | 1M SOFR Term + 3.75% | 8.08% | 57.2% |
| Senior Debt 103 | 2 | Multifamily | Texas | 40,000 | 39,863 | 4/24/2024 | 5/9/2028 | 1M SOFR Term + 2.95% | 7.28% | 70.4% |
| Senior Debt 104 | 2 | Multifamily | Ohio | 44,361 | 44,173 | 4/29/2024 | 5/9/2029 | 1M SOFR Term + 2.90% | 7.23% | 72.2% |
| Senior Debt 105 | 2 | Multifamily | Texas | 17,524 | 17,406 | 4/30/2024 | 5/9/2029 | 1M SOFR Term + 3.75% | 8.08% | 55.8% |
| Senior Debt 106 | 2 | Multifamily | California | 40,000 | 39,855 | 5/24/2024 | 6/9/2028 | 1M SOFR Term + 2.77% | 7.10% | 60.9% |
| Senior Debt 107 | 2 | Multifamily | Connecticut | 116,500 | 116,113 | 5/10/2024 | 5/9/2029 | 1M SOFR Term + 2.50% | 6.83% | 50.7% |
42
Table of Contents
| Loan Type | Risk Rating(1) | Property Type | State | Par Value | Amortized Cost | OriginationDate(2) | FullyExtendedMaturity(3) | Interest Rate(4)(5) | EffectiveYield(6) | Loan toValue(7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 108 | 2 | Hospitality | Florida | 49,950 | 49,745 | 5/9/2024 | 6/9/2029 | 1M SOFR Term + 4.50% | 8.83% | 62.8% |
| Senior Debt 109 | 2 | Hospitality | Various | 23,084 | 23,148 | 6/6/2024 | 6/9/2029 | 1M SOFR Term + 4.43% | 8.76% | 44.6% |
| Senior Debt 110 | 2 | Multifamily | Florida | 8,430 | 8,378 | 6/3/2024 | 6/9/2029 | 1M SOFR Term + 2.95% | 7.28% | 56.0% |
| Senior Debt 111 | 2 | Multifamily | Texas | 22,219 | 22,092 | 6/7/2024 | 6/9/2029 | 1M SOFR Term + 2.85% | 7.18% | 64.5% |
| Senior Debt 112 | 2 | Multifamily | Texas | 21,874 | 21,770 | 5/30/2024 | 6/9/2029 | 1M SOFR Term + 3.25% | 7.58% | 68.8% |
| Senior Debt 113 | 2 | Multifamily | Indiana | 17,781 | 17,713 | 6/28/2024 | 7/9/2028 | 1M SOFR Term + 3.05% | 7.38% | 68.2% |
| Senior Debt 114 | 2 | Retail | Wisconsin | 1,986 | 1,992 | 6/20/2024 | 7/9/2026 | 5.50% | 5.50% | 73.0% |
| Senior Debt 115 | 2 | Multifamily | Texas | 7,500 | 7,481 | 6/25/2024 | 7/9/2027 | 1M SOFR Term + 3.80% | 8.13% | 80.0% |
| Senior Debt 116 | 2 | Hospitality | Oregon | 7,050 | 7,001 | 6/28/2024 | 7/9/2028 | 1M SOFR Term + 4.50% | 8.83% | 53.1% |
| Senior Debt 117 | 2 | Multifamily | New Jersey | 3,263 | 2,853 | 7/1/2024 | 7/9/2029 | 1M SOFR Term + 5.50% | 9.83% | 10.3% |
| Senior Debt 118 | 2 | Retail | Various | 43,627 | 43,747 | 7/1/2024 | 8/9/2025 | 6.00% | 6.00% | 67.3% |
| Senior Debt 119 | 2 | Multifamily | North Carolina | 24,474 | 24,321 | 6/28/2024 | 7/9/2029 | 1M SOFR Term + 3.75% | 8.08% | 69.3% |
| Senior Debt 120 | 2 | Industrial | California | 13,240 | 13,176 | 7/11/2024 | 7/9/2029 | 1M SOFR Term + 4.25% | 8.58% | 61.9% |
| Senior Debt 121 | 2 | Hospitality | Texas | 17,000 | 17,067 | 7/25/2024 | 8/9/2027 | 8.50% | 8.50% | 90.0% |
| Senior Debt 122 | 2 | Multifamily | North Carolina | 16,640 | 16,563 | 9/16/2024 | 10/9/2027 | 1M SOFR Term + 2.75% | 7.08% | 78.1% |
| Senior Debt 123 | 2 | Multifamily | Tennessee | 21,420 | 21,326 | 9/18/2024 | 10/9/2029 | 1M SOFR Term + 3.10% | 7.43% | 59.4% |
| Senior Debt 124 | 2 | Multifamily | Florida | 5,780 | 5,629 | 7/30/2024 | 8/9/2027 | 1M SOFR Term + 8.30% | 12.63% | 31.3% |
| Senior Debt 125 | 2 | Multifamily | Florida | 38,570 | 38,471 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 7.08% | 71.0% |
| Senior Debt 126 | 2 | Multifamily | Florida | 70,787 | 70,601 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 7.08% | 72.7% |
| Senior Debt 127 | 2 | Multifamily | Florida | 21,797 | 21,728 | 9/6/2024 | 9/9/2028 | 1M SOFR Term + 2.75% | 7.08% | 71.3% |
| Senior Debt 128 | 2 | Multifamily | New York | 11,089 | 11,017 | 8/7/2024 | 8/9/2029 | 1M SOFR Term + 5.25% | 9.58% | 53.6% |
| Senior Debt 129 | 2 | Hospitality | Texas | 14,130 | 14,072 | 8/9/2024 | 8/9/2028 | 1M SOFR Term + 4.00% | 9.00% | 63.7% |
| Senior Debt 130 | 2 | Industrial | Texas | 25,991 | 25,809 | 10/9/2024 | 10/9/2029 | 1M SOFR Term + 3.75% | 8.08% | 71.7% |
| Senior Debt 131 | 2 | Multifamily | New York | 21,795 | 21,690 | 11/22/2024 | 12/9/2027 | 1M SOFR Term + 3.75% | 8.50% | 29.2% |
| Senior Debt 132 | 2 | Multifamily | Texas | 18,523 | 18,433 | 11/12/2024 | 11/9/2029 | 1M SOFR Term + 2.95% | 7.28% | 66.9% |
| Senior Debt 133 | 2 | Hospitality | Florida | 13,621 | 13,488 | 11/6/2024 | 11/9/2029 | 1M SOFR Term + 4.75% | 9.08% | 75.8% |
| Senior Debt 134 | 2 | Multifamily | New York | 34,118 | 33,942 | 11/19/2024 | 12/9/2029 | 1M SOFR Term + 2.95% | 7.28% | 80.8% |
| Senior Debt 135 | 2 | Multifamily | Florida | 29,808 | 29,663 | 12/5/2024 | 12/9/2027 | 1M SOFR Term + 3.50% | 7.83% | 67.7% |
| Senior Debt 136 | 2 | Multifamily | Georgia | 53,973 | 53,723 | 11/1/2024 | 11/9/2029 | 1M SOFR Term + 2.95% | 7.28% | 71.1% |
| Senior Debt 137 | 2 | Multifamily | Georgia | 28,685 | 28,475 | 11/8/2024 | 11/9/2029 | 1M SOFR Term + 2.75% | 7.08% | 63.5% |
| Senior Debt 138 | 2 | Multifamily | North Carolina | 18,100 | 18,024 | 11/25/2024 | 12/9/2028 | 5.50% | 5.50% | 70.6% |
| Senior Debt 139 | 2 | Mixed Use | New York | 58,685 | 58,412 | 12/4/2024 | 12/9/2025 | 1M SOFR Term + 5.35% | 9.68% | 53.3% |
| Senior Debt 140 | 2 | Industrial | Tennessee | 13,441 | 13,368 | 12/6/2024 | 12/9/2027 | 1M SOFR Term + 3.50% | 7.83% | 59.7% |
| Senior Debt 141 | 2 | Multifamily | South Carolina | 24,359 | 24,239 | 12/9/2024 | 12/9/2028 | 1M SOFR Term + 3.25% | 7.58% | 76.3% |
| Senior Debt 142 | 2 | Multifamily | North Carolina | 31,162 | 29,250 | 12/20/2024 | 1/9/2028 | 4.25% | 4.25% | 87.3% |
| Senior Debt 143 | 2 | Hospitality | Texas | 14,409 | 14,337 | 12/27/2024 | 1/9/2028 | 1M SOFR Term + 3.25% | 7.58% | 40.3% |
| Senior Debt 144 | 2 | Multifamily | North Carolina | 17,263 | 17,144 | 12/30/2024 | 1/9/2030 | 1M SOFR Term + 3.25% | 7.58% | 69.5% |
| Senior Debt 145 | 3 | Hospitality | Illinois | 16,378 | 16,378 | 12/4/2017 | 5/6/2026 | 5.99% | 5.99% | 52.9% |
| Mezzanine Loan 1 | 2 | Hospitality | New York | 1,350 | 1,348 | 11/8/2022 | 11/9/2027 | 1M SOFR Term + 9.25% | 13.58% | 64.6% |
| Mezzanine Loan 2 | 2 | Hospitality | Texas | 7,900 | 7,900 | 1/31/2023 | 11/9/2027 | 1M SOFR Term + 10.00% | 14.33% | 6.2% |
| Mezzanine Loan 3 | 3 | Multifamily | District of Columbia | 11,700 | 11,684 | 6/30/2023 | 7/9/2027 | 1M SOFR Term + 3.95% | 8.28% | 45.2% |
| Mezzanine Loan 4 | 2 | Multifamily | California | 4,000 | 3,986 | 5/24/2024 | 6/9/2028 | 1M SOFR Term + 3.67% | 8.00% | 60.9% |
| Mezzanine Loan 5(8) | 2 | Multifamily | New Jersey | — | — | 7/1/2024 | 7/9/2029 | 1M SOFR Term + 11.90% | 16.23% | 10.3% |
| Mezzanine Loan 6 | 2 | Industrial | California | 2,180 | 2,171 | 7/11/2024 | 7/9/2029 | 15.00% | 15.00% | 72.1% |
| Mezzanine Loan 7 | 2 | Multifamily | New York | 1,264 | 1,256 | 8/7/2024 | 8/9/2029 | 1M SOFR Term + 12.75% | 17.08% | 59.6% |
| Mezzanine Loan 8 | 2 | Multifamily | New York | 2,055 | 2,044 | 11/19/2024 | 12/9/2029 | 1M SOFR Term + 8.23% | 12.56% | 85.6% |
| Mezzanine Loan 9 | 2 | Mixed Use | New York | 7,527 | 7,491 | 12/4/2024 | 12/9/2025 | 16.00% | 16.00% | 60.2% |
| Mezzanine Loan 10 | 2 | Hospitality | Texas | 1,417 | 1,409 | 12/27/2024 | 1/9/2028 | 1M SOFR Term + 10.51% | 14.84% | 44.3% |
| Total/Weighted Average | $4,999,854 | $4,986,750 | 7.97% | 62.9% |
_______________________
(1) For a discussion of risk ratings, see Note 3 - Commercial Mortgage Loans in our Consolidated Financial Statements included in this Form 10-K.
(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.
(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.
43
Table of Contents
(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.
(5) As of December 31, 2024, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with “Adj. 1M SOFR Term.”
(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.
(7) LTV represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.
(8) Commitment on the loan was unfunded as of December 31, 2024.
The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2024 (dollars in thousands):
| Loan Type | Property Type | State | Par Value | Interest Rate | Effective Yield | Loan to Value(1) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TRS Senior Debt 1 | Mixed Use | Maryland | $ | 70,000 | 6.99% | 6.99% | 55.8% | |||||||
| TRS Senior Debt 2 | Multifamily | Pennsylvania | 5,000 | 7.58% | 7.58% | 43.9% | ||||||||
| TRS Senior Debt 3 | Multifamily | Arizona | 12,270 | 6.96% | 6.96% | 55.6% | ||||||||
| Total/Weighted Average | $ | 87,270 | 7.02% | 7.02% | 55.10% |
________________________
(1) Loan to value percentage (LTV) represents the ratio of the loan amount to the appraised value of the property at the time of origination.
The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2024 (dollars in thousands):
| Type | Acquisition Date | Primary Location(s) | Property Type | Real Estate Owned, Net | Intangible Lease Asset, Net | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate Owned 1 | September 2021 | Jeffersonville, GA | Industrial | $ | 83,142 | $ | — | $ | 83,142 | ||||||||
| Real Estate Owned 2 | August 2023 | Portland, OR | Office | 18,475 | — | 18,475 | |||||||||||
| Real Estate Owned 3 | October 2023 | Lubbock, TX | Multifamily | 11,543 | — | 11,543 | |||||||||||
| Total | $ | 113,160 | $ | — | $ | 113,160 |
The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2024 (dollars in thousands):
| Type | Acquisition Date | Primary Location(s) | Property Type | Assets, Net | Liabilities, Net | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate Owned, held for sale 1 | Various | Various | Retail | $ | 14,472 | $ | 1,291 | ||||||
| Real Estate Owned, held for sale 2 | Various | Various | Multifamily | 211,024 | 4,528 | ||||||||
| Total | $ | 225,496 | $ | 5,819 |
44
Table of Contents
The following table shows selected data from our real estate securities, available for sale, measured at fair value as of December 31, 2024 (dollars in thousands):
| Type | Interest Rate | Maturity | Par Value | Fair Value | Effective Yield | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS bond 1 | 1 month SOFR + 2.78% | 8/19/2035 | $ | 20,000 | $ | 20,021 | 7.12% | |||||||
| CMBS bond 2 | 1 month SOFR + 2.90% | 10/19/2039 | 24,556 | 24,587 | 7.23% | |||||||||
| CMBS bond 3 | 1 month SOFR + 3.20% | 5/25/2038 | 43,333 | 43,388 | 7.53% | |||||||||
| CMBS bond 4 | 1 month SOFR + 2.36% | 4/16/2028 | 39,061 | 39,116 | 6.70% | |||||||||
| CMBS bond 5 | 1 month SOFR + 2.27% | 9/19/2038 | 9,663 | 9,685 | 6.61% | |||||||||
| CMBS bond 6 | 1 month SOFR + 3.11% | 9/19/2038 | 12,000 | 12,047 | 7.44% | |||||||||
| CMBS bond 7 | 1 month SOFR + 1.36% | 11/15/2036 | 15,887 | 15,648 | 5.70% | |||||||||
| CMBS bond 8 | 1 month SOFR + 1.64% | 4/15/2029 | 5,000 | 4,989 | 5.97% | |||||||||
| CMBS bond 9 | 1 month SOFR + 2.99% | 8/15/2039 | 3,800 | 3,812 | 7.32% | |||||||||
| CMBS bond 10 | 1 month SOFR + 2.84% | 8/15/2029 | 7,396 | 7,408 | 7.17% | |||||||||
| CMBS bond 11 | 1 month SOFR + 2.94% | 1/15/2030 | 22,309 | 22,272 | 7.27% | |||||||||
| Total/Weighted Average | $ | 203,005 | $ | 202,973 | 7.02% |
45
Table of Contents
Liquidity and Capital Resources
Overview
Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.
Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.
We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.
We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.
Debt-to-Equity Ratio and Total Leverage Ratio
The following table presents our debt-to-equity and total leverage ratios:
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Net debt-to-equity ratio(1) | 2.6x | 2.3x | ||
| Total leverage ratio(2) | 2.7x | 2.5x |
________________________
(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.3x and 0.2x as of December 31, 2024 and 2023, respectively.
(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.4x and 0.4x as of December 31, 2024 and 2023, respectively.
Sources of Liquidity
Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.
Our current sources of near-term liquidity as of December 31, 2024 and 2023 are set forth in the following table (dollars in millions):
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted cash | $ | 184 | $ | 338 | |||
| CLO reinvestment available(1) | 12 | 55 | |||||
| Financings available & in progress(2) | 339 | 1,131 | |||||
| Total | $ | 535 | $ | 1,524 |
________________________
(1) See discussion below for further information on the Company's collateralized loan obligations.
(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.
We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.
We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program (“ATM”) pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan (“DRIP”), which includes a direct stock purchase option.
46
Table of Contents
In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.
Collateralized Loan Obligations
During the year ended December 31, 2024, the Company raised $1.0 billion through the issuance of our CLO, BSPRT 2024-FL11 Issuer, LLC. Additionally, as of December 31, 2024, the Company had $12.2 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):
| CLO Name | Debt Amount | Reinvestment End Date | ||||
|---|---|---|---|---|---|---|
| 2021-FL6 Issuer | $ | 344.4 | Ended | |||
| 2021-FL7 Issuer | $ | 392.8 | Ended | |||
| 2022-FL8 Issuer | $ | 796.9 | Ended | |||
| 2022-FL9 Issuer | $ | 519.5 | Ended | |||
| 2023-FL10 Issuer | $ | 717.2 | 04/08/25 | |||
| 2024-FL11 Issuer | $ | 886.2 | 10/08/27 |
Repurchase Agreements and Revolving Credit Facilities (“Repo and Revolving Credit Facilities”)
The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.
We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.
The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.
The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements (“MRAs”) for the years ended December 31, 2024, 2023, and 2022, respectively:
47
Table of Contents
| As of December 31, 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 412,556 | $ | 762,437 | $ | 183,761 | $ | 329,811 | $ | 382,313 | $ | 671,561 | $ | 799,861 | $ | 237,888 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 194,769 | 243,646 | 241,266 | 236,608 | 217,012 | 249,442 | 259,977 | 264,514 | |||||||||||||||||||||||
| Total | $ | 607,325 | $ | 1,006,083 | $ | 425,027 | $ | 566,419 | $ | 599,325 | $ | 921,003 | $ | 1,059,838 | $ | 502,402 | |||||||||||||||
| As of December 31, 2023 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 604,421 | $ | 695,039 | $ | 249,345 | $ | 299,707 | $ | 725,300 | $ | 796,659 | $ | 816,929 | $ | 278,168 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 107,934 | 176,993 | 240,010 | 174,055 | 217,389 | 209,025 | 349,878 | 263,769 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | 121,000 | 113,000 | — | — | 149,387 | 117,159 | 57,242 | — | |||||||||||||||||||||||
| Total | $ | 833,355 | $ | 985,032 | $ | 489,355 | $ | 473,762 | $ | 1,092,076 | $ | 1,122,843 | $ | 1,224,049 | $ | 541,937 | |||||||||||||||
| As of December 31, 2022 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans | $ | 522,890 | $ | 832,034 | $ | 699,408 | $ | 680,859 | $ | 813,144 | $ | 834,337 | $ | 709,679 | $ | 729,329 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 54,610 | 53,288 | 112,613 | 222,864 | 44,744 | 54,033 | 53,688 | 174,389 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | 1,659,931 | 240,000 | 225,000 | 217,144 | 3,055,413 | 1,818,495 | 230,011 | 220,102 | |||||||||||||||||||||||
| Total | $ | 2,237,431 | $ | 1,125,322 | $ | 1,037,021 | $ | 1,120,867 | $ | 3,913,301 | $ | 2,706,865 | $ | 993,378 | $ | 1,123,820 |
The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.
During the twelve months ended December 31, 2024, the maximum monthly average outstanding balance was $1.1 billion, of which $0.8 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and 4.2 billion for repurchase agreements on our real estate securities.
Distributions
In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.
48
Table of Contents
Distributions on our common stock are payable when declared by our board of directors.
Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.
Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).
In December 2024, the Company's board of directors declared the following: (i) a fourth quarter 2024 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2024 dividend of $106.22 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2024 dividend of $0.46875 per share on the Company’s Series E Preferred Stock, all of which were paid in January 2025 to holders of record as of December 31, 2024.
Under the Company's dividend reinvestment and direct stock purchase plan ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. For the year ended December 31, 2024, 0 and 163,952 shares of common stock were issued by the Company and purchased in the open market by the DRIP administrator and allocated to DRIP participants, respectively, under the dividend reinvestment component of DRIP.
During the year ended December 31, 2024 and 2023, the Company paid an aggregate of $117.9 million and $118.0 million, respectively, of common stock distributions.
Cash Flows
The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2024 2023, and 2022, respectively
| For the Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Cash flows from operating activities | $ | 57,233 | $ | 197,387 | $ | 152,515 | ||||
| Cash flows from investing activities | (155,475) | 380,807 | 3,097,265 | |||||||
| Cash flows from financing activities | (48,581) | (424,994) | (3,227,492) | |||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | $ | (146,823) | $ | 153,200 | $ | 22,288 |
Cash Flows from Operating Activities
During the year ended December 31, 2024, cash inflows of $57.2 million from operating activities were primarily driven by (i) net income of $92.4 million and (ii) certain non-cash expenses, partially offset by net cash outlay of $74.1 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value.
During the year ended December 31, 2023, cash inflows of $197.4 million from operating activities were primarily driven by (i) net income of $144.5 million, (ii) net proceeds of $19.5 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair and (iii) certain non-cash expenses.
Cash Flows from Investing Activities
During the year ended December 31, 2024 cash outflows of $155.5 million from investing activities were primarily driven by (i) the origination and purchase of commercial mortgage loans, held for investment for $1.8 billion, (ii) the purchase of real estate securities, available for sale for $79.5 million and (iii) the purchase of equity method investment in real estate for $13.4 million. Outflows were partially offset by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds received from the sale or paydown of real estate securities, available for sale of $120.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $34.4 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $33.4 million.
During the year ended December 31, 2023, cash inflows of $380.8 million from investing activities were primarily driven by (i) proceeds from principal repayments of $1.1 billion received on commercial mortgage loans, held for investment, (ii) proceeds from the sale or paydown of real estate securities, available for sale of $418.8 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $39.8 million and (iv) $17.7 million received from principal collateral on mortgage investments. Inflows were partially offset by (i) the origination and purchase of commercial mortgage loans, held for investment for $936.3 million and (ii) the purchase of real estate securities, available for sale for $223.8 million.
49
Table of Contents
Cash Flows from Financing Activities
During the year ended December 31, 2024 cash outflows of $48.6 million from financing activities were primarily driven by (i) repayments on our other financings of $23.7 million, (ii) $144.9 million of distributions paid to shareholders, (iii) $16.2 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $9.3 million and (v) $4.9 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on collateralized loan obligations of $59.1 million, (ii) net borrowings on repurchase agreements for real estate securities of $62.6 million and (iii) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $30.1 million.
During the year ended December 31, 2023, cash outflows of $425.0 million from financing activities were primarily driven by (i) net repayments on repurchase agreements for real estate securities of $266.0 million, (ii) net repayments on repurchase agreements and revolving credit facilities for commercial mortgage loans of $381.2 million, (iii) net repayments on our other financings of $39.8 million, (iv) $144.3 million of distributions paid to shareholders, (v) repayments on unsecured debt of $13.4 million, (vi) payments of deferred financing costs of $12.9 million and (vii) $12.5 million of common stock repurchases. Outflows were partially offset by net borrowings on collateralized loan obligations of $448.1 million.
Election as a REIT
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.
Contractual Obligations and Commitments
Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2024 are summarized as follows (dollars in thousands):
| Less than 1 year | 1 to 3 years | 3 to 5 years | More than 5 years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unfunded loan commitments (1) | $ | 76,163 | $ | 292,151 | $ | 3,195 | $ | — | $ | 371,509 | |||||||||
| Repurchase agreements - commercial mortgage loans | 76,073 | 253,738 | — | — | 329,811 | ||||||||||||||
| Repurchase agreements - real estate securities | 236,608 | — | — | — | 236,608 | ||||||||||||||
| CLOs (2) | — | — | — | 3,657,120 | 3,657,120 | ||||||||||||||
| Mortgage note payable | 23,998 | — | — | — | 23,998 | ||||||||||||||
| Unsecured debt | — | — | — | 81,395 | 81,395 | ||||||||||||||
| Other financing and loan participation - commercial mortgage loans | — | — | 12,865 | — | 12,865 | ||||||||||||||
| Total | $ | 412,842 | $ | 545,889 | $ | 16,060 | $ | 3,738,515 | $ | 4,713,306 |
________________________
(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2) Excludes $532.4 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2024.
In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2024, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65 million share repurchase program, of which $31.1 million remained available as of December 31, 2024. The authorization does not obligate the Company to acquire any specific number of shares.
50
Table of Contents
Related Party Arrangements
Benefit Street Partners L.L.C.
Amended Advisory Agreement
Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2024 and December 31, 2023.
The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.
Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2025 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.
The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.
During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.
Off Balance Sheet Arrangements
We had no off balance sheet arrangements as of December 31, 2024 and through the date of the filing of this Form 10-K.
Non-GAAP Financial Measures
Distributable Earnings and Distributable Earnings to Common
Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans and derivatives, including CECL reserves and impairments, net of realized gains and losses, as described further below, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) realized gains and losses on debt extinguishment and CLO calls, and (vii) certain other non-cash items. Further, Distributable Earnings to Common, a non-GAAP measure, presents Distributable Earnings net of (i) perpetual preferred stock dividend payments and (ii) non-controlling interests in joint ventures.
As noted above, we exclude unrealized gains and losses on loans and other investments, including CECL reserves and impairments, from our calculation of Distributable Earnings and include realized gains and losses. The nature of these adjustments is described more fully in the footnotes to our reconciliation tables. GAAP loan loss reserves and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing definition of Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized. The realized loss amount reflected in Distributable Earnings will generally equal the difference between the cash received and the
Distributable Earnings basis of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding loss reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.
51
Table of Contents
The Company believes that Distributable Earnings and Distributable Earnings to Common provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings and Distributable Earnings to Common are useful financial metrics for existing and potential future holders of its common stock as historically, over time, Distributable Earnings to Common has been an indicator of common dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings to Common helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared.
Distributable Earnings and Distributable Earnings to Common do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Distributable Earnings to Common may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
The following table provides a reconciliation of GAAP net income to Distributable Earnings and Distributable Earnings to Common for the years ended December 31, 2024, 2023, and 2022 (dollars in thousands):
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| GAAP net income (loss) | $ | 92,403 | $ | 144,509 | $ | 14,215 | |||
| Adjustments: | |||||||||
| CLO amortization acceleration(1) | — | (5,521) | (438) | ||||||
| Unrealized (gain)/loss on financial instruments(2) | 6,933 | 7,185 | 17,010 | ||||||
| Unrealized (gain)/loss - ARMs | — | 415 | 43,557 | ||||||
| (Reversal of)/provision for credit losses | 35,699 | 33,738 | 36,115 | ||||||
| Non-cash compensation expense | 8,173 | 4,762 | 3,485 | ||||||
| Depreciation and amortization | 5,630 | 7,128 | 5,408 | ||||||
| Subordinated performance fee(3) | (7,551) | 6,171 | (8,380) | ||||||
| Realized (gain)/loss on debt extinguishment / CLO call | — | (2,201) | — | ||||||
| Realized gain/(loss) adjustment on loans and REO(4) | (40,605) | (1,571) | — | ||||||
| Loan workout charges/(loan workout recoveries)(5) | — | (5,105) | 5,104 | ||||||
| Distributable Earnings | $ | 100,682 | $ | 189,510 | $ | 116,076 | |||
| 7.5% series E cumulative redeemable preferred stock dividend | (19,367) | (19,367) | (19,367) | ||||||
| Non-controlling interests in joint ventures net (income) / loss | 3,475 | (602) | 216 | ||||||
| Non-controlling interests in joint ventures adjusted net (income) / loss DE Adjustments | (3,717) | (31) | (1,415) | ||||||
| Distributable Earnings to Common | $ | 81,073 | $ | 169,510 | $ | 95,510 | |||
| Average common stock & common stock equivalents(6) | 1,363,621 | 1,403,558 | 1,456,871 | ||||||
| GAAP net income/(loss) ROE | 5.6 | % | 8.9 | % | (0.3) | % | |||
| Distributable earnings ROE | 5.9 | % | 12.1 | % | 6.6 | % | |||
| GAAP net income/(loss) per share, diluted | $ | 0.82 | $ | 1.42 | $ | (0.38) | |||
| GAAP net income/(loss) per share, fully converted(7) | $ | 0.87 | $ | 1.42 | $ | (0.06) | |||
| Distributable earnings per share, fully converted(7) | $ | 0.92 | $ | 1.92 | $ | 1.07 |
________________________
(1) Before Q1 2024, we adjusted GAAP income for non-cash CLO amortization acceleration to effectively amortize the issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for approximately four years and amortized the financing costs over approximately four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings. Starting in Q1 2024, we amortized the issuance costs incurred on our CLOs over the expected lifetime of the CLOs in our GAAP presentation, making our previous adjustment no longer necessary.
(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.
(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payment obligations during the period.
52
Table of Contents
(4) Represents amounts deemed nonrecoverable upon a realization event, which is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. Amount may be different than the GAAP basis. As of December 31, 2024, the Company has $11.9 million of GAAP loss adjustments that would run through distributable earnings if and when cash losses are realized.
(5) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.
(6) Represents the average of all classes of equity except the Series E Preferred Stock.
(7) Fully Converted assumes conversion of our series of convertible preferred stock and full vesting of our outstanding equity compensation awards.
FY 2023 10-K MD&A
SEC filing source: 0001562528-24-000008.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").
This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a taxable REIT subsidiary ("TRS"), is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.
The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".
The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into commercial mortgage-backed securities ("CMBS") securitization transactions. Historically this business has focused primarily on CMBS, commercial real estate collateralized loan obligation bonds ("CRE CLO bonds"), collateralized debt obligations ("CDOs") and other securities. As a result of the October 2021 acquisition of Capstead Mortgage Corporation ("Capstead"), the Company acquired a portfolio of residential mortgage backed securities (“RMBS”) in the form of residential adjustable-rate mortgage pass-through securities ("ARM Agency Securities" or "ARMs") issued and guaranteed by government-sponsored enterprises or by an agency of the federal government. As of December 31, 2023, the Company has fully disposed of all of its ARM Agency Securities and is continuing to reinvest the proceeds from the sale of these securities in its other businesses. The Company also owns real estate that was either acquired by the Company through foreclosure or deed in lieu of foreclosure, or that was purchased for investment, primarily subject to triple net leases.
26
Book Value Per Share
The following table calculates the Company's book value per share as of December 31, 2023 and 2022 (in thousands, except share and per share amounts):
| December 31, 2023 | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 1,300,372 | $ | 1,304,238 | |||
| Shares: | |||||||
| Common stock | 81,942,656 | 82,479,743 | |||||
| Restricted stock and restricted stock units | 809,257 | 513,041 | |||||
| Total outstanding shares | 82,751,913 | 82,992,784 | |||||
| Book value per share | $ | 15.71 | $ | 15.72 |
The following table calculates the Company's fully-converted book value per share as of December 31, 2023 and 2022 (in thousands, except share and per share amounts):
| December 31, 2023 | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,390,120 | $ | 1,398,986 | |||
| Shares: | |||||||
| Common stock | 81,942,656 | 82,479,743 | |||||
| Restricted stock and restricted stock units | 809,257 | 513,041 | |||||
| Series H convertible preferred stock | 5,370,498 | 5,370,640 | |||||
| Series I convertible preferred stock | — | 299,200 | |||||
| Total outstanding shares | 88,122,411 | 88,662,624 | |||||
| Fully-converted book value per share (1) (2) | $ | 15.77 | $ | 15.78 |
________________________
(1) Fully-converted book value per share reflects full conversion of our outstanding series of convertible preferred stock and vesting of our outstanding equity compensation awards.
(2) Excluding the amounts for accumulated depreciation and amortization of real property of $9.4 million and $5.2 million as of December 31, 2023 and 2022, respectively, would result in a fully-converted book value per share of $15.88 and $15.84 as of December 31, 2023 and 2022, respectively.
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.
27
Table of Contents
Credit Losses - Estimating Credit Losses
General allowance for credit losses
The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.
The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.
In measuring the general allowance for credit losses for financial instruments such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.
Specific Allowance for credit losses
For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.
For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.
Risk Rating
In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.
28
Table of Contents
The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.
Real Estate Owned - Estimating Fair Value and Holding Period
Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.
Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.
Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.
Real Estate Securities - Estimating Fair Value
On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.
Credit Impairment Analysis of Real Estate Securities
Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.
The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.
The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.
Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.
29
Table of Contents
Results of Operations
Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022
The Company conducts its business through the following segments:
•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.
•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CRE CLO bonds, CDO notes, and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired a portfolio of ARM Agency Securities. The portfolio was completely divested by the third quarter of 2023.
•The commercial real estate conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.
•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2023 and 2022 (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||||||
| Average Carrying Value (1) | Interest Income/Expense (2)(3) | Avg Yield/Financing Cost (4) | Average Carrying Value (1) | Interest Income/Expense (2) | Avg Yield/Financing Cost (4) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt (5) | $ | 5,038,267 | $ | 530,116 | 10.5 | % | $ | 4,917,287 | $ | 320,546 | 6.5 | % | ||||||||
| Real estate conduit | 16,408 | 2,244 | 13.7 | % | 97,556 | 6,956 | 7.1 | % | ||||||||||||
| Real estate securities | 260,425 | 17,323 | 6.7 | % | 1,203,242 | 30,203 | 2.5 | % | ||||||||||||
| Total | $ | 5,315,100 | $ | 549,683 | 10.3 | % | $ | 6,218,085 | $ | 357,705 | 5.8 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 573,530 | $ | 54,564 | 9.5 | % | $ | 771,223 | $ | 40,162 | 5.2 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 59,519 | 5,478 | 9.2 | % | 47,216 | 1,487 | 3.1 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 244,469 | 14,118 | 5.8 | % | 1,097,874 | 8,850 | 0.8 | % | ||||||||||||
| Collateralized loan obligations | 3,165,612 | 223,686 | 7.1 | % | 2,909,513 | 103,744 | 3.6 | % | ||||||||||||
| Unsecured debt | 85,613 | 7,731 | 9.0 | % | 101,659 | 6,283 | 6.2 | % | ||||||||||||
| Total | $ | 4,128,743 | $ | 305,577 | 7.4 | % | $ | 4,927,485 | $ | 160,526 | 3.3 | % | ||||||||
| Net interest income/spread | $ | 244,106 | 2.9 | % | $ | 197,179 | 2.5 | % | ||||||||||||
| Average leverage % (6) | 77.7 | % | 79.2 | % | ||||||||||||||||
| Weighted average levered yield (7) | 20.6 | % | 15.3 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2023 and 2022, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
30
Table of Contents
(5) The collateral sale of a Brooklyn hotel loan in April 2023, which allowed the company to recover its full investment, resulted in $15.5 million and $4.9 million in coupon and default interest income, respectively, recognized in the Company's real estate debt segment during the year ended December 31, 2023.
(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the years ended December 31, 2023 and 2022 totaled $552.5 million and $357.7 million, respectively, an increase of $194.8 million due primarily to an approximate 330 basis point increase in daily average SOFR and SOFR equivalent rates and the impact of $20.4 million from the collateral sale of the Brooklyn hotel loan in April 2023. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven real estate securities, available for sale, measured at fair value and (iv) ARMs.
Interest Expense
Interest expense for the years ended December 31, 2023 and 2022 totaled $305.6 million and $160.5 million, respectively, an increase of $145.1 million due primarily to an increase of $256.1 million in the average carrying value of our collateralized loan obligations coupled with an approximate 330 basis point increase in average SOFR and SOFR equivalent rates partially offset by a decrease of $1.1 billion in the average carrying values of our repurchase agreements - commercial mortgage loans and real estate securities.
Revenue from Real Estate Owned
For the years ended December 31, 2023 and 2022, revenue from real estate owned was $17.0 million and $9.7 million, respectively, an increase of $7.3 million due primarily to rental income obtained from additional retail properties acquired as real estate owned.
Provision/(Benefit) for Credit losses
Provision for credit losses was $33.7 million during the year ended December 31, 2023 compared to a provision of $36.1 million during the year ended December 31, 2022. The following paragraphs set forth explanations for changes in the general and specific reserves for the years ended December 31, 2023 and 2022.
For the years ended December 31, 2023 and 2022, the increases in general CECL allowance of $21.4 million and $10.8 million, respectively, were primarily related to a more pessimistic view of the macroeconomic scenario utilized for the CECL model. For the year ended December 31, 2023, this was partially offset by a decrease in the size of our loan portfolio compared to the preceding period.
For the year ended December 31, 2023, the increase in specific CECL allowance of $12.3 million was primarily related to one office loan located in Portland, OR. For the year ended December 31, 2022, a specific CECL provision of $25.3 million was recorded for the loan collateralized by the Walgreens Portfolio.
Realized Gain/(Loss) on Extinguishment of Debt
Realized gain on extinguishment of debt for the year ended December 31, 2023 of $2.2 million was primarily related to the redemption of $17.5 million par value unsecured debt at a price equal to 75% of par value coupled with the repurchases of $2.3 million of bonds of BSPRT 2021-FL7 and $8.25 million of bonds of BSPRT 2019-FL5 partially offset by the redemption of BSPRT 2019-FL5. Realized loss on extinguishment of debt for the year ended December 31, 2022 of $5.2 million was primarily related to the redemption of BSPRT 2018-FL4.
Realized Gain/(Loss) on Sale of Available for Sale Trading Securities
Realized gain on sale of available for sale trading securities for the year ended December 31, 2023 of $0.1 million was primarily related to the sale of 12 CRE CLO bonds. There were no sales of available for sale trading securities during the year ended December 31, 2022.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2023 of $3.9 million was related to the sale of $118.1 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $122.1 million. Realized gain on commercial mortgage loans, held for sale,
31
Table of Contents
measured at fair value for the year ended December 31, 2022 of $2.4 million was related to the sale of $368.9 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $370.2 million.
Gain/(Loss) on Other Real Estate Investments
Loss on other real estate investments for the year ended December 31, 2023 was $7.1 million compared to $0.7 million for the year ended December 31, 2022. For the year ended December 31, 2023, the loss was primarily the result of the sale of two real estate owned, held for sale properties located in New Rochelle, NY and St. Louis, MO, respectively, resulting in a total loss of $3.3 million, in addition to a $4.0 million impairment loss on our real estate owned, held for sale asset related to the Walgreens Portfolio.
Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
The Company did not hold any commercial mortgage loans, held for sale, measured at fair value as of December 31, 2023. Unrealized gain for the year ended December 31, 2023 was $44.0 thousand related to the reversal of prior year unrealized gain/loss on a sale of a commercial real estate loan into the CMBS securitization market made in the first quarter of 2023. Comparatively, unrealized gain for the year ended December 31, 2022 was $0.5 million related to changes in fair market values on loans held in the Company's TRS coupled with the reversal of unrealized gain/loss on a sale of commercial real estate loans into the CMBS securitization market.
Trading Gain/(Loss)
Trading loss for the years ended December 31, 2023 and 2022 of $0.6 million and $119.2 million, respectively, was attributable to $17.6 million and $480.2 million of principal paydowns, respectively, $218.2 million and $3.8 billion of sales of ARM Agency Securities, respectively, and changes in market values on these securities. We sold all remaining assets from our ARMs portfolio in the third quarter of 2023.
Net Result from Derivative Transactions
Net result from derivative transactions for the year ended December 31, 2023 of a $0.9 million gain was composed of a realized gain of $1.0 million due primarily to the termination and settlement of interest rate swap positions partially offset by an unrealized loss of $0.1 million. This is compared to a net gain on our derivative portfolio of $44.2 million composed of a realized gain of $60.0 million due primarily to the termination and settlement of interest rate swap positions specifically designed to hedge the ARMs portfolio partially offset by an unrealized loss of $15.8 million for the year ended December 31, 2022.
(Provision)/Benefit for Income Tax
Benefit for income tax for the year ended December 31, 2023 was $2.8 million compared to a benefit of $0.4 million for the year ended December 31, 2022. The difference is due to change in taxable income/loss in our TRS segment.
Net (Income)/Loss Attributable to Non-controlling Interest
Net loss attributable to non-controlling interest in our consolidated joint ventures for the year ended December 31, 2023 amounted to $0.7 million compared to a net loss attributable to non-controlling interest of $0.2 million for the year ended December 31, 2022.
Preferred Share Dividends
Preferred share dividends were $27.0 million for the year ended December 31, 2023 compared to $41.7 million for the year ended December 31, 2022, a decrease of $14.7 million due primarily to fewer preferred shares outstanding following the automatic conversion into Common Stock of the Company's Series F Convertible Preferred Stock in April 2022, Series C Convertible Preferred Stock in October 2022 and Series I Convertible Preferred Stock in January 2023 (see Note 9 - Redeemable Convertible Preferred Stock and Equity Transactions).
32
Table of Contents
Expenses from Operations
Expenses from operations for the years ended December 31, 2023 and 2022 consisted of the following (dollars in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Asset management and subordinated performance fee | $ | 33,847 | $ | 26,157 | |||
| Acquisition expenses | 1,241 | 1,360 | |||||
| Administrative services expenses | 14,440 | 12,928 | |||||
| Professional fees | 15,270 | 22,566 | |||||
| Share-based compensation | 4,761 | 2,519 | |||||
| Depreciation and amortization | 7,128 | 5,408 | |||||
| Other expenses | 11,135 | 6,572 | |||||
| Total expenses from operations | $ | 87,822 | $ | 77,510 |
The increase in operating expense was primarily related to (i) an increase in asset management and subordinated performance fees due to incentive fees incurred during the year ended December 31, 2023 and (ii) an increase in other expenses due to expenses incurred in order to operate various REO investments in our portfolio partially offset by (iii) a decrease in professional fees primarily related to the reduction in legal costs associated with our recovery efforts related to a hotel asset and the Walgreens Portfolio.
33
Table of Contents
Comparison of the Three Months Ended December 31, 2023 to the Three Months Ended September 30, 2023
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2023 and September 30, 2023 (dollars in thousands):
| Three Months Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | |||||||||||||||||||
| Average Carrying Value (1) | Interest Income/Expense (2)(3) | Avg Yield/Financing Cost (4)(5) | Average Carrying Value (1) | Interest Income/Expense (2)(3) | Avg Yield/Financing Cost (4)(5) | |||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Real estate debt | $ | 4,778,141 | $ | 125,816 | 10.5 | % | $ | 4,770,339 | $ | 131,093 | 11.0 | % | ||||||||
| Real estate conduit | 10,826 | 1,065 | 39.4 | % | 9,859 | 109 | 4.4 | % | ||||||||||||
| Real estate securities | 232,430 | 4,835 | 8.3 | % | 277,664 | 4,908 | 7.1 | % | ||||||||||||
| Total | $ | 5,021,397 | $ | 131,716 | 10.5 | % | $ | 5,057,862 | $ | 136,110 | 10.8 | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Repurchase Agreements - commercial mortgage loans | $ | 245,775 | $ | 8,093 | 13.2 | % | $ | 711,560 | $ | 16,868 | 9.5 | % | ||||||||
| Other financing and loan participation - commercial mortgage loans | 26,051 | 657 | 10.1 | % | 61,125 | 1,444 | 9.4 | % | ||||||||||||
| Repurchase Agreements - real estate securities | 248,456 | 3,979 | 6.4 | % | 223,199 | 3,151 | 5.6 | % | ||||||||||||
| Collateralized loan obligations | 3,508,595 | 66,579 | 7.6 | % | 2,974,039 | 54,608 | 7.3 | % | ||||||||||||
| Unsecured debt | 81,283 | 1,924 | 9.5 | % | 81,258 | 1,902 | 9.4 | % | ||||||||||||
| Total | $ | 4,110,160 | $ | 81,232 | 7.9 | % | $ | 4,051,181 | $ | 77,973 | 7.7 | % | ||||||||
| Net interest income/spread | $ | 50,484 | 2.6 | % | $ | 58,137 | 3.1 | % | ||||||||||||
| Average leverage % (6) | 81.9 | % | 80.1 | % | ||||||||||||||||
| Weighted average levered yield (7) | 22.2 | % | 23.1 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2023 and September 30, 2023, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Excludes other income on the real estate owned business segment.
(4) Calculated as interest income or expense divided by average carrying value.
(5) Annualized.
(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the three months ended December 31, 2023 and September 30, 2023 totaled $132.0 million and $137.0 million, respectively, a decrease of $5.0 million due primarily to payoffs of two loans occurring in the third quarter of 2023 resulting in approximately $6.3 million of income. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value. As of September 30, 2023, our portfolio consisted of (i) 145 commercial mortgage loans, held for investment, (ii) one commercial mortgage loan, held for sale, measured at fair value and (iii) six real estate securities, available for sale, measured at fair value.
Interest Expense
Interest expense for the three months ended December 31, 2023 and September 30, 2023 totaled $81.2 million and $78.0 million, respectively, an increase of $3.2 million due primarily to an increase of $534.6 million in the average carrying value of our collateralized loan obligations partially offset by a decrease of $465.8 million in the average carrying value of our repurchase agreements - commercial mortgage loans.
34
Table of Contents
Revenue from Real Estate Owned
For the three months ended December 31, 2023 and September 30, 2023, revenue from real estate owned was $4.0 million and $3.3 million, respectively, an increase of $0.7 million due primarily to rental income obtained from the acquisition of an additional property as real estate owned.
(Provision)/Benefit for Credit losses
Provision for credit losses was $5.4 million during the three months ended December 31, 2023 compared to a provision of $2.4 million during three months ended September 30, 2023. The following paragraphs set forth explanations for changes in the general and specific reserves for the three months ended December 31, 2023 and September 30, 2023.
For the three months ended December 31, 2023 and September 30, 2023, the increases in general allowance of $5.4 million and $2.8 million, respectively, were primarily related to a more pessimistic view of the macroeconomic scenario utilized for the CECL model. For the three months ended December 31, 2023, this was coupled with increases in the size of our loan portfolio compared to the preceding period.
For the three months ended December 31, 2023, the Company did not recognize specific CECL benefit or provisions. Comparatively, for the three months ended September 30, 2023, the Company recognized $0.4 million of specific CECL benefit on one office loan located in Portland, OR.
Realized Gain/(Loss) on Extinguishment of Debt
The Company did not realized a gain or loss on extinguishment of debt for the three months ended December 31, 2023. Realized loss on extinguishment of debt for the three months ended September 30, 2023 of $2.8 million was related to redemption of BSPRT 2019-FL5.
Realized Gain/(Loss) on Sale of Available for Sale Trading Securities
Realized loss on sale of available for sale trading securities for the three months ended December 31, 2023 of $30.0 thousand was primarily related to the sale of two CRE CLO bonds. Realized loss on sale of available for sale trading securities for the three months ended September 30, 2023 of $0.5 million was primarily related to the sale of six CRE CLO bonds.
Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended December 31, 2023 of $0.8 million was related to the sale of $26.3 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $27.0 million. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended September 30, 2023 of $0.9 million was related to the sale of $34.3 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $35.3 million.
Gain/(Loss) on Other Real Estate Investments
Gain on other real estate investments for the three months ended December 31, 2023 was $0.1 million. This is compared to a loss of $4.1 million for the three months ended September 30, 2023 primarily due to an impairment on the Walgreens Portfolio, real estate owned, held for sale asset.
Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value
The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2023 and September 30, 2023.
Trading Gain/(Loss)
The Company did not experience any trading losses during the three months ended December 31, 2023. Trading loss for the three months ended September 30, 2023 of $2.6 million was attributable to $2.6 million of principal paydowns, $122.8 million of sales of ARM Agency Securities, and changes in market values on these securities.
35
Table of Contents
Net Result from Derivative Transactions
Net result from derivative transactions for the three months ended December 31, 2023 of a $0.3 million gain was composed primarily of realized gains related to the termination and settlement of interest rate swap positions. This is compared to a net loss on our derivative portfolio of $0.1 million composed of a realized gain of $0.1 million due primarily to the termination and settlement of interest rate swap positions offset by an unrealized loss of $0.2 million for the three months ended September 30, 2023 .
(Provision)/Benefit for Income Tax
Benefit for income tax for the three months ended December 31, 2023 was $0.3 million compared to a benefit of $1.8 million for the three months ended September 30, 2023. The difference is due to change in taxable income/loss in our TRS segment.
Net Income/(Loss) Attributable to Non-controlling Interest
Net income attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2023 amounted to $16 thousand. Comparatively, for the three months ended September 30, 2023, net loss attributable to non-controlling interest amounted to $0.8 million.
Preferred Share Dividends
Preferred share dividends were $6.7 million for each of the three months ended December 31, 2023 and September 30, 2023. (see Note 9 - Redeemable Convertible Preferred Stock and Equity Transactions).
Expenses from operations
Expenses from operations for the three months ended December 31, 2023 and September 30, 2023 consisted of the following (dollars in thousands):
| Three Months Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | ||||||
| Asset management and subordinated performance fee | $ | 8,954 | $ | 7,908 | |||
| Acquisition expenses | 264 | 316 | |||||
| Administrative services expenses | 3,447 | 3,566 | |||||
| Professional fees | 3,509 | 4,153 | |||||
| Share-based compensation | 1,256 | 1,255 | |||||
| Depreciation and amortization | 1,614 | 1,513 | |||||
| Other expenses | 1,812 | 2,856 | |||||
| Total expenses from operations | $ | 20,856 | $ | 21,567 |
Overall, operating expenses were consistent with prior quarter, with a decrease of approximately $0.8 million due to a decrease in other expenses from REO that was offset by Asset management and subordinated performance fee increases due to incentive fees.
36
Table of Contents
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission on March 16, 2023, for a discussion of the comparison of the year ended December 31, 2022 to the year ended December 31, 2021.
Portfolio
As of December 31, 2023 and 2022, our portfolio consisted of 144 and 161 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2023 and 2022 had a total carrying value of $4,989.8 million and $5,228.9 million, respectively. As of December 31, 2023 the Company did not hold any commercial mortgage loans, held for sale. As of December 31, 2022, the contractual principal balance outstanding of commercial mortgage loans, held for sale, measured at fair value was $15.6 million, comprised of two loans, neither of which were in default or greater than ninety days past due. As of December 31, 2023 and 2022, we had $242.6 million and $221.0 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2023 and 2022, our real estate owned, held for investment portfolio was composed of three and 11 properties, respectively, with carrying values of $115.8 million and $127.8 million, respectively. As of December 31, 2023 and 2022, we had 23 and two properties classified as real estate owned, held for sale, respectively, with combined carrying values of $103.7 million and $36.5 million, respectively.
As of December 31, 2023, the Company did not hold any real estate securities, trading, measured at fair value. As of December 31, 2022, the Company had real estate securities, trading, measured at fair value of $235.7 million. During the year ended December 31, 2023, the Company fully disposed of the remaining ARM Agency Securities portfolio acquired from the Capstead merger that resulted in (i) $17.6 million of principal paydowns, (ii) $218.2 million of sales and (iii) $0.6 million of net trading losses related to principal paydowns, changes in market values and sales of these securities.
As of December 31, 2023, we had two loans, designated as non-performing status with a total amortized cost of $78.2 million. As of December 31, 2023, no specific allowance for credit losses were recorded on the two non-performing loans, all of which were senior mortgage notes secured by multifamily properties.
As of December 31, 2023 and 2022, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 9.2% and 8.3% and a weighted average remaining life of 0.9 years and 1.4 years, respectively.
37
Table of Contents
The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2023 and 2022:
38
Table of Contents
(1) Regions included: New England, Plains, Rocky Mountain
An investments region classification is defined according to the below map based on the location of investments secured property.
39
Table of Contents
40
Table of Contents
The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2023 and 2022:
41
Table of Contents
The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2023 (dollars in thousands):
| Loan Type | Risk Rating (1) | Property Type | State | Par Value | Amortized Cost | Origination Date (2) | Fully Extended Maturity (3) | Interest Rate (4) (5) | Effective Yield (6) | Loan to Value (7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 1 | 3 | Hospitality | Wisconsin | $4,586 | $4,586 | 11/30/2017 | 3/9/2024 | Adj. 1M SOFR Term + 4.00% | 9.47% | 77.0% |
| Senior Debt 2 | 3 | Multifamily | Ohio | 35,212 | 35,212 | 4/23/2018 | 9/9/2025 | 1M SOFR Term + 4.50% | 9.85% | 83.6% |
| Senior Debt 3 | 2 | Hospitality | Louisiana | 21,796 | 21,796 | 6/28/2018 | 3/9/2025 | 1M SOFR Term + 4.25% | 9.60% | 68.8% |
| Senior Debt 4 | 2 | Office | New Jersey | 13,937 | 13,937 | 8/28/2018 | 9/9/2024 | 1M SOFR Term + 5.50% | 10.85% | 70.0% |
| Senior Debt 5 | 2 | Office | Maryland | 41,185 | 41,185 | 4/30/2019 | 5/9/2025 | 1M SOFR Term + 3.56% | 8.91% | 71.0% |
| Senior Debt 6 | 4 | Hospitality | Texas | 18,398 | 18,398 | 7/18/2019 | 1/9/2024 | 1M SOFR Term + 3.84% | 9.19% | 62.6% |
| Senior Debt 7 | 2 | Hospitality | Michigan | 12,900 | 12,900 | 9/17/2019 | 10/9/2025 | 1M SOFR Term + 4.41% | 9.76% | 56.4% |
| Senior Debt 8 | 2 | Hospitality | New York | 4,805 | 4,805 | 7/9/2019 | 7/9/2025 | 1M SOFR Term + 5.25% | 10.60% | 47.7% |
| Senior Debt 9 | 2 | Office | Arizona | 14,852 | 14,852 | 11/22/2019 | 12/9/2024 | 1M SOFR Term + 4.00% | 9.35% | 70.9% |
| Senior Debt 10 | 4 | Office | Georgia | 24,444 | 24,442 | 12/17/2019 | 1/9/2025 | Adj. 1M SOFR Term + 4.35% | 9.82% | 64.9% |
| Senior Debt 11 | 2 | Manufactured Housing | Arkansas | 1,301 | 1,301 | 4/22/2020 | 5/9/2025 | 5.50% | 5.50% | 62.8% |
| Senior Debt 12 | 3 | Self Storage | New York | 27,440 | 27,440 | 9/3/2020 | 1/9/2026 | Adj. 1M SOFR Term + 5.00% | 10.47% | 58.8% |
| Senior Debt 13 | 3 | Office | Texas | 17,103 | 17,103 | 10/6/2020 | 10/9/2025 | Adj. 1M SOFR Term + 4.50% | 9.97% | 47.9% |
| Senior Debt 14 | 2 | Office | Massachusetts | 63,274 | 63,146 | 10/8/2020 | 10/9/2025 | 5.15% | 5.15% | 52.5% |
| Senior Debt 15 | 3 | Office | Michigan | 30,186 | 30,186 | 10/14/2020 | 7/9/2025 | 1M SOFR Term + 2.81% | 8.16% | 66.0% |
| Senior Debt 16 | 2 | Office | Texas | 9,175 | 9,175 | 11/6/2020 | 11/9/2025 | Adj. 1M SOFR Term + 5.00% | 10.47% | 67.8% |
| Senior Debt 17 | 2 | Multifamily | Texas | 12,550 | 12,547 | 1/22/2021 | 2/9/2026 | Adj. 1M SOFR Term + 4.55% | 10.02% | 73.0% |
| Senior Debt 18 | 2 | Multifamily | Florida | 21,000 | 21,000 | 12/31/2020 | 1/9/2025 | Adj. 1M SOFR Term + 4.60% | 10.07% | 66.7% |
| Senior Debt 19 | 2 | Office | California | 10,855 | 10,855 | 12/31/2020 | 1/9/2024 | 1M SOFR Term + 5.56% | 10.91% | 63.9% |
| Senior Debt 20 | 4 | Office | Colorado | 44,913 | 44,892 | 3/1/2021 | 3/9/2026 | Adj. 1M SOFR Term + 3.97% | 9.43% | 53.9% |
| Senior Debt 21 | 3 | Multifamily | Arizona | 34,476 | 34,457 | 2/2/2021 | 2/9/2026 | 1M SOFR Term + 8.00% | 13.35% | N/A |
| Senior Debt 22 | 2 | Hospitality | North Carolina | 23,000 | 22,992 | 2/24/2021 | 3/9/2024 | Adj. 1M SOFR Term + 5.79% | 11.26% | 57.2% |
| Senior Debt 23 | 2 | Multifamily | Texas | 34,750 | 34,750 | 3/5/2021 | 3/9/2024 | 1M SOFR Term + 4.10% | 9.45% | 78.2% |
| Senior Debt 24 | 3 | Multifamily | Texas | 55,000 | 55,000 | 3/16/2021 | 5/9/2026 | 1M SOFR Term + 4.00% | 9.35% | 71.6% |
| Senior Debt 25 | 2 | Multifamily | Texas | 14,700 | 14,696 | 3/15/2021 | 4/9/2026 | Adj. 1M SOFR Term + 3.39% | 8.86% | 70.6% |
| Senior Debt 26 | 2 | Multifamily | Pennsylvania | 8,898 | 8,893 | 3/23/2021 | 4/9/2026 | Adj. 1M SOFR Term + 3.80% | 9.27% | 69.9% |
| Senior Debt 27 | 2 | Multifamily | Texas | 19,804 | 19,798 | 3/25/2021 | 4/9/2026 | Adj. 1M SOFR Term + 3.60% | 9.07% | 70.8% |
| Senior Debt 28 | 2 | Multifamily | Texas | 43,246 | 43,237 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 8.42% | 71.6% |
| Senior Debt 29 | 2 | Hospitality | Louisiana | 25,700 | 25,700 | 4/15/2021 | 5/9/2026 | Adj. 1M SOFR Term + 5.60% | 11.07% | 61.0% |
| Senior Debt 30 | 2 | Mixed Use | Washington | 32,500 | 32,500 | 6/30/2021 | 1/9/2026 | Adj. 1M SOFR Term + 3.70% | 9.17% | 69.7% |
| Senior Debt 31 | 2 | Multifamily | Texas | 75,927 | 75,901 | 3/31/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 8.42% | 72.6% |
| Senior Debt 32 | 3 | Multifamily | Texas | 20,450 | 20,426 | 4/22/2021 | 5/9/2026 | Adj. 1M SOFR Term + 3.60% | 9.07% | 67.7% |
| Senior Debt 33 | 2 | Multifamily | Texas | 30,320 | 30,310 | 3/31/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 8.42% | 70.4% |
| Senior Debt 34 | 2 | Multifamily | Texas | 35,466 | 35,459 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 8.42% | 71.7% |
42
Table of Contents
| Loan Type | Risk Rating (1) | Property Type | State | Par Value | Amortized Cost | Origination Date (2) | Fully Extended Maturity (3) | Interest Rate (4) (5) | Effective Yield (6) | Loan to Value (7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 35 | 2 | Multifamily | Texas | 33,588 | 33,582 | 4/1/2021 | 4/9/2026 | Adj. 1M SOFR Term + 2.95% | 8.42% | 72.2% |
| Senior Debt 36 | 2 | Multifamily | Florida | 152,112 | 151,644 | 5/26/2021 | 6/9/2026 | 1M SOFR Term + 4.55% | 9.90% | 47.8% |
| Senior Debt 37 | 2 | Hospitality | Florida | 36,750 | 36,713 | 5/20/2021 | 6/9/2026 | Adj. 1M SOFR Term + 6.25% | 11.72% | 59.2% |
| Senior Debt 38 | 2 | Multifamily | North Carolina | 35,116 | 34,990 | 7/22/2021 | 3/9/2027 | Adj. 1M SOFR Term + 8.00% | 13.47% | N/A |
| Senior Debt 39 | 2 | Multifamily | Texas | 16,453 | 16,453 | 10/6/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.75% | 9.22% | 76.9% |
| Senior Debt 40 | 2 | Multifamily | Pennsylvania | 47,984 | 47,901 | 9/10/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.15% | 8.62% | 71.0% |
| Senior Debt 41 | 2 | Multifamily | South Carolina | 41,650 | 41,650 | 9/2/2021 | 9/9/2025 | Adj. 1M SOFR Term + 3.40% | 8.87% | 79.9% |
| Senior Debt 42 | 3 | Multifamily | Texas | 34,760 | 34,713 | 9/20/2021 | 10/9/2024 | Adj. 1M SOFR Term + 3.64% | 9.11% | 66.0% |
| Senior Debt 43 | 2 | Multifamily | Oregon | 8,500 | 8,489 | 9/8/2021 | 9/9/2026 | Adj. 1M SOFR Term + 3.75% | 9.22% | 79.4% |
| Senior Debt 44 | 2 | Multifamily | Texas | 14,890 | 14,890 | 9/9/2021 | 9/9/2026 | Adj. 1M SOFR Term + 3.15% | 8.62% | 79.8% |
| Senior Debt 45 | 2 | Multifamily | South Carolina | 69,500 | 69,312 | 9/20/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.25% | 8.72% | 77.1% |
| Senior Debt 46 | 2 | Multifamily | Georgia | 11,325 | 11,306 | 9/22/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.75% | 9.22% | 70.0% |
| Senior Debt 47 | 2 | Multifamily | Texas | 27,199 | 27,160 | 9/30/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.20% | 8.67% | 77.3% |
| Senior Debt 48 | 2 | Hospitality | Texas | 17,122 | 17,122 | 9/30/2021 | 10/9/2026 | Adj. 1M SOFR Term + 5.25% | 10.72% | 61.0% |
| Senior Debt 49 | 2 | Multifamily | Texas | 56,150 | 56,071 | 9/30/2021 | 10/9/2026 | Adj. 1M SOFR Term + 3.10% | 8.57% | 78.9% |
| Senior Debt 50 | 2 | Multifamily | Texas | 38,242 | 38,116 | 10/14/2021 | 11/9/2026 | Adj. 1M SOFR Term + 2.90% | 8.37% | 72.2% |
| Senior Debt 51 | 3 | Multifamily | Texas | 55,394 | 55,394 | 11/23/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.10% | 8.57% | 67.2% |
| Senior Debt 52 | 3 | Multifamily | Arizona | 38,153 | 38,101 | 11/16/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.90% | 8.37% | 72.0% |
| Senior Debt 53 | 2 | Multifamily | Texas | 68,165 | 68,165 | 10/29/2021 | 11/9/2026 | Adj. 1M SOFR Term + 2.85% | 8.32% | 70.6% |
| Senior Debt 54 | 2 | Multifamily | Texas | 32,567 | 32,510 | 11/23/2021 | 12/9/2026 | Adj. 1M SOFR Term + 3.25% | 8.72% | 80.0% |
| Senior Debt 55 | 2 | Multifamily | South Carolina | 61,600 | 61,600 | 11/10/2021 | 11/9/2026 | Adj. 1M SOFR Term + 3.35% | 8.82% | 78.0% |
| Senior Debt 56 | 2 | Multifamily | Texas | 44,987 | 44,987 | 11/16/2021 | 12/9/2026 | Adj. 1M SOFR Term + 3.00% | 8.47% | 74.8% |
| Senior Debt 57 | 2 | Multifamily | Texas | 47,147 | 47,019 | 11/9/2021 | 11/9/2026 | Adj. 1M SOFR Term + 2.75% | 8.22% | 68.1% |
| Senior Debt 58 | 2 | Multifamily | New Jersey | 86,000 | 85,959 | 2/25/2022 | 3/9/2026 | 1M SOFR Term + 3.24% | 8.59% | 60.0% |
| Senior Debt 59 | 3 | Manufactured Housing | Georgia | 6,700 | 6,688 | 12/13/2021 | 12/9/2026 | Adj. 1M SOFR Term + 4.50% | 9.97% | 77.9% |
| Senior Debt 60 | 2 | Multifamily | Texas | 58,680 | 58,677 | 12/10/2021 | 1/9/2027 | Adj. 1M SOFR Term + 3.45% | 8.92% | 74.8% |
| Senior Debt 61 | 2 | Multifamily | Georgia | 26,068 | 26,068 | 11/30/2021 | 3/9/2024 | Adj. 1M SOFR Term + 2.90% | 8.37% | 72.1% |
| Senior Debt 62 | 2 | Multifamily | Kentucky | 14,933 | 14,905 | 11/19/2021 | 12/9/2026 | Adj. 1M SOFR Term + 3.20% | 8.67% | 62.4% |
| Senior Debt 63 | 2 | Multifamily | Texas | 38,283 | 38,219 | 11/22/2021 | 12/9/2026 | Adj. 1M SOFR Term + 3.00% | 8.47% | 73.3% |
| Senior Debt 64 | 4 | Multifamily | Texas | 42,235 | 42,234 | 11/18/2021 | 1/9/2027 | Adj. 1M SOFR Term + 2.90% | 8.37% | 71.7% |
| Senior Debt 65 | 3 | Multifamily | Texas | 69,415 | 69,415 | 11/30/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.88% | 8.35% | 74.8% |
| Senior Debt 66 | 2 | Multifamily | Texas | 66,742 | 66,742 | 11/30/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.88% | 8.35% | 75.5% |
| Senior Debt 67 | 2 | Multifamily | Texas | 17,145 | 17,144 | 12/30/2021 | 1/9/2027 | 1M SOFR Term + 3.50% | 8.85% | 71.7% |
| Senior Debt 68 | 3 | Multifamily | Michigan | 59,232 | 59,175 | 12/9/2021 | 12/9/2026 | Adj. 1M SOFR Term + 2.75% | 8.22% | 73.9% |
| Senior Debt 69 | 3 | Multifamily | Pennsylvania | 22,240 | 22,239 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 2.96% | 8.31% | 79.4% |
| Senior Debt 70 | 3 | Multifamily | Texas | 25,241 | 25,195 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 2.96% | 8.31% | 72.9% |
43
Table of Contents
| Loan Type | Risk Rating (1) | Property Type | State | Par Value | Amortized Cost | Origination Date (2) | Fully Extended Maturity (3) | Interest Rate (4) (5) | Effective Yield (6) | Loan to Value (7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 71 | 2 | Multifamily | Texas | 32,428 | 32,425 | 12/16/2021 | 1/9/2027 | 1M SOFR Term + 3.20% | 8.55% | 74.2% |
| Senior Debt 72 | 2 | Multifamily | Florida | 78,416 | 78,167 | 12/21/2021 | 1/9/2027 | 1M SOFR Term + 3.45% | 8.80% | 78.8% |
| Senior Debt 73 | 2 | Multifamily | North Carolina | 81,247 | 81,164 | 12/15/2021 | 1/9/2027 | 1M SOFR Term + 3.21% | 8.56% | 76.1% |
| Senior Debt 74 | 2 | Multifamily | North Carolina | 24,000 | 23,999 | 12/17/2021 | 1/9/2027 | 1M SOFR Term + 3.10% | 8.45% | 72.7% |
| Senior Debt 75 | 2 | Retail | New York | 31,000 | 30,946 | 12/23/2021 | 1/9/2027 | 1M SOFR Term + 3.29% | 8.64% | 42.5% |
| Senior Debt 76 | 3 | Multifamily | Texas | 38,511 | 38,511 | 5/12/2022 | 8/9/2027 | 1M SOFR Term + 3.55% | 8.90% | 66.2% |
| Senior Debt 77 | 2 | Multifamily | Georgia | 23,855 | 23,848 | 1/28/2022 | 2/9/2027 | 1M SOFR Term + 2.95% | 8.30% | 65.6% |
| Senior Debt 78 | 2 | Multifamily | North Carolina | 11,100 | 11,097 | 1/14/2022 | 2/9/2027 | 1M SOFR Term + 3.30% | 8.65% | 75.7% |
| Senior Debt 79 | 3 | Multifamily | Texas | 47,444 | 47,442 | 12/21/2021 | 1/9/2027 | 1M SOFR Term + 2.86% | 8.21% | 68.2% |
| Senior Debt 80 | 2 | Multifamily | Texas | 36,824 | 36,821 | 12/22/2021 | 1/9/2027 | 1M SOFR Term + 2.86% | 8.21% | 69.7% |
| Senior Debt 81 | 2 | Hospitality | North Carolina | 10,504 | 10,481 | 1/19/2022 | 2/9/2027 | 1M SOFR Term + 5.30% | 10.65% | 68.2% |
| Senior Debt 82 | 2 | Multifamily | Florida | 82,000 | 81,989 | 2/10/2022 | 2/9/2027 | 1M SOFR Term + 3.20% | 8.55% | 74.5% |
| Senior Debt 83 | 2 | Industrial | Arizona | 55,000 | 54,973 | 3/15/2022 | 3/9/2027 | 1M SOFR Term + 3.50% | 8.85% | 70.1% |
| Senior Debt 84 | 2 | Multifamily | Texas | 39,864 | 39,843 | 3/14/2022 | 3/9/2027 | 1M SOFR Term + 3.10% | 8.45% | 74.1% |
| Senior Debt 85 | 2 | Multifamily | Arizona | 35,220 | 35,202 | 3/2/2022 | 3/9/2027 | 1M SOFR Term + 2.95% | 8.30% | 63.1% |
| Senior Debt 86 | 2 | Mixed Use | New York | 19,000 | 18,991 | 3/7/2022 | 3/9/2026 | 1M SOFR Term + 3.42% | 8.78% | 65.1% |
| Senior Debt 87 | 2 | Multifamily | North Carolina | 85,500 | 85,480 | 2/24/2022 | 3/9/2027 | 1M SOFR Term + 3.15% | 8.50% | 69.6% |
| Senior Debt 88 | 2 | Multifamily | North Carolina | 31,900 | 31,888 | 3/29/2022 | 4/9/2027 | 1M SOFR Term + 3.30% | 8.65% | 76.9% |
| Senior Debt 89 | 2 | Hospitality | Colorado | 30,021 | 29,741 | 5/20/2022 | 6/9/2027 | 1M SOFR Term + 7.05% | 12.40% | N/A |
| Senior Debt 90 | 2 | Multifamily | Texas | 13,558 | 12,691 | 7/20/2022 | 4/9/2027 | 1M SOFR Term + 6.75% | 12.10% | N/A |
| Senior Debt 91 | 2 | Hospitality | Georgia | 43,457 | 43,457 | 3/30/2022 | 4/9/2027 | 1M SOFR Term + 4.90% | 10.25% | 61.1% |
| Senior Debt 92 | 2 | Hospitality | New York | 15,634 | 15,568 | 11/8/2022 | 11/9/2027 | 1M SOFR Term + 5.34% | 10.69% | 57.7% |
| Senior Debt 93 | 3 | Multifamily | Nevada | 35,949 | 35,949 | 6/3/2022 | 6/9/2027 | 1M SOFR Term + 6.05% | 11.40% | 62.4% |
| Senior Debt 94 | 3 | Multifamily | Virginia | 56,616 | 56,479 | 4/29/2022 | 5/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 73.2% |
| Senior Debt 95 | 3 | Multifamily | Texas | 29,905 | 29,816 | 10/21/2022 | 11/9/2027 | 1M SOFR Term + 4.00% | 9.35% | 70.9% |
| Senior Debt 96 | 2 | Multifamily | North Carolina | 56,859 | 56,806 | 8/23/2022 | 9/9/2027 | 1M SOFR Term + 6.70% | 12.05% | 46.5% |
| Senior Debt 97 | 2 | Multifamily | Texas | 12,536 | 12,523 | 5/2/2022 | 5/9/2027 | 1M SOFR Term + 3.55% | 8.90% | 67.7% |
| Senior Debt 98 | 2 | Industrial | Florida | 18,724 | 18,673 | 9/13/2022 | 9/9/2027 | 1M SOFR Term + 4.90% | 10.25% | 64.6% |
| Senior Debt 99 | 2 | Multifamily | Tennessee | 19,899 | 19,875 | 5/18/2022 | 6/9/2027 | 1M SOFR Term + 3.50% | 8.85% | 64.5% |
| Senior Debt 100 | 3 | Multifamily | Texas | 28,979 | 28,936 | 5/26/2022 | 6/9/2027 | 1M SOFR Term + 3.65% | 9.00% | 71.0% |
| Senior Debt 101 | 3 | Multifamily | Texas | 17,330 | 17,303 | 5/26/2022 | 6/9/2027 | 1M SOFR Term + 3.65% | 9.00% | 73.9% |
| Senior Debt 102 | 2 | Multifamily | Georgia | 70,750 | 70,673 | 5/18/2022 | 6/9/2027 | 1M SOFR Term + 3.80% | 9.15% | 77.9% |
| Senior Debt 103 | 4 | Multifamily | North Carolina | 83,914 | 83,810 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 71.8% |
| Senior Debt 104 | 3 | Multifamily | North Carolina | 45,469 | 45,414 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 75.9% |
| Senior Debt 105 | 4 | Multifamily | North Carolina | 58,003 | 57,930 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 73.7% |
| Senior Debt 106 | 3 | Multifamily | North Carolina | 20,716 | 20,688 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 75.1% |
44
Table of Contents
| Loan Type | Risk Rating (1) | Property Type | State | Par Value | Amortized Cost | Origination Date (2) | Fully Extended Maturity (3) | Interest Rate (4) (5) | Effective Yield (6) | Loan to Value (7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Senior Debt 107 | 2 | Multifamily | Various | 146,810 | 146,608 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 67.8% |
| Senior Debt 108 | 2 | Multifamily | Kentucky | 56,000 | 55,938 | 6/1/2022 | 6/9/2027 | 1M SOFR Term + 3.80% | 9.15% | 73.8% |
| Senior Debt 109 | 2 | Multifamily | North Carolina | 11,675 | 11,661 | 11/3/2022 | 11/9/2027 | 1M SOFR Term + 4.45% | 9.80% | 74.8% |
| Senior Debt 110 | 2 | Multifamily | Georgia | 70,750 | 70,569 | 6/14/2022 | 6/9/2027 | 1M SOFR Term + 3.45% | 8.80% | 71.6% |
| Senior Debt 111 | 2 | Hospitality | District of Columbia | 39,525 | 39,346 | 8/2/2022 | 8/9/2027 | 1M SOFR Term + 6.94% | 12.29% | 71.2% |
| Senior Debt 112 (8) | 2 | Multifamily | Pennsylvania | — | — | 2/17/2023 | 9/9/2026 | 1M SOFR Term + 6.31% | 11.66% | N/A |
| Senior Debt 113 | 2 | Hospitality | Alabama | 16,270 | 16,249 | 9/20/2022 | 10/9/2027 | 1M SOFR Term + 5.75% | 11.10% | 62.1% |
| Senior Debt 114 | 2 | Manufactured Housing | Florida | 11,617 | 11,587 | 9/13/2022 | 9/9/2027 | 1M SOFR Term + 4.75% | 10.10% | 53.8% |
| Senior Debt 115 (8) | 2 | Hospitality | Texas | — | — | 1/31/2023 | 11/9/2027 | 1M SOFR Term + 7.50% | 12.85% | 6.2% |
| Senior Debt 116 | 2 | Multifamily | North Carolina | 48,764 | 48,684 | 12/29/2022 | 1/9/2028 | 1M SOFR Term + 4.20% | 9.55% | 70.1% |
| Senior Debt 117 | 2 | Multifamily | South Carolina | 51,000 | 50,875 | 12/2/2022 | 12/9/2027 | 1M SOFR Term + 3.75% | 9.10% | 64.6% |
| Senior Debt 118 | 2 | Multifamily | South Carolina | 14,635 | 14,594 | 12/16/2022 | 1/9/2027 | 1M SOFR Term + 4.25% | 9.60% | 68.1% |
| Senior Debt 119 | 2 | Hospitality | North Carolina | 28,300 | 28,297 | 12/15/2022 | 1/9/2025 | 1M SOFR Term + 5.25% | 10.60% | 54.9% |
| Senior Debt 120 | 2 | Multifamily | Arizona | 55,500 | 55,353 | 4/10/2023 | 4/9/2026 | 1M SOFR Term + 3.85% | 9.20% | 44.7% |
| Senior Debt 121 | 2 | Hospitality | Florida | 10,500 | 10,465 | 4/4/2023 | 4/9/2028 | 1M SOFR Term + 5.50% | 10.85% | 39.6% |
| Senior Debt 122 | 2 | Hospitality | Various | 120,000 | 119,559 | 2/9/2023 | 2/9/2028 | 1M SOFR Term + 4.90% | 10.25% | 53.6% |
| Senior Debt 123 | 2 | Multifamily | Florida | 64,500 | 64,388 | 4/19/2023 | 5/9/2025 | 1M SOFR Term + 5.00% | 10.35% | 62.3% |
| Senior Debt 124 | 2 | Hospitality | New York | 39,549 | 39,661 | 4/17/2023 | 12/27/2024 | 1M SOFR Term + 3.75% | 9.10% | 39.1% |
| Senior Debt 125 | 2 | Multifamily | District of Columbia | 21,700 | 21,616 | 6/30/2023 | 7/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 29.4% |
| Senior Debt 126 | 2 | Manufactured Housing | Florida | 21,449 | 21,296 | 7/28/2023 | 8/9/2028 | 1M SOFR Term + 4.25% | 9.60% | 43.2% |
| Senior Debt 127 | 2 | Multifamily | New York | 19,793 | 19,881 | 6/28/2023 | 7/9/2028 | 4.75% | 4.75% | 85.7% |
| Senior Debt 128 | 2 | Multifamily | Texas | 78,996 | 78,664 | 8/1/2023 | 8/9/2028 | 1M SOFR Term + 3.20% | 8.55% | 58.7% |
| Senior Debt 129 | 2 | Hospitality | Florida | 23,000 | 22,861 | 8/10/2023 | 8/9/2028 | 1M SOFR Term + 5.45% | 10.80% | 72.8% |
| Senior Debt 130 | 2 | Hospitality | Georgia | 12,420 | 12,322 | 8/17/2023 | 9/9/2028 | 1M SOFR Term + 4.85% | 10.20% | 53.5% |
| Senior Debt 131 | 2 | Multifamily | Texas | 38,750 | 38,572 | 10/18/2023 | 11/9/2026 | 1M SOFR Term + 4.50% | 9.85% | 62.4% |
| Senior Debt 132 | 2 | Hospitality | Florida | 31,300 | 31,078 | 10/17/2023 | 11/9/2028 | 1M SOFR Term + 4.25% | 9.60% | 48.9% |
| Senior Debt 133 | 2 | Multifamily | Texas | 42,750 | 42,555 | 10/17/2023 | 11/9/2026 | 1M SOFR Term + 3.85% | 9.20% | 61.4% |
| Senior Debt 134 | 2 | Multifamily | Texas | 17,119 | 16,966 | 10/12/2023 | 10/9/2028 | 1M SOFR Term + 3.20% | 8.55% | 55.1% |
| Senior Debt 135 | 2 | Multifamily | Texas | 21,000 | 20,887 | 12/6/2023 | 12/9/2026 | 1M SOFR Term + 3.75% | 9.10% | 63.6% |
| Senior Debt 136 | 2 | Hospitality | Tennessee | 41,071 | 40,855 | 11/14/2023 | 12/9/2028 | 1M SOFR Term + 3.65% | 9.00% | 50.0% |
| Senior Debt 137 | 2 | Hospitality | Nevada | 25,750 | 25,595 | 12/15/2023 | 1/9/2028 | 1M SOFR Term + 3.95% | 9.30% | 42.4% |
| Senior Debt 138 | 3 | Hospitality | Illinois | 16,566 | 16,563 | 12/4/2017 | 10/6/2025 | 5.99% | 5.99% | 52.9% |
| Mezzanine Loan 1 | 2 | Retail | New York | 3,000 | 2,994 | 12/23/2021 | 1/9/2027 | 1M SOFR Term + 12.00% | 17.35% | 46.6% |
| Mezzanine Loan 2 | 2 | Mixed Use | New York | 1,000 | 1,000 | 3/7/2022 | 3/9/2026 | 1M SOFR Term + 11.00% | 16.35% | 68.5% |
| Mezzanine Loan 3 | 2 | Hospitality | New York | 1,350 | 1,346 | 11/8/2022 | 11/9/2027 | 1M SOFR Term + 9.25% | 14.60% | 64.6% |
| Mezzanine Loan 4 (8) | 2 | Hospitality | Texas | — | — | 1/31/2023 | 11/9/2027 | 1M SOFR Term + 10.00% | 15.35% | 6.2% |
| Mezzanine Loan 5 | 3 | Multifamily | Ohio | 2,378 | 2,378 | 3/9/2023 | 9/9/2025 | 1M SOFR Term + 4.50% | 9.85% | 58.2% |
45
Table of Contents
| Loan Type | Risk Rating (1) | Property Type | State | Par Value | Amortized Cost | Origination Date (2) | Fully Extended Maturity (3) | Interest Rate (4) (5) | Effective Yield (6) | Loan to Value (7) |
|---|---|---|---|---|---|---|---|---|---|---|
| Mezzanine Loan 6 | 2 | Multifamily | District of Columbia | 11,700 | 11,655 | 6/30/2023 | 7/9/2027 | 1M SOFR Term + 3.95% | 9.30% | 45.2% |
| $5,045,036 | $5,036,942 | 9.18% | 65.4% |
_______________________
(1) For a discussion of risk ratings, see Note 3 - Commercial Mortgage Loans in our Consolidated Financial Statements included in this Form 10-K.
(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.
(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.
(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.
(5) On March 5, 2021, the Financial Conduct Authority of the U.K. (the “FCA”) announced that LIBOR tenors would cease to be published or no longer be representative. The Alternative Reference Rates Committee (the “ARRC”) interpreted this announcement to constitute a benchmark transition event. The benchmark index of LIBOR interest rate will convert from LIBOR to compounded SOFR, plus a benchmark adjustment of 11.448 basis points. As of December 31, 2023, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with "Adj. 1M SOFR Term."
(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.
(7) Loan-to-value percentage ("LTV") represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.
(8) Commitment on the loan was unfunded as of December 31, 2023.
The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2023 (dollars in thousands):
| Type | Acquisition Date | Primary Location(s) | Property Type | Real Estate Owned, Net | Intangible Lease Asset, Net | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate Owned 1 | September 2021 | Jeffersonville, GA | Industrial | $ | 85,444 | $ | 42,713 | $ | 128,157 | ||||||||
| Real Estate Owned 2 | August 2023 | Portland, OR | Office | 18,531 | — | 18,531 | |||||||||||
| Real Estate Owned 3 | October 2023 | Lubbock, TX | Multifamily | 11,855 | 80 | 11,935 | |||||||||||
| $ | 115,830 | $ | 42,793 | $ | 158,623 |
The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2023 (dollars in thousands):
| Type | Acquisition Date | Primary Location(s) | Property Type | Assets, Net | Liabilities, Net | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate Owned, held for sale 1 | Various | Various | Retail | $ | 103,657 | $ | 12,297 |
The following table shows selected data from our real estate securities, CRE CLO bonds, measured at fair value as of December 31, 2023 (dollars in thousands):
| Type | Interest Rate | Maturity | Par Value | Fair Value | Effective Yield | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CRE CLO bond 1 | 1 month SOFR + 2.78% | 8/19/2035 | $ | 30,000 | $ | 30,040 | 8.14% | |||||||
| CRE CLO bond 2 | 1 month SOFR + 3.23% | 8/19/2035 | 25,000 | 24,637 | 8.59% | |||||||||
| CRE CLO bond 3 | 1 month SOFR + 2.90% | 10/19/2039 | 28,340 | 28,310 | 8.30% | |||||||||
| CRE CLO bond 4 | 1 month SOFR + 3.20% | 5/25/2038 | 50,000 | 49,875 | 8.55% | |||||||||
| CRE CLO bond 5 | 1 month SOFR + 2.37% | 4/16/2028 | 45,000 | 44,911 | 7.72% | |||||||||
| CRE CLO bond 6 | 1 month SOFR + 2.27% | 9/19/2038 | 53,000 | 52,827 | 7.63% | |||||||||
| CRE CLO bond 7 | 1 month SOFR + 3.10% | 9/19/2038 | 12,000 | 11,969 | 8.46% | |||||||||
| $ | 243,340 | $ | 242,569 | 8.12% |
46
Table of Contents
Liquidity and Capital Resources
Overview
Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.
Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.
We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.
We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.
Debt-to-Equity Ratio and Total Leverage Ratio
The following table presents our debt-to-equity and total leverage ratios:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| Net debt-to-equity ratio(1) | 2.3x | 2.5x | ||
| Total leverage ratio(2) | 2.5x | 2.6x |
________________________
(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.2x and 0.7x as of December 31, 2023 and December 31, 2022, respectively.
(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.4x and 0.8x as of December 31, 2023 and December 31, 2022, respectively.
Sources of Liquidity
Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.
Our current sources of near-term liquidity as of December 31, 2023 and December 31, 2022 are set forth in the following table (dollars in millions):
| December 31, 2023 | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted cash | $ | 338 | $ | 179 | |||
| CLO reinvestment available(1) | 55 | 16 | |||||
| Financings available & in progress(2) | 1,131 | 822 | |||||
| Total | $ | 1,524 | $ | 1,017 |
________________________
(1) See discussion below for further information on the Company's collateralized loan obligations.
(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.
We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.
We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program ("ATM") pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan ("DRIP"), which includes a direct stock purchase option.
47
Table of Contents
In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.
Collateralized Loan Obligations
During the year ended December 31, 2023, the Company raised $896.6 million through the issuance of BSPRT 2023-FL10 Issuer, LLC. Additionally, as of December 31, 2023, the Company had $54.5 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):
| CLO Name | Debt Amount | Reinvestment End Date | ||||
|---|---|---|---|---|---|---|
| 2019-FL5 Issuer(1) | $ | — | Ended | |||
| 2021-FL6 Issuer | $ | 558.0 | Ended | |||
| 2021-FL7 Issuer | $ | 720.0 | 01/08/24 | |||
| 2022-FL8 Issuer | $ | 960.0 | 03/08/24 | |||
| 2022-FL9 Issuer | $ | 670.6 | 07/08/24 | |||
| 2023-FL10 Issuer | $ | 689.3 | 04/08/25 |
________________________
(1) On July 17, 2023, the Company called all of the outstanding notes issued by BSPRT 2019-FL5 Issuer, Ltd, a wholly owned indirect subsidiary of the Company.
Repurchase Agreements and Revolving Credit Facilities ("Repo and Revolving Credit Facilities")
The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.
We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.
The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.
The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements ("MRAs") for the years ended December 31, 2023, 2022, and 2021, respectively:
48
Table of Contents
| As of December 31, 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 604,421 | $ | 695,039 | $ | 249,345 | $ | 299,707 | $ | 725,300 | $ | 796,659 | $ | 816,929 | $ | 278,168 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 107,934 | 176,993 | 240,010 | 174,055 | 217,389 | 209,025 | 349,878 | 263,769 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | 121,000 | 113,000 | — | — | 149,387 | 117,159 | 57 | — | |||||||||||||||||||||||
| Total | $ | 833,355 | $ | 985,032 | $ | 489,355 | $ | 473,762 | $ | 1,092,076 | $ | 1,122,843 | $ | 1,166,864 | $ | 541,937 | |||||||||||||||
| As of December 31, 2022 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 522,890 | $ | 832,034 | $ | 699,408 | $ | 680,859 | $ | 813,144 | $ | 834,337 | $ | 709,679 | $ | 729,329 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 54,610 | 53,288 | 112,613 | 222,864 | 44,744 | 54,033 | 53,688 | 174,389 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | 1,659,931 | 240,000 | 225,000 | 217,144 | 3,055,413 | 1,818,495 | 230,011 | 220,102 | |||||||||||||||||||||||
| Total | $ | 2,237,431 | $ | 1,125,322 | $ | 1,037,021 | $ | 1,120,867 | $ | 3,913,301 | $ | 2,706,865 | $ | 993,378 | $ | 1,123,820 | |||||||||||||||
| As of December 31, 2021 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 152,925 | $ | 287,462 | $ | 550,156 | $ | 1,019,600 | $ | 340,485 | $ | 282,891 | $ | 331,871 | $ | 959,729 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | 88,272 | 46,510 | 46,531 | 34,311 | 123,322 | 57,301 | 46,527 | 37,735 | |||||||||||||||||||||||
| Repurchase Agreements, Real Estate Securities held as trading | — | — | — | 4,144,473 | — | — | — | 4,266,556 | |||||||||||||||||||||||
| Total | $ | 241,197 | $ | 333,972 | $ | 596,687 | $ | 5,198,384 | $ | 463,807 | $ | 340,192 | $ | 378,398 | $ | 5,264,020 |
The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.
During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and $4.2 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2021, the maximum monthly average outstanding balance was $5.8 billion, of which $0.7 billion was related to repurchase agreements on our commercial mortgage loans and $5.1 billion for repurchase agreements on our real estate securities.
Distributions
In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.
49
Table of Contents
Distributions on our common stock are payable when declared by our board of directors.
Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.
Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).
In December 2023, the Company's board of directors declared the following: (i) a fourth quarter 2023 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2023 dividend of $106.22 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2023 dividend of $0.46875 per share on the Company’s Series E Preferred Stock, all of which were paid in January 2024 to holders of record as of December 31, 2023.
Under the Company's dividend reinvestment and direct stock purchase plan ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. During the years ended December 31, 2023, 2022 and 2021, the Company issued 61,866 shares, 72,764 shares and zero shares, respectively, of common stock under the dividend reinvestment component of DRIP.
During the year ended December 31, 2023 and 2022, the Company paid an aggregate of $118.0 million and $87.8 million, respectively, of common stock distributions.
Cash Flows
The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2023 and 2022:
| For the Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Cash Flows From Operating Activities | $ | 197,387 | $ | 152,515 | ||
| Cash Flows From Investing Activities | 380,807 | 3,097,265 | ||||
| Cash Flows From Financing Activities | (424,994) | (3,227,492) | ||||
| Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | $ | 153,200 | $ | 22,288 |
Cash Flows from Operating Activities
Our cash flows from operating activities were primarily driven by net income of $144.5 million, net proceeds of $19.5 million related to originations and sales of commercial mortgage loans, measured at fair value and $33.7 million related to provision for credit losses which is a non-cash transaction.
During the year ended December 31, 2022, cash flows from operating activities were primarily driven by net income of $14.2 million, net proceeds of $18.1 million related to originations and sales of commercial mortgage loans, measured at fair value and $119.2 million related to trading losses on real estate securities.
Cash Flows from Investing Activities
Our cash flows from investing activities consisted of cash inflows primarily driven by proceeds from principal repayments of $1,065.5 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $418.8 million, proceeds from the sale of other real estate investments of $39.8 million and $17.7 million received from principal collateral on mortgage investments. Inflows were partially offset by the origination and acquisition of $936.3 million of commercial mortgage loans, held for investment and the purchase of real estate securities for $223.8 million.
During the year ended December 31, 2022, cash inflows were primarily driven by proceeds from principal repayments of $1,258.4 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $3,731.7 million, $545.4 million received from principal collateral on mortgage investments and proceeds from sale of commercial mortgage loans, held for sale, of $9.3 million. Inflows were partially offset by the origination and acquisition of $2,227.7 million of commercial mortgage loans, held for investment and the purchase of real estate securities for $220.6 million.
50
Table of Contents
Cash Flows from Financing Activities
Our cash outflows from financing activities were primarily driven by net repayments on repurchase agreements for real estate securities, commercial mortgage loans and other financings of $266.0 million, $381.2 million and $39.8 million, respectively, $144.3 million in cash distributions to stockholders, repayments on unsecured debt of $13.4 million, deferred financing cost payments of $12.9 million and $12.5 million of common stock repurchases. Outflows were partially offset by net proceeds of $448.1 million received from repurchase agreements on CLOs.
During the year ended December 31, 2022, cash outflows were primarily driven by net payments on repurchase agreements for real estate securities and commercial mortgage loans of $3,738.8 million and $$338.7 million, respectively, $139.4 million in cash distributions to stockholders and $16.6 million of common stock repurchases. Outflows were partially offset by $38.5 million of proceeds received from borrowings on other financing and loan participation for commercial mortgage loans and net proceeds of $968.2 million received from repurchase agreements on CLOs.
Election as a REIT
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.
Contractual Obligations and Commitments
Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2023 are summarized as follows (dollars in thousands):
| Less than 1 year | 1 to 3 years | 3 to 5 years | More than 5 years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unfunded loan commitments (1) | $ | 9,694 | $ | 277,515 | $ | 684 | $ | — | $ | 287,893 | |||||||||
| Repurchase agreements - commercial mortgage loans | 52,864 | 246,843 | — | — | 299,707 | ||||||||||||||
| Repurchase agreements - real estate securities | 174,055 | — | — | — | 174,055 | ||||||||||||||
| CLOs (2) | — | — | — | 3,597,973 | 3,597,973 | ||||||||||||||
| Mortgage Note Payable | — | 23,998 | — | — | 23,998 | ||||||||||||||
| Unsecured debt | — | — | — | 81,295 | 81,295 | ||||||||||||||
| Other financing and loan participation - commercial mortgage loans | 23,669 | — | 12,865 | — | 36,534 | ||||||||||||||
| Total | $ | 260,282 | $ | 548,356 | $ | 13,549 | $ | 3,679,268 | $ | 4,501,455 |
________________________
(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2) Excludes $495.0 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2023.
In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2023, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, of which $35.9 million remained available as of December 31, 2023. The authorization does not obligate the Company to acquire any specific number of shares.
Related Party Arrangements
Benefit Street Partners L.L.C.
Amended Advisory Agreement
Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2023 and December 31, 2022.
51
Table of Contents
The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.
Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2024 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.
The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.
During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.
Advisory Agreement Fees and Reimbursements
Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:
•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.
•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.
•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital (as defined in the Advisory Agreement) exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.
•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.
Other Transactions
In the third quarter of 2021, the Company and an affiliate of the Company entered into the Jeffersonville JV to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliated fund made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.8 million in non-controlling interest. The Company has majority control of Jeffersonville JV and, therefore, consolidates the accounts of Jeffersonville JV in its consolidated financial statements. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).
Pursuant to the Company's 2021 Incentive Plan, in the first quarter of 2023, the Company issued awards of restricted stock units to its officers and certain other personnel of the Advisor who provide services to the Company under the Advisory Agreement.
As of December 31, 2023, our commercial mortgage loans, held for investment, includes an aggregate of $124.1 million carrying value of loans to affiliates of our Advisor. The Company recognized $10.0 million and $5.0 million in interest income from these loans for the year ended December 31, 2023 and 2022 respectively, in the consolidated statements of operations.
52
Table of Contents
As disclosed in Note 3 - Commercial Mortgage Loans in April 2022, the Company fully funded a $113.2 million first mortgage consisting of the Walgreens Portfolio with various locations throughout the United States. The Company entered into a joint venture agreement and formed a joint venture entity, BSPRT Walgreens Portfolio, LLC to acquire 75.618% ownership interest in the Walgreens Portfolio, while the affiliated fund has 24.242% interest (see Note 5 - Real Estate Owned).
The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2023, 2022 and 2021 and the associated amounts payable as of December 31, 2023 and 2022 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.
| Year Ended December 31, | Payable as of December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2023 | 2022 | |||||||||||||||
| Acquisition expenses (1) | $ | 1,241 | $ | 1,360 | $ | 1,203 | $ | — | $ | — | |||||||||
| Administrative services expenses | 14,440 | 12,928 | 7,658 | 3,447 | 3,526 | ||||||||||||||
| Asset management and subordinated performance fee | 33,847 | 26,157 | 28,110 | 15,014 | 8,843 | ||||||||||||||
| Other related party expenses (2)(3) | 1,192 | 875 | 355 | 855 | 3,060 | ||||||||||||||
| Total related party fees and reimbursements | $ | 50,720 | $ | 41,320 | $ | 37,326 | $ | 19,316 | $ | 15,429 |
______________________
(1) Total acquisition fees and expenses paid during the years ended December 31, 2023, 2022 and 2021 were $5.8 million, $11.7 million and $15.0 million respectively, of which $4.6 million, $10.3 million and $13.8 million were capitalized in Commercial mortgage loans, held for investment and Real estate securities, available for sale, measured at fair value in the consolidated balance sheets for the years ended December 31, 2023, 2022 and 2021.
(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the consolidated statements of operations.
(3) As of December 31, 2023 and December 31, 2022, the related party payable includes $0.7 million and $2.9 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.
The payables as of December 31, 2023 and 2022 in the table above are included in Due to affiliates in the consolidated balance sheets.
Off Balance Sheet Arrangements
We currently have no off balance sheet arrangements as of December 31, 2023 and through the date of the filing of this Form 10-K.
Non-GAAP Financial Measures
Distributable Earnings and Run-Rate Distributable Earnings
Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) loan workout charges, (vii) realized gains and losses on debt extinguishment and CLO calls, (viii) actual realized cash loss on a specific real estate owned ("REO") investment, (ix) impairments of acquisition assets related to the Capstead merger and (x) certain other non-cash items. Further, Run-Rate Distributable Earnings, a non-GAAP measure, presents Distributable Earnings before (i) trading and derivative gain/loss on ARMs and (ii) realized cash gain/loss adjustments on REO.
The Company believes that Distributable Earnings and Run-Rate Distributable Earnings provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings is a useful financial metric for existing and potential future holders of its common stock as historically, over time, Distributable Earnings has been an indicator of dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared. The Company believes Run-Rate Distributable Earnings is a useful financial metric because it presents the Distributable Earnings of its core businesses, net of the impacts of realized cash gain/loss adjustments on REO as well as the realized trading and derivative gain/loss on the residential adjustable-rate mortgage securities acquired from Capstead Mortgage Corporation, which the Company has liquidated from its portfolio.
53
Table of Contents
Distributable Earnings and Run-Rate Distributable Earnings do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Run-Rate Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2023, 2022, and 2021 (dollars in thousands):
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||
| GAAP Net Income | $ | 144,509 | $ | 14,215 | $ | 25,702 | |||
| Adjustments: | |||||||||
| Depreciation and amortization | 7,128 | 5,408 | 2,107 | ||||||
| Impairment of Acquired Assets | — | — | 88,282 | ||||||
| CLO amortization acceleration (1) | (5,521) | (438) | 250 | ||||||
| Unrealized (gain)/loss on financial instruments (2) | 7,185 | 17,010 | (7,853) | ||||||
| Unrealized (gain)/loss - ARMs | 415 | 43,557 | 20,670 | ||||||
| Subordinated performance fee (3) | 6,171 | (8,380) | 9,846 | ||||||
| Non-Cash Compensation Expense | 4,762 | 3,485 | — | ||||||
| (Reversal of)/Provision for credit losses | 33,738 | 36,115 | (5,192) | ||||||
| Loan workout charges/(loan workout recoveries) (4) | (5,105) | 5,104 | — | ||||||
| Realized (gain)/loss on debt extinguishment / CLO call | (2,201) | — | — | ||||||
| Realized trading and derivatives (gain)/loss on ARMs | 677 | 21,726 | 13,600 | ||||||
| Run Rate Distributable Earnings (5) | $ | 191,758 | $ | 137,802 | $ | 147,412 | |||
| Realized trading and derivatives gain/(loss) on ARMs | (677) | (21,726) | (13,600) | ||||||
| Realized cash gain/(loss) adjustment on REO (6) | (1,571) | — | — | ||||||
| Distributable Earnings | $ | 189,510 | $ | 116,076 | $ | 133,812 | |||
| 7.5% Cumulative Redeemable Preferred Stock, Series E Dividend | $ | (19,367) | $ | (19,367) | (4,842) | ||||
| Non-controlling interests in joint ventures net (income)/loss | (602) | 216 | — | ||||||
| Depreciation and amortization attributed to non-controlling interests of joint ventures | (31) | (1,415) | — | ||||||
| Distributable Earnings to Common | 169,510 | 95,510 | 128,970 | ||||||
| Average Common Stock and Common Stock Equivalents | 1,403,558 | 1,456,871 | 1,146,009 | ||||||
| GAAP Net Income/(Loss) ROE | 8.9 | % | (0.3) | % | 1.8 | % | |||
| Run-Rate Distributable Earnings ROE | 12.2 | % | 8.0 | % | 12.4 | % | |||
| Distributable Earnings ROE | 12.1 | % | 6.6 | % | 11.3 | % | |||
| GAAP Net Income/(Loss) Per Share, Diluted | $ | 1.42 | $ | (0.38) | $ | (0.18) | |||
| GAAP Net Income/(Loss) Per Share, Fully Converted (7) | $ | 1.42 | $ | (0.06) | $ | 0.33 | |||
| Run-Rate Distributable Earnings Per Share, Fully Converted (7) | $ | 1.94 | $ | 1.31 | $ | 2.23 | |||
| Distributable Earnings Per Share, Fully Converted (7) | $ | 1.92 | $ | 1.07 | $ | 2.02 |
________________________
(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.
(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.
(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payments of the subordinated performance fee made during the period.
(4) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.
(5) Distributable Earnings before realized trading and derivative gain/loss on residential adjustable-rate mortgage securities (“Run-Rate Distributable Earnings”) (a non-GAAP financial measure).
(6) Represents the actual realized cash loss on a specific REO investment.
(7) Fully Converted assumes conversion of our series of convertible preferred stock and full vesting of our outstanding equity compensation awards.
54
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001562528-23-000016.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").
This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a taxable REIT subsidiary ("TRS"), is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.
The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".
The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into commercial mortgage-backed securities ("CMBS") securitization transactions at a profit. Historically this business has focused primarily on CMBS, commercial real estate collateralized loan obligation bonds ("CRE CLO bonds"), collateralized debt obligations ("CDOs") and other securities. As a result of the October 2021 acquisition of Capstead Mortgage Corporation ("Capstead"), the Company acquired a portfolio of residential mortgage-backed securities ("RMBS") in the form of residential adjustable-rate mortgage pass-through securities ("ARM Agency Securities" or "ARMs") issued and guaranteed by government-sponsored enterprises or by an agency of the federal government. Although the Company continues to hold a small portion of this portfolio it does not intend to do so long-term and intends to reinvest proceeds from the remaining portion of the portfolio in its other businesses. The Company also owns real estate which it acquires through foreclosure and deed in lieu of foreclosure, and which it purchases for investment, typically subject to triple net leases.
Impact of the Capstead Acquisition
During 2022, the Company recognized trading losses on RMBS totaling $119.2 million related to principal paydowns, changes in market price and losses on sales, net of portfolio-related derivative gains of $37.9 million for a total loss of $81.3 million related to the ARM Agency Securities portfolio. Given that the Capstead portfolio has been almost entirely liquidated and that we do not intend to continue to invest in ARM Agency Securities, we do not believe these 2022 trading losses are indicative of our future results.
24
Book Value Per Share
The following table calculates our book value per share as of December 31, 2022 and 2021 (dollars in thousands, except per share data):
| December 31, 2022 | December 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 1,304,238 | $ | 736,464 | |||
| Shares: | |||||||
| Common stock | 82,479,743 | 43,951,382 | |||||
| Restricted stock and restricted stock units | 513,041 | 14,546 | |||||
| Total outstanding shares | 82,992,784 | 43,965,928 | |||||
| Book value per share | $ | 15.72 | $ | 16.75 |
The following table calculates our fully-converted book value per share as of December 31, 2022 and 2021 (dollars in thousands, except per share data):
| December 31, 2022 | December 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,398,986 | $ | 1,543,550 | |||
| Shares: | |||||||
| Common stock | 82,479,743 | 43,951,382 | |||||
| Restricted stock and restricted stock units | 513,041 | 14,546 | |||||
| Series H convertible preferred stock | 5,370,640 | — | |||||
| Series I convertible preferred stock | 299,200 | — | |||||
| Series C convertible preferred stock | — | 418,880 | |||||
| Series D convertible preferred stock | — | 5,370,640 | |||||
| Series F convertible preferred stock | — | 39,733,299 | |||||
| Total outstanding shares | 88,662,624 | 89,488,747 | |||||
| Fully-converted book value per share (1) (2) | $ | 15.78 | $ | 17.25 |
________________________
(1) Fully-converted book value per share reflects full conversion of our Series H and Series I convertible preferred stock and vesting of our outstanding equity compensation awards.
(2) Excluding the amounts for accumulated depreciation and amortization of real property of $5.2 million and $1.0 million as of December 31, 2022 and 2021, respectively, would result in a fully-converted book value per share of $15.84 and $17.26 as of December 31, 2022 and 2021, respectively.
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
Set forth below is a summary of the critical accounting estimates and critical accounting policies that management believes are important to the preparation of our financial statements. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.
25
Table of Contents
Credit Losses - Estimating Credit Losses
The provision for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the provision for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and reasonable and supportable forecasts.
The provision for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the provision for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.
In measuring the provision for credit losses for financial instruments including our unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 1998 to 2018 provided by a reputable third party, forecasting the loss parameters using a scenario-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.
For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the provision for credit losses.
In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.
The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.
Real Estate Owned - Estimating Fair Value and Holding Period
Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.
Real estate owned assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.
Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.
26
Table of Contents
Real Estate Securities - Estimating Fair Value
On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in our consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the consolidated statements of operations.
Credit Impairment Analysis of Real Estate Securities
Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance on the consolidated balance sheets with a corresponding adjustment on the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.
The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.
The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to other comprehensive income in the consolidated balance sheets.
Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in our consolidated statement of operations.
Real Estate Securities - Classified As Trading - Estimating Fair Value
In the merger with Capstead, we acquired a portfolio of ARM Agency Securities classified as trading and recorded at fair value on the balance sheet with trading gains and losses due to fair value changes and sales of these securities recorded in the Company's consolidated statements of operations. Fair values fluctuate with current and projected changes in interest rates, prepayment expectations and other factors such as market liquidity conditions and the perceived credit quality of agency securities. Judgment is required to interpret market data and develop estimated fair values, particularly in circumstances of deteriorating credit quality and market liquidity.
Results of Operations
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
The Company conducts its business through the following segments:
•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.
•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CRE CLO bonds, CDO notes and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired a portfolio of ARM Agency Securities.
•The conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit.
•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
27
Table of Contents
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2022 and 2021 (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||
| Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3) | Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3) | |||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Real estate debt | $ | 4,917,287 | $ | 320,546 | 6.5 | % | $ | 3,156,492 | $ | 189,090 | 6.0 | % | ||||||||||
| Real estate conduit | 97,556 | 6,956 | 7.1 | % | 75,633 | 3,060 | 4.0 | % | ||||||||||||||
| Real estate securities | 1,203,242 | 30,203 | 2.5 | % | 899,033 | 24,740 | 2.8 | % | ||||||||||||||
| Total | $ | 6,218,085 | $ | 357,705 | 5.8 | % | $ | 4,131,158 | $ | 216,890 | 5.3 | % | ||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Repurchase agreements - commercial mortgage loans | $ | 771,223 | $ | 40,162 | 5.2 | % | $ | 477,138 | $ | 17,299 | 3.6 | % | ||||||||||
| Other financing and loan participation- commercial mortgage loans | 47,216 | 1,487 | 3.1 | % | 36,045 | 1,874 | 5.2 | % | ||||||||||||||
| Repurchase agreements - real estate securities | 1,097,874 | 8,850 | 0.8 | % | 871,466 | 3,639 | 0.4 | % | ||||||||||||||
| Collateralized loan obligations | 2,909,513 | 108,926 | 3.7 | % | 1,821,993 | 35,920 | 2.0 | % | ||||||||||||||
| Unsecured debt | 101,659 | 6,283 | 6.2 | % | 35,268 | 2,103 | 6.0 | % | ||||||||||||||
| Total | $ | 4,927,485 | $ | 165,708 | 3.4 | % | $ | 3,241,910 | $ | 60,835 | 1.9 | % | ||||||||||
| Net interest income/spread | $ | 191,997 | 2.4 | % | $ | 156,055 | 3.4 | % | ||||||||||||||
| Average leverage % (4) | 79.2 | % | 78.5 | % | ||||||||||||||||||
| Weighted average levered yield (5) | 14.9 | % | 17.5 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2022 and 2021, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Calculated as interest income or expense divided by average carrying value.
(4) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(5) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the years ended December 31, 2022 and 2021 totaled $357.7 million and $216.9 million, respectively. This increase was primarily due to an increase of $2.1 billion in the average carrying value of our interest-earning assets and an approximate 160 basis point increase in daily average LIBOR/SOFR rates. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven investments in CRE CLO bonds and (iv) 202 RMBS investments.
Interest Expense
Interest expense for the years ended December 31, 2022 and 2021 totaled $165.7 million and $60.8 million, respectively. This increase was primarily due to an increase of $1.7 billion in the average carrying value of our interest-bearing liabilities and an approximate 160 basis point increase in daily average LIBOR/SOFR rates.
Provision/Benefit for Credit losses - CECL allowance, net
Provision for credit losses for the year ended December 31, 2022 was $36.1 million compared to a benefit of $5.2 million for the year ended December 31, 2021, which represents an increase of $41.3 million. The increase is primarily due to (i) $16.0 million higher general provision for credit losses in 2022 compared to 2021, due to the increase in the total carrying value of our portfolio and a more pessimistic view of the macroeconomic scenario utilized for the CECL model as well as (ii) a $25.3 million of specific provision for credit losses during 2022 related to a loan secured by a portfolio of twenty-four properties that are net leased, as more fully described in "Part I, Item 3. Legal Proceedings". There was no specific provision for credit losses in 2021.
28
Table of Contents
Realized Gain/Loss on Real Estate Owned Assets, Held for Sale
Realized gain on the sale of two real estate owned assets, held for sale, located in Jeffersonville, IN and Kansas City, MO amounted to $9.8 million for the year ended December 31, 2021. There were no sales of real estate owned assets, held for sale, for the year ended December 31, 2022.
Realized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value
Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the year ended December 31, 2022 was $2.4 million compared to $24.2 million for the year ended December 31, 2021. The $21.8 million decrease in realized gain was primarily due to the difference in proceeds received between the $368.9 million of total sales of five fixed-rate commercial real estate loans into the CMBS securitization market during the year ended December 31, 2022 compared to the $453.6 million total sales of five such loans during the year ended December 31, 2021. Total proceeds received for the year ended December 31, 2022 were $370.2 million compared to $478.3 million for the year ended December 31, 2021.
Unrealized Gain/Loss on Commercial Mortgage, Loans Held for Sale, measured at Fair Value
Unrealized loss on commercial mortgage loans, held for sale, measured at fair value, at the TRS for the year ended December 31, 2022 was $0.5 million compared to an unrealized gain of $0.5 million for the year ended December 31, 2021. The $1.0 million increase in loss primarily resulted from the reversal of unrealized gain/loss due to the sale of fixed-rate commercial real estate loans into the CMBS securitization.
Trading Gain/Loss
Trading loss for the year ended December 31, 2022 of $119.2 million is attributable to principal paydowns, changes in market values and losses on sales of ARM Agency Securities. For the year ended December 31, 2021 we had a trading loss of $36.1 million included within the consolidated statements of operations. The loss was primarily attributable to principal paydowns, changes in market values and losses on sales of ARM Agency Securities coupled with $1.4 million in losses attributable to nine CRE CLO bonds sold during the year ended December 31, 2021.
Net Result from Derivative Transactions
Net result from derivative transactions for our ARMs portfolio for the year ended December 31, 2022 of $44.2 million is composed of a realized gain of $60.0 million partially offset by an unrealized loss of $15.8 million primarily due to termination and settlement of our interest rate swap positions throughout the year. This is compared to a net result on our derivative portfolio of $7.9 million composed of a realized gain of $0.5 million primarily due to termination and settlement of our interest rate swap positions coupled with an unrealized gain of $7.4 million primarily due to increasing values on our interest rate swap portfolio.
Provision/Benefit for Income Tax
Benefit for income tax for the year ended December 31, 2022 was $0.4 million compared to provision for income tax of $3.6 million for the year ended December 31, 2021. The difference is due to change in taxable income/(loss) at our TRS.
Net Income/Loss Attributable to Noncontrolling Interest
Net loss attributable to noncontrolling interest in our consolidated joint ventures for the year ended December 31, 2022 amounted to $0.2 million.
29
Table of Contents
Expenses from Operations
Expenses from operations for the years ended December 31, 2022 and 2021 were made up of the following (dollars in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Asset management and subordinated performance fee | $ | 26,157 | $ | 28,110 | |||
| Acquisition expenses | 1,360 | 1,203 | |||||
| Administrative services expenses | 12,928 | 7,658 | |||||
| Impairment of acquired assets | — | 88,282 | |||||
| Professional fees | 22,566 | 11,650 | |||||
| Share-based compensation expense | 2,519 | — | |||||
| Real estate owned operating expenses | — | — | |||||
| Depreciation and amortization | 5,408 | 2,107 | |||||
| Other expenses | 6,572 | 3,946 | |||||
| Total expenses from operations | $ | 77,510 | $ | 142,956 |
The decrease in our expenses from operations was primarily related to impairment of acquired assets, all due to the merger with Capstead during the year ended December 31, 2021. This decrease is partially offset by professional fees, which increased due to legal costs incurred associated with the ongoing recovery efforts related to a hotel loan and the retail loan placed on non-performing status. Additionally, there were higher administrative services expenses due to an increase in operational activity for The Company. There was also an increase in depreciation and amortization expense which was primarily due to a full year of expenses related to one real estate owned asset during the year December 31, 2022, compared to only one quarter of expenses from the same real estate owned asset during the year December 31, 2021 as this asset was acquired during September 2021. Lastly, the increase in our other operating expenses is primarily due to an increase in our equity base size of our investment vehicles.
30
Table of Contents
Comparison of the Three Months Ended December 31, 2022 to the Three Months Ended September 30, 2022
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2022 and September 30, 2022 (dollars in thousands):
| Three Months Ended | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | |||||||||||||||||||||
| Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3)(4) | Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3)(4) | |||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Real estate debt | $ | 5,261,204 | $ | 110,961 | 8.4 | % | $ | 5,194,777 | $ | 91,097 | 7.0 | % | ||||||||||
| Real estate conduit | 46,858 | 2,363 | 20.2 | % | 103,641 | 1,386 | 5.4 | % | ||||||||||||||
| Real estate securities | 407,699 | 4,779 | 4.7 | % | 266,388 | 1,648 | 2.5 | % | ||||||||||||||
| Total | $ | 5,715,761 | $ | 118,103 | 8.3 | % | $ | 5,564,806 | $ | 94,131 | 6.8 | % | ||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Repurchase agreements - commercial mortgage loans | $ | 729,330 | $ | 14,120 | 7.7 | % | $ | 709,679 | $ | 9,763 | 5.5 | % | ||||||||||
| Other financing and loan participation- commercial mortgage loans | 59,508 | 310 | 2.1 | % | 47,774 | 590 | 4.9 | % | ||||||||||||||
| Repurchase agreements - real estate securities | 394,491 | 4,350 | 4.4 | % | 283,699 | 1,779 | 2.5 | % | ||||||||||||||
| Collateralized loan obligations | 3,180,163 | 43,485 | 5.5 | % | 3,223,925 | 32,432 | 4.0 | % | ||||||||||||||
| Unsecured debt | 98,683 | 1,999 | 8.1 | % | 98,657 | 1,593 | 6.5 | % | ||||||||||||||
| Total | $ | 4,462,175 | $ | 64,264 | 5.8 | % | $ | 4,363,734 | $ | 46,157 | 4.2 | % | ||||||||||
| Net interest income/spread | $ | 53,839 | 2.5 | % | $ | 47,974 | 2.6 | % | ||||||||||||||
| Average leverage % (5) | 78.1 | % | 78.4 | % | ||||||||||||||||||
| Weighted average levered yield (6) | 17.2 | % | 16.0 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2022 and September 30, 2022, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.
(3) Calculated as interest income or expense divided by average carrying value.
(4) Annualized.
(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest Income
Interest income for the three months ended December 31, 2022 and September 30, 2022 totaled $118.1 million and $94.1 million, respectively. This increase was primarily due to an increase of $151.0 million in the average carrying value of our interest-earning assets and an approximate 140 basis point increase in daily average LIBOR/SOFR rates. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven investments in CRE CLO bonds and (iv) 202 RMBS investments.
Interest Expense
Interest expense for the three months ended December 31, 2022 and September 30, 2022 totaled $64.3 million and $46.2 million, respectively. This increase was primarily due to an increase of $98.4 million in the average carrying value of our interest-bearing liabilities and an approximate 140 basis point increase in daily average LIBOR/SOFR rates.
31
Table of Contents
Provision/Benefit for Credit losses - CECL allowance, net
Provision for credit losses for the three months ended December 31, 2022 was $5.1 million compared to a benefit of $0.6 million for the three months ended September 30, 2022, an increase of $5.7 million. The increase is primarily due to (i) $7.2 million higher general provision for credit losses in the fourth quarter compared to third quarter of 2022, due to the increase in the total carrying value of our portfolio and a more pessimistic view of the macroeconomic scenario utilized for the CECL model, partially offset by (ii) $1.5 million reversal of the specific provision for credit losses in the fourth quarter compared to third quarter of 2022 due to cost recovery proceeds related to the Walgreens properties.
Realized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value
Realized loss on commercial mortgage loans held for sale, measured at fair value at the TRS for the three months ended December 31, 2022 was $2.5 million compared to a realized gain of $4.8 million for the three months ended September 30, 2022. The $7.3 million decrease is primarily due to the difference in proceeds received between the one $52.5 million sale of fixed-rate commercial real estate loans into the CMBS securitization market during the three months ended December 31, 2022 compared to the one $78.5 million sale during the three months ended September 30, 2022. Total proceeds received for the three months ended December 31, 2022 were $50.0 million compared to $82.3 million for the three months ended September 30, 2022.
Unrealized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value
Unrealized gain on commercial mortgage loans, held for sale, measured at fair value, at the TRS for the three months ended December 31, 2022 was $3.2 million compared to $0.1 million for the three months ended September 30, 2022. The $3.1 million increase is primarily resulting from the reversal of unrealized gain/loss on sale due to the fixed-rate commercial real estate loans into the CMBS securitization.
Trading Gain/Loss
Trading loss for the three months ended December 31, 2022 was $5.5 million compared to $2.7 million for the three months ended September 30, 2022. The increase of $2.8 million is primarily attributable to losses due to changes in market values of the ARM Agency Securities.
Net Result from Derivative Transactions
Net result from derivative transactions for three months ended December 31, 2022 of a $0.6 million loss is composed of a realized gain of $2.4 million offset by an unrealized loss of $3.0 million primarily due to termination and settlement of our interest rate swap positions throughout the quarter. This is compared to a realized loss of $1.6 million offset by an unrealized gain of $1.6 million for the three months ended September 30, 2022 primarily due to termination and settlement of our interest rate swap positions despite increasing values on our interest rate swap portfolio.
Provision/Benefit for Income Tax
Benefit for income tax for the three months ended December 31, 2022 was $0.7 million compared to provision for income tax of $0.4 million for the three months ended September 30, 2022. The difference is due to change in taxable income/(loss) at our TRS.
Net Income/Loss Attributable to Noncontrolling Interest
Net loss attributable to noncontrolling interest in our consolidated joint ventures for the three months ended December 31, 2022 amounted to $0.2 million.
32
Table of Contents
Expenses from Operations
Expenses from operations for the three months ended December 31, 2022 and September 30, 2022 were made up of the following (dollars in thousands):
| Three Months Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 31, 2022 | ||||||
| Asset management and subordinated performance fee | $ | 6,381 | $ | 6,430 | |||
| Acquisition expenses | 364 | 362 | |||||
| Administrative services expenses | 3,526 | 3,001 | |||||
| Professional fees | 4,278 | 4,743 | |||||
| Share-based compensation expense | 669 | — | |||||
| Depreciation and amortization | 1,522 | 1,295 | |||||
| Other expenses | 1,723 | 1,424 | |||||
| Total expenses from operations | $ | 18,463 | $ | 17,255 |
The overall increase in our expenses from operations is primarily related to an increase in administrative services expenses due to higher Advisor personnel costs during the fourth quarter of 2022, an increase in depreciation and amortization expense due to the ten retail properties related to the Walgreens loan that were acquired through foreclosures during the three months ended December 31, 2022 and higher share-based compensation expense due to RSUs granted to management during the year.
33
Table of Contents
Comparison of the Year Ended December 31, 2021 to the Year Ended December 31, 2020
See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission on February 25, 2022, for a discussion of the comparison of the year ended December 31, 2021 to the year ended December 31, 2020.
Portfolio
As of December 31, 2022 and 2021, our portfolio consisted of 161 and 165 commercial mortgage loans, respectively, excluding commercial mortgage loans accounted for under the fair value option. The commercial mortgage loans held for investment as of December 31, 2022 and December 31, 2021 had a total carrying value, net of allowance for credit losses, of $5,228.9 million and $4,211.1 million, respectively. As of December 31, 2022 and 2021 our total commercial mortgage loans, held for sale, measured at fair value, composed of two loans with total fair value of $15.6 million and one loan with total fair value of $34.7 million, respectively. As of December 31, 2022 and 2021 we had real estate securities, trading, measured at fair values of $235.7 million and $4.6 billion, respectively, due to the Company's progress in selling down the ARM Agency Securities portfolio acquired from Capstead. As of December 31, 2022, we had $221.0 million of real estate securities, available for sale, measured at fair value. As of December 31, 2021, our other real estate investments, measured at fair value, was composed of one investment with a total fair value of $2.1 million. As of December 31, 2022 and 2021, our real estate owned, held for investment composed of eleven and one investments, respectively with carrying values of $127.8 million and $90.0 million, respectively. As of December 31, 2022, we had two properties classified as real estate owned, held for sale with a combined fair value of $36.5 million.
As of December 31, 2022, we had two loans with a total amortized cost basis of $117.4 million designated as non-performing status. One loan is for a hotel property located in New York, NY, which was placed on non-accrual status in 2019 and had an amortized cost basis of $57.1 million as of December 31, 2022. No specific provision for credit losses has been recorded on the loan. The Company did not recognize any interest income on the non-accrual loan during the twelve months ended December 31, 2022. The second loan relates to a commercial mortgage loan with a fully funded outstanding principal balance of $63.6 million collateralized by a portfolio of Walgreens retail properties in various locations throughout the United States. The loan was evaluated in accordance with ASC 310 - Receivables and was determined to be a TDR. As of December 31, 2022, the Company has recorded a specific provision for credit losses of $14.2 million on this loan. Further, the Company designated the loan as non-performing and placed the loan on cost recovery status by ceasing the recognition of interest income. As of December 31, 2022, the Company has received $8.0 million in cost recovery, which reduced the amortized cost of the loan. During the year ended December 31, 2022, the net change in specific reserve was due to cost recovery proceeds received during the year, offset by a wider cap rate on the assumed value of the assets. As of December 31, 2022, the amortized cost of the loan was $46.1 million, net of the specific allowance for credit losses. See "Part I, Item 3. Legal Proceedings" of this Annual Report on Form 10-K for more information about this loan and related litigation. Future developments related to these non-performing loans could have a material impact on our future results.
As of December 31, 2022 and 2021, our commercial mortgage loans, held for investment excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 8.3% and 4.3%, and a weighted average remaining life of 1.4 years and 2.1 years, respectively.
As of December 31, 2022, the value of the Company’s residential ARM Agency Securities portfolio was $235.7 million, compared to $4.6 billion as of December 31, 2021. The reduction in the value of this portfolio during the twelve months ended December 31, 2022, is due in part to (i) $480.2 million of principal paydowns, (ii) $3.8 billion of sales and (iii) $119.2 million of trading losses related to principal paydowns, changes in market values, and sales of these securities.
34
Table of Contents
The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type and geographical region as of December 31, 2022 and 2021:
35
Table of Contents
36
Table of Contents
(1) Regions included: New England, Plains, Rocky Mountain
An investments region classification is defined according to the below map based on the location of investments secured property.
37
Table of Contents
The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2022 and 2021:
38
Table of Contents
The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2022 (dollars in thousands):
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 1 | Hospitality | $4,822 | 1 month LIBOR + 4.00% | 8.39% | 77.0% |
| Senior Debt 2 | Hospitality | 57,075 | 1 month LIBOR + 5.19% | 9.58% | 51.8% |
| Senior Debt 3 | Multifamily | 34,668 | 1 month SOFR + 3.03% | 7.39% | 63.7% |
| Senior Debt 4 | Multifamily | 34,731 | 1 month LIBOR + 3.00% | 7.39% | 83.6% |
| Senior Debt 5 | Hospitality | 22,116 | 1 month LIBOR + 3.50% | 7.89% | 68.8% |
| Senior Debt 6 | Office | 18,683 | 1 month SOFR + 4.75% | 9.11% | 70.0% |
| Senior Debt 7 | Office | 7,035 | 1 month LIBOR + 3.90% | 8.29% | 67.6% |
| Senior Debt 8 | Office | 43,886 | 1 month SOFR + 3.56% | 7.92% | 71.0% |
| Senior Debt 9 | Hospitality | 9,531 | 1 month SOFR + 5.57% | 9.93% | 68.7% |
| Senior Debt 10 | Hospitality | 19,352 | 1 month SOFR + 3.84% | 8.20% | 62.6% |
| Senior Debt 11 | Hospitality | 12,980 | 1 month SOFR + 3.02% | 7.38% | 56.4% |
| Senior Debt 12 | Hospitality | 4,988 | 1 month LIBOR + 4.25% | 8.64% | 47.7% |
| Senior Debt 13 | Hospitality | 31,597 | 1 month SOFR + 5.25% | 9.61% | 31.0% |
| Senior Debt 14 | Office | 15,188 | 1 month SOFR + 4.00% | 8.36% | 70.9% |
| Senior Debt 15 | Office | 25,802 | 1 month LIBOR + 4.35% | 8.74% | 64.9% |
| Senior Debt 16 | Office | 63,811 | 1 month LIBOR + 3.70% | 8.09% | 65.7% |
| Senior Debt 17 | Multifamily | 10,807 | 1 month SOFR + 4.25% | 8.61% | 72.4% |
| Senior Debt 18 | Office | 36,362 | 1 month LIBOR + 2.70% | 7.09% | 71.4% |
| Senior Debt 19 | Manufactured Housing | 1,331 | 5.50% | 5.50% | 62.8% |
| Senior Debt 20 | Manufactured Housing | 7,680 | 1 month LIBOR + 4.50% | 8.89% | 66.7% |
| Senior Debt 21 | Self Storage | 29,895 | 1 month LIBOR + 5.00% | 9.39% | 58.8% |
| Senior Debt 22 | Multifamily | 14,550 | 1 month SOFR + 4.83% | 9.19% | 70.0% |
| Senior Debt 23 | Manufactured Housing | 5,020 | 1 month LIBOR + 5.25% | 9.64% | 65.9% |
| Senior Debt 24 | Office | 18,203 | 1 month LIBOR + 4.50% | 8.89% | 47.9% |
| Senior Debt 25 | Office | 65,519 | 5.15% | 5.15% | 52.5% |
| Senior Debt 26 | Office | 35,000 | 1 month LIBOR + 5.21% | 9.60% | 66.0% |
| Senior Debt 27 | Office | 12,750 | 1 month LIBOR + 5.00% | 9.39% | 67.8% |
| Senior Debt 28 | Multifamily | 38,927 | 1 month LIBOR + 4.45% | 8.84% | 66.5% |
| Senior Debt 29 | Industrial | 14,985 | 1 month LIBOR + 4.50% | 8.89% | 66.3% |
| Senior Debt 30 | Multifamily | 12,280 | 1 month LIBOR + 4.55% | 8.94% | 73.0% |
| Senior Debt 31 | Multifamily | 21,000 | 1 month LIBOR + 4.60% | 8.99% | 66.7% |
| Senior Debt 32 | Office | 12,971 | 1 month LIBOR + 5.00% | 9.39% | 63.9% |
| Senior Debt 33 | Office | 43,751 | 1 month LIBOR + 3.94% | 8.34% | 53.9% |
| Senior Debt 34 (2) | Multifamily | 12,892 | 1 month LIBOR + 7.25% | 11.64% | —% |
| Senior Debt 35 | Multifamily | 5,400 | 1 month LIBOR + 5.25% | 9.64% | 83.1% |
| Senior Debt 36 | Hospitality | 23,000 | 1 month LIBOR + 5.79% | 10.18% | 57.2% |
| Senior Debt 37 | Multifamily | 34,750 | 1 month LIBOR + 6.75% | 11.14% | 78.2% |
| Senior Debt 38 | Multifamily | 12,325 | 1 month LIBOR + 4.50% | 8.89% | 83.3% |
| Senior Debt 39 | Multifamily | 5,575 | 1 month LIBOR + 4.50% | 8.89% | 83.6% |
| Senior Debt 40 | Multifamily | 55,000 | 1 month LIBOR + 3.00% | 7.39% | 71.6% |
| Senior Debt 41 | Multifamily | 14,465 | 1 month LIBOR + 3.39% | 7.78% | 70.6% |
| Senior Debt 42 | Multifamily | 8,676 | 1 month LIBOR + 3.80% | 8.19% | 69.9% |
| Senior Debt 43 | Multifamily | 13,582 | 1 month LIBOR + 4.50% | 8.89% | 76.7% |
| Senior Debt 44 | Multifamily | 18,653 | 1 month LIBOR + 6.25% | 10.64% | 67.0% |
| Senior Debt 45 | Multifamily | 19,536 | 1 month LIBOR + 3.60% | 7.99% | 70.8% |
| Senior Debt 46 | Multifamily | 43,096 | 1 month LIBOR + 2.95% | 7.34% | 71.6% |
39
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 47 | Hospitality | 25,785 | 1 month LIBOR + 5.60% | 9.99% | 61.0% |
| Senior Debt 48 | Mixed Use | 32,500 | 1 month LIBOR + 3.70% | 8.09% | 69.7% |
| Senior Debt 49 | Multifamily | 75,591 | 1 month LIBOR + 2.95% | 7.34% | 72.6% |
| Senior Debt 50 | Multifamily | 20,960 | 1 month LIBOR + 3.35% | 7.74% | 67.7% |
| Senior Debt 51 | Multifamily | 30,231 | 1 month LIBOR + 2.95% | 7.34% | 70.4% |
| Senior Debt 52 | Multifamily | 35,466 | 1 month LIBOR + 2.95% | 7.34% | 71.7% |
| Senior Debt 53 | Multifamily | 33,588 | 1 month LIBOR + 2.95% | 7.34% | 72.2% |
| Senior Debt 54 | Hospitality | 25,771 | 1 month LIBOR + 9.00% | 13.39% | 74.2% |
| Senior Debt 55 | Self Storage | 15,000 | 1 month LIBOR + 4.26% | 8.65% | 74.6% |
| Senior Debt 56 | Multifamily | 25,198 | 1 month LIBOR + 3.25% | 7.64% | 70.8% |
| Senior Debt 57 | Office | 6,742 | 1 month LIBOR + 5.25% | 9.64% | 67.3% |
| Senior Debt 58 (2) | Multifamily | 111,226 | 1 month LIBOR + 6.50% | 10.89% | —% |
| Senior Debt 59 | Multifamily | 11,069 | 1 month LIBOR + 3.15% | 7.54% | 75.6% |
| Senior Debt 60 | Hospitality | 19,640 | 1 month LIBOR + 5.35% | 9.74% | 56.8% |
| Senior Debt 61 | Hospitality | 33,000 | 1 month LIBOR + 6.25% | 10.64% | 59.2% |
| Senior Debt 62 (2) | Multifamily | 27,202 | 1 month LIBOR + 8.00% | 12.39% | —% |
| Senior Debt 63 | Multifamily | 15,874 | 1 month LIBOR + 3.75% | 8.14% | 76.9% |
| Senior Debt 64 | Multifamily | 30,420 | 1 month LIBOR + 3.00% | 7.39% | 73.5% |
| Senior Debt 65 | Multifamily | 40,046 | 1 month LIBOR + 3.15% | 7.54% | 71.0% |
| Senior Debt 66 | Multifamily | 42,850 | 1 month LIBOR + 3.40% | 7.79% | 79.9% |
| Senior Debt 67 | Multifamily | 36,760 | 1 month LIBOR + 3.64% | 8.03% | 66.0% |
| Senior Debt 68 | Multifamily | 8,500 | 1 month LIBOR + 3.75% | 8.14% | 79.4% |
| Senior Debt 69 | Multifamily | 14,200 | 1 month LIBOR + 3.15% | 7.54% | 79.8% |
| Senior Debt 70 | Multifamily | 13,667 | 1 month LIBOR + 3.75% | 8.14% | 64.2% |
| Senior Debt 71 | Multifamily | 67,138 | 1 month LIBOR + 3.25% | 7.64% | 77.1% |
| Senior Debt 72 | Multifamily | 10,268 | 1 month LIBOR + 3.75% | 8.14% | 70.0% |
| Senior Debt 73 | Hospitality | 32,527 | 1 month SOFR + 6.73% | 11.09% | 55.8% |
| Senior Debt 74 | Multifamily | 26,698 | 1 month LIBOR + 3.20% | 7.59% | 77.3% |
| Senior Debt 75 | Hospitality | 17,122 | 1 month LIBOR + 5.25% | 9.64% | 61.0% |
| Senior Debt 76 | Hospitality | 16,500 | 1 month LIBOR + 7.10% | 11.49% | 73.0% |
| Senior Debt 77 | Multifamily | 88,500 | 1 month LIBOR + 2.75% | 7.14% | 50.3% |
| Senior Debt 78 | Multifamily | 56,150 | 1 month LIBOR + 3.10% | 7.49% | 78.9% |
| Senior Debt 79 | Multifamily | 37,882 | 1 month LIBOR + 2.90% | 7.29% | 72.2% |
| Senior Debt 80 | Multifamily | 54,151 | 1 month LIBOR + 3.10% | 7.49% | 67.2% |
| Senior Debt 81 | Multifamily | 37,886 | 1 month LIBOR + 2.90% | 7.29% | 72.0% |
| Senior Debt 82 | Multifamily | 65,741 | 1 month LIBOR + 2.85% | 7.24% | 70.6% |
| Senior Debt 83 | Multifamily | 30,600 | 1 month LIBOR + 2.65% | 7.04% | 59.1% |
| Senior Debt 84 | Multifamily | 31,662 | 1 month LIBOR + 3.25% | 7.64% | 80.0% |
| Senior Debt 85 | Multifamily | 62,850 | 1 month LIBOR + 3.35% | 7.74% | 78.0% |
| Senior Debt 86 | Multifamily | 43,745 | 1 month LIBOR + 3.00% | 7.39% | 74.8% |
| Senior Debt 87 | Multifamily | 46,221 | 1 month LIBOR + 2.75% | 7.14% | 68.1% |
| Senior Debt 88 | Multifamily | 86,000 | 1 month SOFR + 3.24% | 7.59% | 60.0% |
| Senior Debt 89 | Multifamily | 29,821 | 1 month LIBOR + 2.90% | 7.29% | 74.2% |
| Senior Debt 90 | Manufactured Housing | 6,700 | 1 month LIBOR + 4.50% | 8.89% | 77.9% |
| Senior Debt 91 | Multifamily | 58,680 | 1 month LIBOR + 3.45% | 7.84% | 74.8% |
| Senior Debt 92 | Multifamily | 26,966 | 1 month LIBOR + 2.90% | 7.29% | 72.1% |
| Senior Debt 93 | Multifamily | 13,535 | 1 month LIBOR + 3.20% | 7.59% | 62.4% |
| Senior Debt 94 | Multifamily | 37,133 | 1 month LIBOR + 3.00% | 7.39% | 73.3% |
40
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 95 | Multifamily | 33,581 | 1 month LIBOR + 3.20% | 7.59% | 74.5% |
| Senior Debt 96 | Multifamily | 40,231 | 1 month LIBOR + 2.90% | 7.29% | 71.7% |
| Senior Debt 97 | Multifamily | 66,202 | 1 month LIBOR + 2.88% | 7.27% | 74.8% |
| Senior Debt 98 | Multifamily | 63,722 | 1 month LIBOR + 2.88% | 7.27% | 75.5% |
| Senior Debt 99 | Multifamily | 16,909 | 1 month SOFR + 3.50% | 7.86% | 71.7% |
| Senior Debt 100 | Multifamily | 57,660 | 1 month LIBOR + 2.75% | 7.14% | 73.9% |
| Senior Debt 101 | Multifamily | 65,953 | 1 month SOFR + 6.03% | 10.39% | 74.7% |
| Senior Debt 102 | Multifamily | 22,240 | 1 month SOFR + 2.96% | 7.32% | 79.4% |
| Senior Debt 103 | Multifamily | 25,746 | 1 month SOFR + 2.96% | 7.32% | 72.9% |
| Senior Debt 104 | Multifamily | 31,678 | 1 month SOFR + 3.20% | 7.56% | 74.2% |
| Senior Debt 105 | Multifamily | 78,050 | 1 month SOFR + 3.45% | 7.81% | 78.8% |
| Senior Debt 106 | Multifamily | 80,714 | 1 month SOFR + 3.21% | 7.57% | 76.1% |
| Senior Debt 107 | Multifamily | 24,000 | 1 month SOFR + 3.10% | 7.46% | 72.7% |
| Senior Debt 108 | Retail | 31,000 | 1 month SOFR + 3.29% | 7.65% | 42.5% |
| Senior Debt 109 | Multifamily | 37,793 | 1 month SOFR + 3.55% | 7.91% | 66.2% |
| Senior Debt 110 | Multifamily | 22,965 | 1 month SOFR + 2.95% | 7.31% | 65.6% |
| Senior Debt 111 | Multifamily | 10,669 | 1 month SOFR + 3.30% | 7.66% | 75.7% |
| Senior Debt 112 | Multifamily | 47,444 | 1 month SOFR + 2.86% | 7.22% | 68.2% |
| Senior Debt 113 | Multifamily | 36,824 | 1 month SOFR + 2.86% | 7.22% | 69.7% |
| Senior Debt 114 | Hospitality | 10,493 | 1 month SOFR + 5.30% | 9.66% | 68.2% |
| Senior Debt 115 | Retail | 22,377 | 1 month SOFR + 4.95% | 9.31% | 63.3% |
| Senior Debt 116 | Multifamily | 82,000 | 1 month SOFR + 3.20% | 7.56% | 74.5% |
| Senior Debt 117 | Industrial | 55,000 | 1 month SOFR + 3.50% | 7.86% | 70.1% |
| Senior Debt 118 | Multifamily | 39,004 | 1 month SOFR + 3.10% | 7.46% | 74.1% |
| Senior Debt 119 | Multifamily | 34,823 | 1 month SOFR + 2.95% | 7.31% | 63.1% |
| Senior Debt 120 | Mixed Use | 19,000 | 1 month SOFR + 3.42% | 7.78% | 65.1% |
| Senior Debt 121 | Multifamily | 85,500 | 1 month SOFR + 3.15% | 7.51% | 69.6% |
| Senior Debt 122 | Multifamily | 31,282 | 1 month SOFR + 3.30% | 7.66% | 76.9% |
| Senior Debt 123 (2)(4) | Hospitality | — | 1 month SOFR + 7.05% | 11.41% | —% |
| Senior Debt 124 (2)(4) | Multifamily | — | 1 month SOFR + 6.75% | 11.11% | —% |
| Senior Debt 125 | Hospitality | 43,344 | 1 month SOFR + 4.90% | 9.26% | 61.1% |
| Senior Debt 126 | Hospitality | 11,250 | 1 month SOFR + 5.22% | 9.58% | 57.7% |
| Senior Debt 127 | Multifamily | 5,132 | 1 month SOFR + 7.02% | 11.38% | 15.9% |
| Senior Debt 128 | Multifamily | 27,722 | 1 month SOFR + 6.05% | 10.41% | 62.4% |
| Senior Debt 129 | Multifamily | 56,616 | 1 month SOFR + 3.95% | 8.31% | 73.2% |
| Senior Debt 130 | Multifamily | 28,650 | 1 month SOFR + 4.00% | 8.36% | 70.9% |
| Senior Debt 131 | Multifamily | 50,137 | 1 month SOFR + 6.70% | 11.06% | 46.5% |
| Senior Debt 132 | Multifamily | 12,242 | 1 month SOFR + 3.55% | 7.91% | 67.7% |
| Senior Debt 133 (3) | Retail | 63,640 | 1 month SOFR + 4.50% | 8.86% | N/A |
| Senior Debt 134 | Industrial | 23,050 | 1 month SOFR + 4.90% | 9.26% | 64.6% |
| Senior Debt 135 | Multifamily | 19,441 | 1 month SOFR + 3.50% | 7.86% | 64.5% |
| Senior Debt 136 | Multifamily | 17,600 | 1 month SOFR + 4.55% | 8.91% | 67.2% |
| Senior Debt 137 | Multifamily | 28,640 | 1 month SOFR + 3.65% | 8.01% | 71.0% |
| Senior Debt 138 | Multifamily | 16,843 | 1 month SOFR + 3.65% | 8.01% | 73.9% |
| Senior Debt 139 | Multifamily | 70,750 | 1 month SOFR + 3.80% | 8.16% | 77.9% |
| Senior Debt 140 | Multifamily | 81,271 | 1 month SOFR + 3.95% | 8.31% | 71.8% |
| Senior Debt 141 | Multifamily | 43,651 | 1 month SOFR + 3.95% | 8.31% | 75.9% |
| Senior Debt 142 | Multifamily | 56,547 | 1 month SOFR + 3.95% | 8.31% | 73.7% |
41
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 143 | Multifamily | 20,325 | 1 month SOFR + 3.95% | 8.31% | 75.1% |
| Senior Debt 144 | Multifamily | 128,324 | 1 month SOFR + 3.95% | 8.31% | 67.8% |
| Senior Debt 145 | Multifamily | 56,000 | 1 month SOFR + 3.80% | 8.16% | 73.8% |
| Senior Debt 146 | Multifamily | 11,675 | 1 month SOFR + 4.45% | 8.81% | 74.8% |
| Senior Debt 147 | Multifamily | 69,200 | 1 month SOFR + 3.45% | 7.81% | 71.6% |
| Senior Debt 148 | Multifamily | 173,389 | 1 month SOFR + 6.52% | 10.88% | 50.1% |
| Senior Debt 149 | Hospitality | 29,644 | 1 month SOFR + 6.94% | 11.30% | 71.2% |
| Senior Debt 150 | Hospitality | 13,410 | 1 month SOFR + 5.75% | 10.11% | 62.1% |
| Senior Debt 151 | Manufactured Housing | 10,550 | 1 month SOFR + 4.75% | 9.11% | 53.8% |
| Senior Debt 152 | Multifamily | 47,293 | 1 month SOFR + 4.20% | 8.56% | 70.1% |
| Senior Debt 153 | Multifamily | 51,000 | 1 month SOFR + 3.75% | 8.11% | 64.6% |
| Senior Debt 154 | Multifamily | 15,150 | 1 month SOFR + 4.25% | 8.61% | 68.1% |
| Senior Debt 155 | Hospitality | 28,300 | 1 month SOFR + 5.25% | 9.61% | 54.9% |
| Senior Debt 156 | Hospitality | 16,970 | 5.99% | 5.99% | 52.9% |
| Mezzanine Loan 1 | Multifamily | 3,000 | 1 month SOFR + 9.23% | 13.59% | 62.2% |
| Mezzanine Loan 2 | Multifamily | 10,000 | 1 month SOFR + 16.29% | 20.65% | 86.2% |
| Mezzanine Loan 3 | Retail | 3,000 | 1 month SOFR + 12.00% | 16.36% | 46.6% |
| Mezzanine Loan 4 | Mixed Use | 1,000 | 1 month SOFR + 11.00% | 15.36% | 68.5% |
| Mezzanine Loan 5 | Hospitality | 1,350 | 1 month SOFR + 9.25% | 13.61% | 64.6% |
| $5,288,974 | 8.34% | 66.4% |
_______________________
(1) Our floating rate loan agreements contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.
(2) Loan to value percentage is from metrics at origination. Predevelopment construction loans at origination will not have an LTV and therefore is nil.
(3) Loan was designated as non-performing and placed on cost recovery status. In this instance, the assumed collateral value was less than the value of the loan, therefore the LTV at origination is not relevant.
(4) Commitment on the loan was unfunded as of December 31, 2022.
(5) Effective yield is calculated as the spread of the loan plus the higher of any applicable index or index floor.
The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2022 (dollars in thousands):
| Loan Type | Property Type | Par Value | Interest Rate | Effective Yield | Loan to Value (1) |
|---|---|---|---|---|---|
| TRS Senior Debt 1 | Retail | $12,000 | 7.05% | 7.05% | 43.5% |
| TRS Senior Debt 2 | Office | 3,625 | 6.35% | 6.35% | 51.42% |
| $15,625 | 6.89% | 45.32% |
________________________
(1) Loan to value percentage is from metrics at origination.
42
Table of Contents
The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2022 (dollars in thousands):
| Type | Property Type | Carrying Value | |
|---|---|---|---|
| Real Estate Owned 1 | Industrial | $ | 87,746 |
| Real Estate Owned 2 | Retail | 40,026 | |
| $ | 127,772 |
The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2022 (dollars in thousands):
| Type | Property Type | Carrying Value | |
|---|---|---|---|
| Real Estate Owned, held for sale | Various | $ | 36,497 |
The following is a summary of the Company's RMBS, all of which were ARM Agency Securities, classified by collateral type and interest rate characteristics as of December 31, 2022 (dollars in thousands):
| Type | Carrying Amount | AverageYield (1) | |||
|---|---|---|---|---|---|
| Agency Securities: | |||||
| Fannie Mae/Freddie Mac ARMs | $ | 235,728 | 2.42% |
________________________
(1) Average yield is presented for the year then ended, and is based on the cash component of interest income expressed as a percentage on average cost basis (the “cash yield”).
The following table shows selected data from our real estate securities, CRE CLO bonds, measured at fair value as of December 31, 2022 (dollars in thousands):
| Type | Par Value | Interest Rate | Effective Yield | |||||
|---|---|---|---|---|---|---|---|---|
| CRE CLO bond 1 | $ | 40,000 | 1 month SOFR + 2.78% | 7.1% | ||||
| CRE CLO bond 2 | 25,000 | 1 month SOFR + 3.23% | 7.6% | |||||
| CRE CLO bond 3 | 10,000 | 1 month SOFR + 4.03% | 8.4% | |||||
| CRE CLO bond 4 | 36,700 | 1 month SOFR + 3.07% | 7.4% | |||||
| CRE CLO bond 5 | 35,000 | 1 month SOFR + 3.62% | 8.0% | |||||
| CRE CLO bond 6 | 14,300 | 1 month SOFR + 4.27% | 8.6% | |||||
| CRE CLO bond 7 | 60,000 | 1 month SOFR + 2.90% | 7.3% | |||||
| $ | 221,000 |
Liquidity and Capital Resources
Overview
Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated expenditures, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic expenditures, including new loans.
Our contractually obligated expenditures primarily consist of payment obligations under the debt financing arrangements which are set forth below, including in the table under “Contractual Obligations and Commitments.”
We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.
In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by us or our subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.
43
Table of Contents
Collateralized Loan Obligations
During the twelve months ended December 31, 2022, the Company raised $960.0 million of capital through the issuance of BSPRT 2022-FL8 Issuer, Ltd. and $670.6 million of capital through the issuance of BSPRT 2022-FL9 Issuer, LLC. Additionally, as of December 31, 2022, the Company had $16.0 million of reinvestment capital available across all outstanding collateralized loan obligations.
Repurchase Agreements, Commercial Mortgage Loans
The Company has entered into repurchase facilities with JPMorgan Chase Bank, National Association (the "JPM Repo Facility"), Barclays Bank PLC (the "Barclays Revolver Facility" and the "Barclays Repo Facility"), Wells Fargo Bank, National Association (the "WF Repo Facility"), and Credit Suisse AG (the "CS Repo Facility" and together with JPM Repo Facility, WF Repo Facility, Barclays Revolver Facility, and Barclays Repo Facility, collectively, the "Repo Facilities").
The Repo Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate of between 65% to 75% of the principal amount of the mortgage loan being pledged.
We expect to use the advances from these Repo Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.
The Repo Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.
The details of our Repo Facilities at December 31, 2022 and 2021 are as follows (dollars in thousands):
| As of December 31, 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Repurchase Facility | Committed Financing | Amount Outstanding | Interest Expense(1) | Ending Weighted Average Interest Rate | Term Maturity | ||||||||||||
| JPM Repo Facility (2) | $ | 500,000 | $ | 275,423 | $ | 11,773 | 7.42 | % | 10/6/2024 | ||||||||
| CS Repo Facility (3) | 600,000 | 168,046 | 8,676 | 7.12 | % | 10/31/2023 | |||||||||||
| WF Repo Facility (4) | 500,000 | 79,807 | 7,492 | 7.11 | % | 11/21/2023 | |||||||||||
| Barclays Revolver Facility (5) | 250,000 | — | 1,267 | N/A | 9/20/2023 | ||||||||||||
| Barclays Repo Facility (6) | 500,000 | 157,583 | 8,997 | 6.75 | % | 3/14/2025 | |||||||||||
| Total | $ | 2,350,000 | $ | 680,859 | $ | 38,205 |
__________________________
(1) For the year ended December 31, 2022. Includes amortization of deferred financing costs.
(2) With one-year extension option available at the Company's discretion. On July 7, 2022, the committed financing was increased from $400 million to $500 million. Additionally, on December 12, 2022, the Company extended the maturity date to October 6, 2024.
(3) On July 12, 2022, the committed financing was increased from $300 million to $600 million. Additionally, on November 1, 2022 the maturity date was extended to October 31, 2023.
(4) On May 12, 2022, the committed financing amount was increased from $450 million to $500 million. There are three more one-year extension options available at the Company's discretion.
(5) The Company may increase the total commitment amount by an amount between $100 million and $150 million for three month intervals, on an unlimited basis prior to maturity.
(6) There are two one-year extension options available at the Company's discretion.
44
Table of Contents
| As of December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Repurchase Facility | Committed Financing | Amount Outstanding | Interest Expense(1) | Ending Weighted Average Interest Rate | Term Maturity | ||||||||||||
| JPM Repo Facility | $ | 400,000 | $ | 136,470 | $ | 5,178 | 2.13 | % | 10/6/2022 | ||||||||
| CS Repo Facility | 300,000 | 137,364 | 3,446 | 2.43 | % | 9/30/2022 | |||||||||||
| WF Repo Facility | 450,000 | 186,734 | 2,090 | 1.64 | % | 11/21/2023 | |||||||||||
| Barclays Revolver Facility | 250,000 | 166,700 | 1,976 | 6.12 | % | 9/20/2023 | |||||||||||
| Barclays Facility | 500,000 | 392,332 | 4,057 | 1.76 | % | 3/14/2025 | |||||||||||
| Total | $ | 1,900,000 | $ | 1,019,600 | $ | 16,747 |
_______________________
(1) For the year ended December 31, 2021. Includes amortization of deferred financing costs.
The Repo Facilities generally provide that in the event of a decrease in the value of the Company's collateral, the lenders can demand additional collateral. As of December 31, 2022 and 2021, the Company is in compliance with all debt covenants.
Other financing and loan participation - Commercial Mortgage Loans
On March 23, 2020, the Company transferred $15.2 million of its interest in a term loan to a regional bank via a participation agreement. Since inception, the Company's outstanding loan increased resultant of future fundings, leading to an increase in amount outstanding via the participation agreement. The Company incurred $1.7 million and $0.9 million of interest expense on the regional bank term loan for the year ended December 31, 2022 and 2021, respectively. As of December 31, 2022 and 2021 the outstanding participation balance was $59.2 million and $37.9 million, respectively. The loan accrued interest at an annual rate of one-month LIBOR +2.20% and matures on June 9, 2023.
On February 10, 2022, the Company transferred $38.0 million of its interest in a term loan to a regional bank via a participation agreement. Since inception, the Company's outstanding loan could increase as a result of future fundings, which could lead to an increase in amount outstanding via the participation agreement. The Company incurred $0.5 million of interest expense on the regional bank term loan for the year ended December 31, 2022. As of December 31, 2022, the outstanding participation balance was $17.1 million. The loan accrued interest at an annual rate of one-month SOFR + 4.01% and matures on May 1, 2025.
Mortgage Note Payable
On September 17, 2021, the Company, in connection with the consolidating joint venture (as discussed in Note 5 - Real Estate Owned), originated a $112.7 million mortgage note payable, of which $88.7 million is eliminated in our consolidated financial statements (see Note 5 - Real Estate Owned). As of December 31, 2022 and 2021, the remaining outstanding mortgage note payable of $24.0 million is included in the consolidated balance sheet. As of December 31, 2022, the loan accrued interest at an annual rate of Libor + 3.0%, of which the interest accrued on the $88.7 million is eliminated in our consolidated financial statements, and matures on October 9, 2024.
Unsecured Debt
As of December 31, 2022, the Company had outstanding 30-year junior subordinated notes issued in 2005 and 2006 and maturing in 2035 and 2036, respectively, with a total face amount of $100.0 million. Note balances net of deferred issuance costs, and related weighted average interest rates as of the indicated dates (calculated including issuance cost amortization and adjusted for the effects of related derivatives held as cash flow hedges prior to termination) were as follows (dollars in thousands):
| December 31, 2022 | December 31, 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowings Outstanding | Weighted Average | Borrowings Outstanding | Weighted Average | |||||||||||
| Junior subordinated notes maturing in: | ||||||||||||||
| October 2035 ($35,000 face amount) | $ | 34,508 | 8.25 | % | $ | 34,470 | 7.86 | % | ||||||
| December 2035 ($40,000 face amount) | 39,513 | 8.39 | % | 39,474 | 7.63 | % | ||||||||
| September 2036 ($25,000 face amount) | 24,674 | 8.39 | % | 24,650 | 7.67 | % | ||||||||
| $ | 98,695 | 8.34 | % | $ | 98,594 | 7.72 | % |
The notes are currently redeemable, in whole or in part, without penalty, at the Company’s option. Interest paid on unsecured debt, including related derivative cash flows, totaled $5.7 million and $0.6 million for the twelve months ended December 31, 2022 and 2021, respectively.
45
Table of Contents
The Company entered into a $100.0 million lending and security agreement with Security Benefit Life Insurance Company ("SBL") in February 2020, which was amended in March and August 2020. The Company incurred $1.0 million and $2.0 million of interest expense on the lending agreement with SBL for the twelve months ended December 31, 2022 and 2021 respectively. In November 2022, the lending and security agreement with SBL was terminated by the Company. As of December 31, 2021 the outstanding balance was $50.0 million.
Repurchase Agreements - Real Estate Securities
The Company has entered into various Master Repurchase Agreements (the "MRAs") that allow the Company to sell real estate securities while providing a fixed repurchase price for the same real estate securities in the future. The repurchase contracts on each security under an MRA generally mature in 30-90 days and terms are adjusted for current market rates as necessary.
Below is a summary of the Company's MRAs as of December 31, 2022 and 2021 (dollars in thousands):
| Weighted Average | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Counterparty | Amount Outstanding | Accrued Interest | Collateral Pledged (1) | Interest Rate | Days to Maturity | |||||||||||
| As of December 31, 2022 | ||||||||||||||||
| JP Morgan Securities LLC | $ | 103,513 | $ | 1,281 | $ | 120,751 | 5.34 | % | 22 | |||||||
| Barclays Capital Inc. | 119,351 | 1,646 | 144,778 | 5.18 | % | 50 | ||||||||||
| Total/Weighted Average | $ | 222,864 | $ | 2,927 | $ | 265,529 | 5.25 | % | 37 | |||||||
| As of December 31, 2021 | ||||||||||||||||
| JP Morgan Securities LLC | $ | 19,025 | $ | 261 | $ | 24,087 | 1.14 | % | 10 | |||||||
| Goldman Sachs International | — | 37 | — | N/A | N/A | |||||||||||
| Barclays Capital Inc. | 15,286 | 526 | 19,131 | 1.21 | % | 14 | ||||||||||
| Citigroup Global Markets, Inc. | — | 81 | — | N/A | N/A | |||||||||||
| Total/Weighted Average | $ | 34,311 | $ | 905 | $ | 43,218 | 1.71 | % | 33 |
________________________
(1) Includes $67.1 million and $43.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2022 and 2021, respectively.
Repurchase Agreements - Real Estate Securities Classified As Trading
The Company pledges its real estate securities classified as trading as collateral for repurchase agreements with commercial banks and other financial institutions. Repurchase arrangements entered into by the Company involve the sale and a simultaneous agreement to repurchase the transferred assets at a future date and are accounted for as financings. The Company maintains the beneficial interest in the specific securities pledged during the term of each repurchase arrangement and receives the related principal and interest payments.
The terms and conditions of repurchase agreements are negotiated on a transaction-by-transaction basis when each such agreement is initiated or renewed. The amount borrowed is generally equal to the fair value of the securities pledged, as determined by the lending counterparty, less an agreed-upon discount, referred to as a “haircut.” Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings. Interest may be paid monthly or at the termination of an agreement at which time the Company may enter into a new agreement at prevailing haircuts and rates with the same lending counterparty or repay that counterparty and negotiate financing with a different lending counterparty. None of the Company’s lending counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing agreements. In response to declines in fair value of pledged securities due to changes in market conditions or the publishing of monthly security pay-down factors, lending counterparties typically require the Company to post additional securities as collateral, pay down borrowings or fund cash margin accounts with the counterparties in order to re-establish the agreed-upon collateral requirements. These actions are referred to as margin calls. Conversely, in response to increases in fair value of pledged securities, the Company routinely margin calls its lending counterparties in order to have previously pledged collateral returned.
46
Table of Contents
Repurchase agreements (and related pledged collateral, including accrued interest receivable), classified by remaining maturities, and related weighted average borrowing rates as of the indicated dates were as follows (dollars in thousands):
| Amount Outstanding | Accrued Interest | Collateral Pledged | Weighted Average Interest Rates | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||||||||
| Repurchase arrangements secured by Agency securities with maturities of 30 days or less | $ | 172,144 | $ | 544 | $ | 180,400 | 4.25 | % | |||||||
| Repurchase arrangements secured by Agency securities with maturities of 31 to 90 days | 45,000 | 114 | 47,210 | 4.51 | % | ||||||||||
| $ | 217,144 | $ | 658 | $ | 227,610 | 4.30 | % | ||||||||
| December 31, 2021 | |||||||||||||||
| Repurchase arrangements secured by Agency securities with maturities of 30 days or less | $ | 4,144,473 | $ | 8,908 | $ | 4,327,020 | 0.13 | % |
Average repurchase agreements outstanding were $1.0 billion and $4.0 billion during the year ended December 31, 2022 and 2021, respectively. Average repurchase agreements outstanding differed from respective year-end balances during the indicated periods primarily due to changes in portfolio levels and differences in the timing of portfolio acquisitions relative to portfolio runoff and asset sales. Interest paid on repurchase agreements, including related derivative payments, totaled $8.5 million and $1.24 million during the twelve months ended December 31, 2022 and 2021, respectively.
The Company finances its residential mortgage investments primarily by borrowing under repurchase arrangements, the terms and conditions of which are negotiated on a transaction-by-transaction basis, when each such agreement is initiated or renewed.
Future agreements are dependent upon the willingness of lenders to participate in the financing of mortgage investments, lender collateral requirements and the lenders’ determination of the fair value of the investments pledged as collateral, which fluctuates with changes in interest rates and liquidity conditions within the commercial banking and mortgage finance industries. None of our repurchase agreement counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing borrowings.
To help mitigate exposure to rising short-term interest rates, the Company may economically hedge the portfolio of repurchase agreements using derivatives supplemented with longer-maturity repurchase agreements when available at attractive rates and terms. As of December 31, 2022, the Company does not hold any derivative positions related to the trading securities.
47
Table of Contents
Repurchase Agreements
The following tables summarize our Repurchase Agreements, Commercial Mortgage Loans, Trading Securities and our MRAs for the years ended December 31, 2022, 2021 and 2020 respectively:
| As of December 31, 2022 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 522,890 | $ | 832,034 | $ | 699,408 | $ | 680,859 | $ | 813,144 | $ | 834,337 | $ | 709,679 | $ | 729,329 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 54,610 | $ | 53,288 | $ | 112,613 | $ | 222,864 | $ | 44,744 | $ | 54,033 | $ | 53,688 | $ | 174,389 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities Classified As Trading | $ | 1,659,931 | $ | 240,000 | $ | 225,000 | $ | 217,144 | $ | 3,055,413 | $ | 1,818,495 | $ | 230,010 | $ | 220,102 | |||||||||||||||
| Total | $ | 2,237,431 | $ | 1,125,322 | $ | 1,037,021 | $ | 1,120,867 | |||||||||||||||||||||||
| As of December 31, 2021 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 152,925 | $ | 287,462 | $ | 550,156 | $ | 1,019,600 | $ | 340,485 | $ | 282,891 | $ | 331,871 | $ | 959,729 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 88,272 | $ | 46,510 | $ | 46,531 | $ | 34,311 | $ | 123,322 | $ | 57,301 | $ | 46,527 | $ | 37,735 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities Classified As Trading | $ | — | $ | — | $ | — | $ | 4,144,473 | $ | — | $ | — | $ | — | $ | 4,266,556 | |||||||||||||||
| Total | $ | 241,197 | $ | 333,972 | $ | 596,687 | $ | 5,198,384 | |||||||||||||||||||||||
| As of December 31, 2020 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 234,524 | $ | 226,224 | $ | 183,033 | $ | 276,340 | $ | 282,282 | $ | 238,280 | $ | 197,632 | $ | 279,187 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 496,880 | $ | 335,256 | $ | 177,541 | $ | 186,828 | $ | 412,809 | $ | 351,202 | $ | 316,229 | $ | 183,632 | |||||||||||||||
| Total | $ | 731,404 | $ | 561,480 | $ | 360,574 | $ | 463,168 |
The use of our repurchase facilities is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.
During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and $4.2 billion for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2021, the maximum monthly average outstanding balance was $5.84 billion, of which $0.68 billion was related to repurchase agreements on our commercial mortgage loans and $0.04 billion for repurchase agreements on our real estate securities and $5.12 billion for repurchase agreements on our real estate securities held for trading.
During the twelve months ended December 31, 2020, the maximum monthly average outstanding balance was $721.0 million, of which $268.2 million was related to repurchase agreements on our commercial mortgage loans and $452.8 million for repurchase agreements on our real estate securities.
48
Table of Contents
Cash Flows
Cash Flows for the Year Ended December 31, 2022
Net cash provided by operating activities for the year ended December 31, 2022 was $152.5 million. Cash inflows were primarily driven by net income of $14.2 million, net proceeds of $18.1 million related to originations and sales of commercial mortgage loans, measured at fair value and $119.2 million related to trading losses on real estate securities.
Net cash provided by investing activities for the year ended December 31, 2022 was $3,097.3 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,258.4 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $3,731.7 million, $545.4 million received from principal collateral on mortgage investments and proceeds from sale of commercial mortgage loans, held for sale, of $9.3 million. Inflows were partially offset by the origination and acquisition of $2,227.7 million of commercial mortgage loans, held for investment, and the purchase of real estate securities for $220.6 million.
Net cash used in financing activities for the year ended December 31, 2022 was $3,227.5 million. Cash outflows were primarily driven by net repayments on repurchase agreements for real estate securities and commercial mortgage loans of $3,738.8 million and $338.7 million, respectively, $139.4 million in cash distributions to stockholders and $16.6 million of common stock repurchases. Outflows were partially offset by $38.5 million of proceeds received from borrowings on other financing and loan participation for commercial mortgage loans and net proceeds of $968.2 million received from repurchase agreements on CLOs.
Cash Flows for the Year Ended December 31, 2021
Net cash provided by operating activities for the year ended December 31, 2021 was $146.5 million. Cash inflows were primarily driven by net income of $25.7 million, net proceeds of $33.4 million related to originations and sales of commercial mortgage loans, measured at fair value and $36.1 million related to trading losses on real estate securities.
Net cash provided by investing activities for the year ended December 31, 2021 was $1,068.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,225.6 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $2,059.4 million, $541.3 million received from principal collateral on mortgage investments and cash acquired of $174.1 million related to the merger with Capstead. Inflows were partially offset by the origination and acquisition of $2,881.9 million of commercial mortgage loans.
Net cash used in financing activities for the year ended December 31, 2021 was $1,139.2 million. Cash outflows were primarily driven by net payment on CMBS repurchase agreements of $2,429.3 million, $68.0 million in cash distributions to stockholders and $11.4 million of stock repurchases. Outflows were offset by $6.5 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $23.9 million from borrowing on mortgage note payable and net proceeds of $743.3 million and $540.3 million received from repurchase agreements on commercial mortgage loans and CLOs, respectively.
Election as a REIT
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.
49
Table of Contents
Contractual Obligations and Commitments
Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2022 are summarized as follows (dollars in thousands):
| Less than 1 year | 1 to 3 years | 3 to 5 years | More than 5 years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unfunded loan commitments (1) | $ | — | $ | 385,930 | $ | 80,058 | $ | — | $ | 465,988 | |||||||||
| Repurchase agreements - commercial mortgage loans | 247,853 | 433,006 | — | — | 680,859 | ||||||||||||||
| Repurchase agreements - real estate securities | 440,008 | — | — | — | 440,008 | ||||||||||||||
| CLOs (2) | — | — | — | 3,147,728 | 3,147,728 | ||||||||||||||
| Mortgage Note Payable | — | — | — | 23,998 | 23,998 | ||||||||||||||
| Unsecured debt | — | — | — | 98,695 | 98,695 | ||||||||||||||
| Other financing and loan participation - commercial mortgage loans | 59,247 | 17,054 | — | — | 76,301 | ||||||||||||||
| Total | $ | 747,108 | $ | 835,990 | $ | 80,058 | $ | 3,270,421 | $ | 4,933,577 |
________________________
(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2) Excludes $453.4 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2022.
In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2022, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H convertible preferred stock ("Series H Preferred Stock") and Series I convertible preferred stock ("Series I Preferred Stock"), and $0.46875 per share on the Company’s shares of 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock"). The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, of which $48.4 million remained available as of December 31, 2022. The authorization does not obligate the Company to acquire any specific number of shares.
Related Party Arrangements
Benefit Street Partners L.L.C.
Amended Advisory Agreement
Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2022 and December 31, 2021.
The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.
Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2023 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.
The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.
During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.
50
Table of Contents
Advisory Agreement Fees and Reimbursements
Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:
•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.
•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.
•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital (as defined in the Advisory Agreement) exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.
•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.
Lending Agreement with Stockholder
The Company entered into a $100.0 million lending and security agreement with Security Benefit Life Insurance Company ("SBL") in February 2020, which was amended in March and August 2020. The Company incurred $1.0 million and $2.0 million of interest expense on the lending agreement with SBL for the years ended December 31, 2022 and 2021, respectively. In November 2022, the lending and security agreement with SBL was terminated by the Company. As of December 31, 2021 the outstanding balance was $50.0 million.
As of the beginning of 2022, SBL held 17,950 shares of the Company's outstanding shares of Series D Preferred Stock. On June 24, 2022, all 17,950 outstanding shares of Series D Preferred Stock were exchanged for an equal amount of shares of Series H Preferred Stock for no consideration (see Note 2 - Summary of Significant Accounting Policies). On January 19, 2023, the Series H Preferred Stock was amended such that the mandatory conversion date was extended by one year, to January 19, 2024.
Other Transactions
In August 2021 the Company and an affiliate of the Company entered into a joint venture agreement and formed a joint venture entity, Jeffersonville Member, LLC (the "Jeffersonville JV") to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliate made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.7 million in equity. The Company has control of Jeffersonville JV with 79% ownership and, therefore, consolidates Jeffersonville JV on its consolidated balance sheet. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).
As discussed below, in the first quarter of 2022, pursuant to the Franklin BSP Realty Trust, Inc. 2021 Equity Incentive Plan, the Company issued awards of restricted stock units to its officers and certain other personnel of the Advisor who provide services to the Company under the Advisory Agreement (see Note 12 - Share-Based Compensation).
As of December 31, 2022, our commercial mortgage loans, held for investment, includes an aggregate of $122.9 million carrying value of loans to affiliates of our Advisor. The Company recognized $5.5 million interest income from these loans for the year ended December 31, 2022, in the Company’s consolidated statements of operations.
51
Table of Contents
The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2022, 2021 and 2020 and the associated amounts payable as of December 31, 2022 and 2021 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.
| Year Ended December 31, | Payable as of December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2022 | 2021 | |||||||||||||||
| Acquisition expenses (1) | $ | 1,360 | $ | 1,203 | $ | 696 | $ | — | $ | — | |||||||||
| Administrative services expenses | 12,928 | 7,658 | 13,120 | 3,526 | — | ||||||||||||||
| Asset management and subordinated performance fee | 26,157 | 28,110 | 15,178 | 8,843 | 15,595 | ||||||||||||||
| Other related party expenses (2)(3) | 875 | 355 | 703 | 3,060 | 1,943 | ||||||||||||||
| Total related party fees and reimbursements | $ | 41,320 | $ | 37,326 | $ | 29,697 | $ | 15,429 | $ | 17,538 |
______________________
(1) Total acquisition fees and expenses paid during the years ended December 31, 2022, 2021 and 2020 were $11.7 million, $15 million and $7.1 million respectively, of which $10.3 million, $13.8 million and $6.4 million were capitalized within the commercial mortgage loans, held for investment and real estate securities, available for sale, measured at fair value lines of the consolidated balance sheets for the years ended December 31, 2022, 2021 and 2020.
(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the Company's consolidated statements of operations.
(3) As of December 31, 2022 and December 31, 2021, the related party payable includes $2.9 million and $1.9 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.
The amounts payable as of December 31, 2022 and 2021 in the table above are included in Due to affiliates on the Company's consolidated balance sheets.
Off Balance Sheet Arrangements
We currently have no off balance sheet arrangements as of December 31, 2022 and through the date of the filing of this Form 10-K.
Non-GAAP Financial Measures
Distributable Earnings and Run-Rate Distributable Earnings
Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) non-cash subordinated performance fee accruals, (vi) loan workout charges, (vii) certain other non-cash items, and (viii) impairments of acquisition assets related to the Capstead merger. Further, Run-Rate Distributable Earnings, a non-GAAP measure, presents Distributable Earnings before trading and derivative gain/loss on ARMs.
The Company believes that Distributable Earnings and Run-Rate Distributable Earnings provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings is a useful financial metric for existing and potential future holders of its common stock as historically, over time, Distributable Earnings has been an indicator of dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared. The Company believes Run-Rate Distributable Earnings is a useful financial metric because it presents the Distributable Earnings of its core businesses, net of the impacts of the realized trading and derivative gain/loss on the residential adjustable-rate mortgage securities acquired from Capstead, which the Company is actively in the process of liquidating from its portfolio.
Distributable Earnings and Run-Rate Distributable Earnings do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Run-Rate Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
52
Table of Contents
The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2022, December 31, 2021 and December 31, 2020 (dollars in thousands):
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| GAAP Net Income | $ | 14,215 | $ | 25,702 | $ | 54,746 | |||||
| Adjustments: | |||||||||||
| Depreciation and amortization | 5,408 | 2,107 | 2,234 | ||||||||
| Impairment of Acquired Assets | — | 88,282 | — | ||||||||
| CLO amortization acceleration (1) | (438) | 250 | 264 | ||||||||
| Unrealized (gain)/loss on financial instruments (2) | 17,010 | (7,853) | 1,102 | ||||||||
| Unrealized (gain)/loss - ARMs | 43,557 | 20,670 | — | ||||||||
| Subordinated performance fee | (8,380) | 9,846 | — | ||||||||
| Non-Cash Compensation Expense | 3,485 | — | — | ||||||||
| Increase/(decrease) in provision for credit losses | 36,115 | (5,192) | 13,296 | ||||||||
| Loan Workout Charges (3) | 5,104 | — | — | ||||||||
| Impairment losses on real estate owned assets | — | — | 398 | ||||||||
| Realized trading and derivatives (gain)/loss on ARMs | 21,726 | 13,600 | — | ||||||||
| Run Rate Distributable Earnings (4) | $ | 137,802 | $ | 147,412 | $ | 72,040 | |||||
| Realized trading and derivatives gain/(loss) on ARMs | (21,726) | (13,600) | — | ||||||||
| Distributable Earnings | $ | 116,076 | $ | 133,812 | $ | 72,040 | |||||
| 7.5% Cumulative Redeemable Preferred Stock, Series E Dividend | $ | (19,367) | $ | (4,842) | $ | — | |||||
| Noncontrolling interests in joint ventures net (income)/loss | 216 | — | — | ||||||||
| Depreciation and amortization attributed to noncontrolling interests of joint ventures | (1,415) | — | — | ||||||||
| Distributable Earnings attributable to stockholders and noncontrolling interests | 95,510 | 128,970 | 72,040 | ||||||||
| Average Common Stock and Common Stock Equivalents | 1,456,871 | 1,146,009 | 974,184 | ||||||||
| GAAP Net Income/(Loss) ROE | (0.3) | % | 1.8 | % | 5.6 | % | |||||
| Run-Rate Distributable Earnings ROE | 8.0 | % | 12.4 | % | 7.4 | % | |||||
| Distributable Earnings ROE | 6.6 | % | 11.3 | % | 7.4 | % | |||||
| GAAP Net Income/(Loss) Per Share, Diluted | $ | (0.38) | $ | (0.18) | $ | 0.90 | |||||
| GAAP Net Income/(Loss) Per Share, Fully Converted (5) | $ | (0.06) | $ | 0.33 | $ | 0.96 | |||||
| Run-Rate Distributable Earnings Per Share, Fully Converted (5) | $ | 1.31 | $ | 2.23 | $ | 1.27 | |||||
| Distributable Earnings Per Share, Fully Converted (5) | $ | 1.07 | $ | 2.02 | $ | 1.27 |
________________________
(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.
(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.
(3) Represents loan workout expenses the Company incurred, which the Company deems likely to be recovered.
(4) Distributable Earnings before realized trading and derivative gain/loss on residential adjustable-rate mortgage securities (“Run-Rate Distributable Earnings”) (a non-GAAP financial measure).
(5) Fully Converted assumes conversion of our Series H and Series I Preferred Stock, which by their terms automatically convert to common stock in the future, and the vesting of the Company's outstanding equity compensation awards.
53
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001562528-22-000007.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report entitled “Risk Factors” and “Forward-Looking Statements.”
Overview
The Company is a Maryland corporation and has made tax elections to be treated as a REIT for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a TRS, is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Commercial real estate debt investments may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.
The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement, as amended on August 18, 2021 (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.
The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. On February 1, 2019, Franklin Resources, Inc. and Templeton International, Inc. (collectively, “Franklin Templeton”) acquired the Advisor, which event did not impact the terms of the Advisory Agreement or result in any changes to the executive officers of the Company.
The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions at a profit. The Company also owns real estate which it acquires through foreclosure and deed in lieu of foreclosure, and which it purchases for investment, typically subject to triple net leases.
The Company also invests in commercial real estate securities. Real estate securities may include CMBS, senior unsecured debt of publicly traded REITs, debt or equity securities of other publicly traded real estate companies, RMBS and CDOs. The Company also owns real estate acquired by the Company through foreclosure and deed in lieu of foreclosure, and purchased for investment, typically subject to triple net leases.
Impact of the Capstead Acquisition
As further described in Note 18 - Merger with Capstead, on October 19, 2021, the Company completed a merger with Capstead Mortgage Corporation (“Capstead”) pursuant to which Capstead merged into a wholly-owned subsidiary of the Company, and the Company’s common stock commenced trading on the NYSE under the ticker “FBRT”. The Capstead assets acquired in the merger consist primarily of cash and residential adjustable-rate mortgage pass-through securities issued and guaranteed by government-sponsored enterprises or by an agency of the federal government ("ARM Agency Securities"). The Company intends to reinvest the cash and proceeds from dividends, interest, repayments and sales of the assets acquired in the merger into its own investment strategies.
The Capstead acquisition resulted in the following material impacts on our financial results for the year and quarter ended December 31, 2021:
27
•Impairment of acquired assets: Pursuant to Accounting Standards Codification Topic 805, “Business Combinations,” the Company accounted for the transaction as an asset acquisition since substantially all of the fair value of the gross assets acquired was concentrated in a group of similar identifiable assets, a portfolio of agency mortgage-backed securities. The Company measured the cost of the net identifiable assets acquired on the basis of the fair value of the consideration given, inclusive of transaction costs, which was determined to be more reliably measurable. As the cost of the acquisition exceeded the fair value of the net identifiable assets acquired, the Company allocated the difference on the basis of relative fair values to certain assets which were not carried at fair value. The amount of excess consideration, including the Company's transaction costs, was capitalized on the balance sheet as a long-lived asset at the time of acquisition. In the fourth quarter of 2021, the Company concluded the long-lived asset had no potential value to the generation of future cash flows and fully impaired the asset, recognizing an expense totaling $88.3 million in the consolidated statements of operations .
•Trading losses: Since the Company does not intend to hold the ARM Agency Securities acquired in the Capstead merger for long-term investment, the assets are treated as “classified as trading” for accounting purposes. As a result, these assets are recorded at fair value on the balance sheet with trading gains and losses on the paydowns and sales of these securities recorded in the Company's consolidated statements of operations. For the quarter ended December 31, 2021, the Company recognized a trading loss of $34.8 million related to these assets.
As long as the Company holds a significant amount of the ARM Agency Securities acquired in the Capstead merger, the Company’s future results of operations will continue to be impacted by trading gains and losses related to this portfolio, and such impacts could be adverse and material. As of December 31, 2021, the value of the Company’s ARM Agency Securities portfolio was $4.6 billion. As of February 18, 2022, the value of the Company's ARM Agency Securities portfolio was $2.4 billion. The reduction in the value of the ARM Agency Securities portfolio from January 1, 2022 to February 18, 2022 is due in part to (i) $265 million of principal payments and (ii) $1.8 billion of sales. From January 1, 2022 to February 18, 2022, the Company experienced losses of $38 million related to the ARM Agency Securities portfolio as a result of net trading losses totaling $59.5 million related to principal paydowns, changes in market price and losses on sales of securities, net of portfolio-related derivative gains of $21.5 million.
Book Value Per Share
The following table calculates our book value per share as of December 31, 2021 ($ in thousands, except per share data):
| December 31, 2021 | December 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to common stock | $ | 736,464 | $ | 798,444 | |||
| Shares | |||||||
| Common stock | 43,951,382 | 44,494,496 | |||||
| Restricted stock | 14,546 | 15,555 | |||||
| Total outstanding | 43,965,928 | 44,510,051 | |||||
| Book value per share | $ | 16.75 | $ | 17.94 |
The following table calculates our fully-converted book value per share as of December 31, 2021 ($ in thousands, except per share data):
| December 31, 2021 | December 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Stockholders' equity applicable to convertible common stock | $ | 1,543,550 | $ | 1,007,698 | |||
| Shares | |||||||
| Common stock | 43,951,382 | 44,494,496 | |||||
| Restricted stock | 14,546 | 15,555 | |||||
| Series A convertible preferred stock | — | 12,122,088 | |||||
| Series C convertible preferred stock | 418,880 | 418,880 | |||||
| Series D convertible preferred stock | 5,370,640 | — | |||||
| Series F convertible preferred stock | 39,733,299 | — | |||||
| Total outstanding | 89,488,747 | 57,051,019 | |||||
| Fully-converted book value per share | $ | 17.25 | $ | 17.66 |
28
Table of Contents
Critical Accounting Estimates
Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.
Set forth below is a summary of the critical accounting estimates and critical accounting policies that management believes are important to the preparation of our financial statements. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.
Credit Losses - Estimating Credit Losses
The allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the allowance for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and reasonable and supportable forecasts.
The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.
In measuring the allowance for credit losses for financial instruments including our unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the allowance for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 1998 to 2020 provided by a reputable third party, forecasting the loss parameters using a scenario-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.
For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the allowance for credit losses.
In developing the allowance for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the allowance for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.
Loans are placed on nonaccrual status and considered non-performing when full payment of principal and interest is unpaid for 90 days or more or where reasonable doubt exists as to timely collection, unless the loan is both well secured and in the process of collection. Interest received on nonaccrual status loans are accounted for under the cost-recovery method, until qualifying for return to accrual. The cost recovery method will no longer apply if collection of all principal and interest is reasonably assured. A loan may be placed back on accrual status if we determine it is probable that we will collect all payments which are contractually due.
29
Table of Contents
Real Estate Owned - Estimating Fair Value and Holding Period
Real estate owned assets are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.
Real estate owned assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.
Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying amount or fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.
Real Estate Securities - Estimating Fair Value
On the acquisition date, all of our commercial real estate securities will be classified as available for sale and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in our consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the consolidated statements of operations.
Credit Impairment Analysis of Real Estate Securities
Commercial real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance on the consolidated balance sheets with a corresponding adjustment on the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.
The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.
The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to other comprehensive income in the consolidated balance sheets.
Commercial real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in our consolidated statement of operations.
Real Estate Securities - Classified As Trading - Estimating Fair Value
In the merger with Capstead, we acquired a portfolio of ARM Agency Securities classified as trading and recorded at fair value on the balance sheet with trading gains and losses on the paydowns and sales of these securities recorded in the Company's consolidated statements of operations. Fair values fluctuate with current and projected changes in interest rates, prepayment expectations and other factors such as market liquidity conditions and the perceived credit quality of agency securities. Judgment is required to interpret market data and develop estimated fair values, particularly in circumstances of deteriorating credit quality and market liquidity.
30
Table of Contents
Results of Operations
Comparison of the Year Ended December 31, 2021 to the Year Ended December 31, 2020
The Company conducts its business through the following segments:
•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.
•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, unsecured REIT debt, CDO notes and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired and continues to hold a significant portfolio of Residential Mortgage Backed Securities (“RMBS”) in the form of the ARM Agency Securities. The Company intends to reinvest the cash and proceeds from dividends, interest, repayments and sales of these assets into its other segments and does not intend to continue to invest in ARM Agency Securities or RMBS in general. As of December 31, 2021, all of the real estate securities in this segment were ARM Agency Securities acquired in the Capstead acquisition.
•The conduit business operated through the Company's TRS, which is focused on generating superior risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit.
•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.
In addition, as described above in “Impact of the Capstead Acquisition”, the Company's results of operations were materially impacted by the asset impairment related to the Capstead merger and trading losses and decreases in the values of the assets acquired in the transaction from acquisition date to December 31, 2021.
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2021 and 2020 (dollars in thousands):
| Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||||||
| Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3) | Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3) | |||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Real estate debt | $ | 3,156,492 | $ | 189,090 | 6.0 | % | $ | 2,606,081 | $ | 165,907 | 6.4 | % | ||||||||||
| Real estate conduit | 75,633 | 3,060 | 4.0 | % | 83,618 | 3,111 | 3.7 | % | ||||||||||||||
| Real estate securities | 899,033 | 24,740 | 2.8 | % | 351,859 | 10,854 | 3.1 | % | ||||||||||||||
| Total | $ | 4,131,158 | $ | 216,890 | 5.3 | % | $ | 3,041,558 | $ | 179,872 | 5.9 | % | ||||||||||
| Interest-bearing Liabilities: | ||||||||||||||||||||||
| Repurchase agreements - commercial mortgage loans | $ | 477,138 | $ | 17,299 | 3.6 | % | $ | 249,289 | $ | 10,908 | 4.4 | % | ||||||||||
| Other financing and loan participation- commercial mortgage loans | 36,045 | 1,874 | 5.2 | % | 16,704 | 916 | 5.5 | % | ||||||||||||||
| Repurchase agreements - real estate securities | 871,466 | 3,639 | 0.4 | % | 313,227 | 13,637 | 4.4 | % | ||||||||||||||
| Collateralized loan obligations | 1,821,993 | 35,920 | 2.0 | % | 1,706,207 | 41,095 | 2.4 | % | ||||||||||||||
| Unsecured debt | 35,268 | 2,103 | 6.0 | % | — | — | — | % | ||||||||||||||
| Total | $ | 3,241,910 | $ | 60,835 | 1.9 | % | $ | 2,285,427 | $ | 66,556 | 2.9 | % | ||||||||||
| Net interest income/spread | $ | 156,055 | 3.4 | % | $ | 113,316 | 3.0 | % | ||||||||||||||
| Average leverage % (4) | 78.5 | % | 75.1 | % | ||||||||||||||||||
| Weighted average levered yield (5) | 17.5 | % | 15.0 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2021 and 2020, respectively.
31
Table of Contents
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees. The RMBS securities acquired in the Capstead merger are classified as trading and use the simple interest method to calculate interest income therefore no premium amortization is recognized on these securities.
(3) Calculated as interest income or expense divided by average carrying value.
(4) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(5) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest income
Interest income for the years ended December 31, 2021 and 2020 totaled $216.9 million and $179.9 million, respectively. As of December 31, 2021, our portfolio consisted of 165 commercial mortgage loans, one commercial mortgage loan, held for sale, measured at fair value, RMBS securities acquired in the merger with Capstead and no investments in CMBS. The main driver in the increase in interest income was due to the higher average carrying value of interest-earning assets during the year ended December 31, 2021.
Interest expense
Interest expense for the year ended December 31, 2021 decreased to $60.8 million compared to interest expense for the year ended December 31, 2020 of $66.6 million. The decrease in interest expense was due to a decrease in the one-month LIBOR, the benchmark index for our financing lines.
Realized Gain/Loss on Commercial Mortgage Loans Held for Sale
Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the year ended December 31, 2021 was $24.2 million compared to $15.9 million for the year ended December 31, 2020. The $8.3 million increase in realized gain was due to higher sales volumes in our conduit business segment with total proceeds of $478.3 million from the sale of fixed-rate commercial real estate loans into the CMBS securitization market during the year ended December 31, 2021 compared to transactions with total proceeds of $328.1 million for the year ended December 31, 2020.
Realized Gain/Loss on Real Estate Securities Available for Sale
For the year ended December 31, 2021 sales of our real estate securities, available for sale, measured at fair value resulted in a net realized loss of $1.4 million included within the consolidated statements of operations. The loss is attributable to nine CMBS securities sold during the year ended December 31, 2021. For the year ended December 31, 2020 sales of our real estate securities, available for sale, measured at fair value resulted in a net realized loss of $10.1 million included within the consolidated statements of operations. The loss was attributable to 20 CMBS securities sold during the year ended December 31, 2020 in response to the dislocations in the capital markets due to COVID-19.
Unrealized Gain/Loss on Real Estate Securities Available for Sale
For the year ended December 31, 2021 our real estate securities, available for sale, measured at fair value had an unrealized gain of $8.3 million included within the consolidated statements of comprehensive income. The increase in fair value of real estate securities can be attributed to the reversal of the unrealized losses on the nine CMBS sales during the year ended December 31, 2021.
32
Table of Contents
Trading Gain/Loss
For the year ended December 31, 2021 we had a realized trading loss of $34.8 million included within the consolidated statements of operations. The loss is attributable to $20.9 million of losses due to change in market values of the ARM Agency Securities and $14.0 million of losses due to mortgage prepayments, net of $0.1 million in realized gains on sales of securities.
Expenses from operations
Expenses from operations for the years ended December 31, 2021 and 2020 were made up of the following (dollars in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Asset management and subordinated performance fee | $ | 28,110 | $ | 15,178 | |||
| Acquisition expenses | 1,203 | 696 | |||||
| Administrative services expenses | 7,658 | 13,120 | |||||
| Impairment of acquired assets | 88,282 | — | |||||
| Professional fees | 11,650 | 10,964 | |||||
| Real estate owned operating expenses | — | 3,653 | |||||
| Depreciation and amortization | 2,107 | 2,233 | |||||
| Other expenses | 3,946 | 3,312 | |||||
| Total expenses from operations | $ | 142,956 | $ | 49,156 |
The increase in our expenses from operations was primarily related to impairment of acquired assets and higher asset management and subordinated performance fees. The increase in impairment of acquired assets and asset management and subordinated performance fees were all due to the merger with Capstead during the year ended December 31, 2021. Refer to “Impact of the Capstead Acquisition” above for a discussion of the impairment of acquired assets. The decrease in administrative services expenses was primarily driven by a greater amount of originations during the year and therefore higher acquisition fees paid to our Advisor, which reduced the administrative services expenses for the year ended December 31, 2021, compared to the year ended December 31, 2020. The decrease of $3.7 million in real estate owned operating expenses was due to the sale of an owned office property during the year ended December 31, 2020 and the fact our remaining owned property, an industrial property, is leased on a triple-net basis.
Comparison of the Three Months Ended December 31, 2021 to the Three Months Ended September 30, 2021
Net Interest Income
Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.
33
Table of Contents
The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2021 and September 30, 2021 (dollars in thousands):
| Three Months Ended | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 30, 2021 | |||||||||||||||||||||
| Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3)(4) | Average Carrying Value (1) | Interest Income / Expense (2) | WA Yield / Financing Cost (3)(4) | |||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Real estate debt | $ | 3,631,346 | $ | 53,145 | 5.9 | % | $ | 3,118,201 | $ | 47,166 | 6.1 | % | ||||||||||
| Real estate conduit | 36,447 | 497 | 5.5 | % | 61,157 | 581 | 3.8 | % | ||||||||||||||
| Real estate securities | 3,482,245 | 24,279 | 2.8 | % | — | — | N/A | |||||||||||||||
| Total | $ | 7,150,038 | $ | 77,921 | 4.4 | % | $ | 3,179,358 | $ | 47,747 | 6.0 | % | ||||||||||
| Interest-bearing Liabilities: | ||||||||||||||||||||||
| Repurchase agreements - commercial mortgage loans | $ | 959,729 | $ | 9,069 | 3.8 | % | $ | 331,871 | $ | 3,095 | 3.7 | % | ||||||||||
| Other financing and loan participation- commercial mortgage loans | 37,770 | 386 | 4.1 | % | 49,145 | 350 | 2.8 | % | ||||||||||||||
| Repurchase agreements - real estate securities | 3,233,599 | 1,361 | 0.2 | % | 46,527 | 148 | 1.3 | % | ||||||||||||||
| Collateralized loan obligations | 1,714,736 | 11,922 | 2.8 | % | 1,906,402 | 8,395 | 1.8 | % | ||||||||||||||
| Unsecured debt | 101,064 | 2,103 | 8.3 | % | — | — | — | % | ||||||||||||||
| Total | $ | 6,046,898 | $ | 24,841 | 1.6 | % | $ | 2,333,945 | $ | 11,988 | 2.1 | % | ||||||||||
| Net interest income/spread | $ | 53,080 | 2.8 | % | $ | 35,759 | 3.9 | % | ||||||||||||||
| Average leverage % (5) | 84.6 | % | 73.4 | % | ||||||||||||||||||
| Weighted average levered yield (6) | 19.2 | % | 16.9 | % |
________________________
(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2021 and September 30, 2021, respectively.
(2) Includes the effect of amortization of premium or accretion of discount and deferred fees. The RMBS securities acquired in the Capstead merger are classified as trading and use the simple interest method to calculate interest income therefore no premium amortization is recognized on these securities.
(3) Calculated as interest income or expense divided by average carrying value.
(4) Annualized.
(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.
(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.
Interest income
Interest income for the three months ended December 31, 2021 and September 30, 2021 totaled $77.9 million and $47.7 million, respectively. As of December 31, 2021, our portfolio consisted of 165 commercial mortgage loans, one commercial mortgage loan, held for sale, measured at fair value, RMBS securities acquired in the merger with Capstead and no investments in CMBS. The main driver in the increase in interest income was due to the higher average carrying value of interest-earning assets during the three months ended December 31, 2021, directly related to the merger with Capstead.
Interest expense
Interest expense for the three months ended December 31, 2021 increased to $24.8 million compared to interest expense for the three months ended September 30, 2021 of $12.0 million. The increase in interest expense was due to the increase of $627.9 million in repurchase agreements on commercial mortgage loans and an increase of $3,187.1 million in repurchase agreements on real estate securities during the three months ended December 31, 2021, compared to the three months ended September 30, 2021.
34
Table of Contents
Realized Gain/Loss on Commercial Mortgage Loans Held for Sale
Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the three months ended December 31, 2021 was $2.0 million compared to $9.1 million for the three months ended September 30, 2021. The $7.1 million decrease in realized gain was due to the fact that there had been one sale of fixed-rate commercial real estate loans into the CMBS securitization market during the three months ended December 31, 2021 compared to two sales during the three months ended September 30, 2021. Proceeds from sale were $67.1 million for the three months ended December 31, 2021 compared to $154.0 million for the three months ended September 30, 2021.
Trading Gain/Loss
For the three months ended December 31, 2021 we had a realized trading loss of $34.8 million included within the consolidated statements of operations. The loss is attributable to $20.9 million of losses due to change in market values of the ARM Agency Securities and $14.0 million of losses due to mortgage prepayments, net of $0.1 million in realized gains on sales of securities.
Expenses from operations
Expenses from operations for the three months ended December 31, 2021 and September 30, 2021 were made up of the following (dollars in thousands):
| Three Months Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 31, 2021 | ||||||
| Asset management and subordinated performance fee | $ | 8,428 | $ | 8,265 | |||
| Acquisition expenses | 191 | 690 | |||||
| Administrative services expenses | (1,874) | 2,980 | |||||
| Impairment of acquired assets | 88,282 | — | |||||
| Professional fees | 4,388 | 2,488 | |||||
| Depreciation and amortization | 1,295 | — | |||||
| Other expenses | 1,831 | 709 | |||||
| Total expenses from operations | $ | 102,541 | $ | 15,132 |
The increase in our expenses from operations was primarily related to impairment of acquired assets and higher asset management and subordinated performance fees. The increase in impairment of acquired assets and asset management and subordinated performance fees were all due to the merger with Capstead during the three months ended December 31, 2021. Refer to “Impact of the Capstead Acquisition” above for a discussion of the impairment of acquired assets. The decrease in administrative services expenses was primarily driven by the year-end adjustment to such expenses during the three months ended December 31, 2021, compared to the three months ended September 30, 2021. The increase in depreciation and amortization expense was due to $1.3 million of expenses incurred on one real estate owned assets during the three months ended December 31, 2021, compared to no such expenses incurred during the three months ended September 30, 2021.
35
Table of Contents
Comparison of the Year Ended December 31, 2020 to the Year Ended December 31, 2019
See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the Securities and Exchange Commission on March 11, 2021, for a discussion of the comparison of the year ended December 31, 2020 to the year ended December 31, 2019.
Portfolio
As of December 31, 2021 and 2020, our portfolio consisted of 165 and 130 commercial mortgage loans, respectively, excluding commercial mortgage loans accounted for under the fair value option. The commercial mortgage loans held for investment as of December 31, 2021 and December 31, 2020 had a total carrying value, net of allowance for credit losses, of $4,211.1 million and $2,693.8 million, respectively. As of December 31, 2021 and 2020 the Company's total commercial mortgage loans, held for sale, measured at fair value comprised of one loan with total fair value of $34.7 million and three loans with total fair value of $67.6 million, respectively. As of December 31, 2021, we had no real estate securities, available for sale, compared to real estate securities, available for sale, at fair value comprised of nine CMBS investments with total fair value of $171.1 million, as of December 31, 2020. As of December 31, 2021 and December 31, 2020, our other real estate investments, measured at fair value, were comprised one investment with a total fair value of $2.1 million and $2.5 million, respectively. As of December 31, 2021 and December 31, 2020, our real estate owned portfolio comprised one industrial property and one office property, respectively with carrying values of $90.0 million and $26.5 million, respectively.
As of December 31, 2021, we had two loans with unpaid contractual principal balance for a total carrying value of $114.0 million, one with interest past due for greater than 90 days and the other which is current. We did not take any asset specific reserves for these loans. As of December 31, 2020, we had one loan with unpaid contractual principal balance and carrying value of $57.1 million that had interest past due for greater than 90 days.
As of December 31, 2021 and 2020, our commercial mortgage loans, excluding commercial mortgage loans accounted for under the fair value option, had a weighted average coupon of 4.3% and 5.5%, and a weighted average remaining life of 2.1 years and 1.7 years, respectively. As of December 31, 2020, our CMBS investments had a weighted average coupon of 2.2%, and a weighted average remaining life of 12.8 years.
36
Table of Contents
The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type and geographical region as of December 31, 2021 and 2020:
37
Table of Contents
38
Table of Contents
An investments region classification is defined according to the below map based on the location of investments secured property.
39
Table of Contents
The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2021 and 2020:
40
Table of Contents
The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2021 (dollars in thousands):
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 1 | Hospitality | $4,858 | 1 month LIBOR + 4.00% | 5.00% | 77.0% |
| Senior Debt 2 | Hospitality | 57,075 | 1 month LIBOR + 5.19% | 6.19% | 51.8% |
| Senior Debt 3 | Multifamily | 26,568 | 1 month LIBOR + 4.50% | 5.50% | 22.4% |
| Senior Debt 4 | Hospitality | 22,150 | 1 month LIBOR + 6.00% | 6.50% | 48.1% |
| Senior Debt 5 | Office | 6,901 | 1 month LIBOR + 5.15% | 6.60% | 56.4% |
| Senior Debt 6 | Multifamily | 36,822 | 1 month LIBOR + 3.00% | 3.80% | 63.7% |
| Senior Debt 7 | Multifamily | 37,025 | 1 month LIBOR + 3.00% | 4.50% | 83.6% |
| Senior Debt 8 | Hospitality | 22,355 | 1 month LIBOR + 3.50% | 4.80% | 68.8% |
| Senior Debt 9 | Office | 20,685 | 1 month LIBOR + 3.75% | 5.80% | 70.0% |
| Senior Debt 10 | Office | 15,722 | 1 month LIBOR + 3.40% | 5.30% | 67.5% |
| Senior Debt 11 | Retail | 29,500 | 6.50% | 6.50% | 68.5% |
| Senior Debt 12 | Multifamily | 27,488 | 1 month LIBOR + 3.35% | 5.25% | 73.0% |
| Senior Debt 13 | Hospitality | 8,285 | 1 month LIBOR + 4.85% | 6.75% | 62.5% |
| Senior Debt 14 | Office | 7,125 | 1 month LIBOR + 3.90% | 5.95% | 67.6% |
| Senior Debt 15 | Hospitality | 13,972 | 1 month LIBOR + 4.47% | 6.72% | 44.8% |
| Senior Debt 16 | Retail | 11,924 | 1 month LIBOR + 3.95% | 6.45% | 61.2% |
| Senior Debt 17 | Office | 42,631 | 1 month LIBOR + 3.50% | 5.75% | 71.0% |
| Senior Debt 18 | Retail | 8,203 | 1 month LIBOR + 8.00% | 8.10% | 51.6% |
| Senior Debt 19 | Hospitality | 10,580 | 1 month LIBOR + 4.50% | 6.75% | 68.7% |
| Senior Debt 20 | Hospitality | 19,900 | 1 month LIBOR + 4.15% | 6.50% | 61.8% |
| Senior Debt 21 | Office | 39,650 | 1 month LIBOR + 4.01% | 6.26% | 68.2% |
| Senior Debt 22 | Hospitality | 20,930 | 1 month LIBOR + 3.75% | 6.10% | 62.6% |
| Senior Debt 23 | Hospitality | 13,000 | 1 month LIBOR + 2.94% | 5.44% | 56.4% |
| Senior Debt 24 | Hospitality | 4,987 | 1 month LIBOR + 4.25% | 6.50% | 47.7% |
| Senior Debt 25 | Hospitality | 12,750 | 1 month LIBOR + 4.45% | 6.85% | 62.9% |
| Senior Debt 26 | Hospitality | 10,845 | 1 month LIBOR + 4.50% | 6.85% | 64.0% |
| Senior Debt 27 | Retail | 9,400 | 1 month LIBOR + 4.20% | 6.30% | 77.1% |
| Senior Debt 28 | Hospitality | 34,053 | 1 month LIBOR + 3.99% | 5.74% | 31.0% |
| Senior Debt 29 | Industrial | 56,933 | 1 month LIBOR + 3.75% | 5.50% | 59.7% |
| Senior Debt 30 | Office | 21,825 | 1 month LIBOR + 3.50% | 5.40% | 70.9% |
| Senior Debt 31 | Hospitality | 7,100 | 1 month LIBOR + 4.00% | 5.75% | 70.3% |
| Senior Debt 32 | Multifamily | 15,342 | 1 month LIBOR + 2.75% | 4.25% | 71.7% |
| Senior Debt 33 | Multifamily | 27,650 | 1 month LIBOR + 3.15% | 4.95% | 71.6% |
| Senior Debt 34 | Multifamily | 27,094 | 1 month LIBOR + 2.70% | 2.80% | 76.0% |
| Senior Debt 35 | Multifamily | 9,016 | 1 month LIBOR + 3.95% | 5.00% | 75.3% |
| Senior Debt 36 | Multifamily | 25,000 | 1 month LIBOR + 3.30% | 4.75% | 75.5% |
| Senior Debt 37 | Office | 25,802 | 1 month LIBOR + 4.35% | 6.05% | 64.9% |
| Senior Debt 38 | Multifamily | 15,150 | 1 month LIBOR + 3.10% | 4.50% | 63.7% |
| Senior Debt 39 | Office | 58,714 | 1 month LIBOR + 3.70% | 5.00% | 65.7% |
| Senior Debt 40 | Multifamily | 11,739 | 1 month LIBOR + 3.15% | 4.75% | 72.4% |
| Senior Debt 41 | Office | 28,083 | 1 month LIBOR + 2.70% | 2.80% | 71.4% |
| Senior Debt 42 | Manufactured Housing | 1,359 | 5.50% | 5.50% | 62.8% |
| Senior Debt 43 | Multifamily | 7,060 | 1 month LIBOR + 4.75% | 5.75% | 62.6% |
| Senior Debt 44 | Industrial | 17,038 | 1 month LIBOR + 6.25% | 7.00% | 61.0% |
| Senior Debt 45 | Multifamily | 4,300 | 1 month LIBOR + 5.50% | 6.50% | 87.4% |
| Senior Debt 46 | Manufactured Housing | 7,680 | 1 month LIBOR + 4.50% | 5.00% | 66.7% |
41
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 47 | Mixed Use | 30,465 | 1 month LIBOR + 5.15% | 6.15% | 67.0% |
| Senior Debt 48 | Hospitality | 27,000 | 1 month LIBOR + 6.50% | 6.85% | 62.7% |
| Senior Debt 49 | Multifamily | 50,000 | 1 month LIBOR + 6.69% | 7.44% | 80.0% |
| Senior Debt 50 | Self Storage | 29,895 | 1 month LIBOR + 5.00% | 5.25% | 58.8% |
| Senior Debt 51 | Multifamily | 14,183 | 1 month LIBOR + 4.75% | 5.25% | 70.0% |
| Senior Debt 52 | Manufactured Housing | 3,400 | 1 month LIBOR + 5.00% | 5.25% | 58.6% |
| Senior Debt 53 | Multifamily | 27,550 | 1 month LIBOR + 5.75% | 6.00% | 69.8% |
| Senior Debt 54 | Manufactured Housing | 5,020 | 1 month LIBOR + 5.25% | 5.35% | 65.9% |
| Senior Debt 55 | Office | 18,603 | 1 month LIBOR + 4.50% | 5.25% | 47.9% |
| Senior Debt 56 | Office | 67,651 | 5.15% | 5.15% | 52.5% |
| Senior Debt 57 | Office | 30,900 | 1 month LIBOR + 5.20% | 5.45% | 66.0% |
| Senior Debt 58 | Self Storage | 11,600 | 1 month LIBOR + 4.76% | 5.01% | 66.6% |
| Senior Debt 59 | Manufactured Housing | 5,000 | 1 month LIBOR + 5.90% | 6.50% | 58.8% |
| Senior Debt 60 | Office | 12,750 | 1 month LIBOR + 5.00% | 5.25% | 67.8% |
| Senior Debt 61 | Multifamily | 43,320 | 1 month LIBOR + 4.35% | 4.60% | 73.2% |
| Senior Debt 62 | Multifamily | 37,674 | 1 month LIBOR + 4.45% | 4.70% | 66.5% |
| Senior Debt 63 | Multifamily | 8,763 | 1 month LIBOR + 5.50% | 5.75% | 73.7% |
| Senior Debt 64 | Retail | 11,963 | 1 month LIBOR + 4.87% | 5.12% | 75.0% |
| Senior Debt 65 | Multifamily | 5,730 | 1 month LIBOR + 5.00% | 5.25% | 73.5% |
| Senior Debt 66 | Multifamily | 18,800 | 1 month LIBOR + 4.00% | 4.10% | 79.7% |
| Senior Debt 67 | Industrial | 14,985 | 1 month LIBOR + 4.50% | 4.75% | 66.3% |
| Senior Debt 68 | Office | 11,981 | 1 month LIBOR + 5.50% | 5.75% | 68.8% |
| Senior Debt 69 | Multifamily | 11,820 | 1 month LIBOR + 4.55% | 4.75% | 73.0% |
| Senior Debt 70 | Multifamily | 21,000 | 1 month LIBOR + 4.60% | 4.75% | 66.7% |
| Senior Debt 71 | Office | 26,000 | 1 month LIBOR + 5.00% | 5.25% | 63.9% |
| Senior Debt 72 | Multifamily | 54,500 | 1 month LIBOR + 3.80% | 4.05% | 77.0% |
| Senior Debt 73 | Multifamily | 11,672 | 1 month LIBOR + 3.50% | 3.65% | 60.1% |
| Senior Debt 74 | Multifamily | 21,000 | 1 month LIBOR + 4.95% | 5.05% | 84.2% |
| Senior Debt 75 | Office | 43,751 | 1 month LIBOR + 3.94% | 4.14% | 53.9% |
| Senior Debt 76 (3) | Multifamily | — | 1 month LIBOR + 7.25% | 7.50% | —% |
| Senior Debt 77 | Multifamily | 5,400 | 1 month LIBOR + 5.25% | 5.50% | 83.1% |
| Senior Debt 78 | Hospitality | 23,000 | 1 month LIBOR + 5.79% | 5.99% | 57.2% |
| Senior Debt 79 | Multifamily | 32,856 | 1 month LIBOR + 6.75% | 7.00% | 78.2% |
| Senior Debt 80 | Multifamily | 12,325 | 1 month LIBOR + 4.50% | 4.65% | 83.3% |
| Senior Debt 81 | Multifamily | 6,300 | 1 month LIBOR + 5.35% | 5.60% | 84.0% |
| Senior Debt 82 | Multifamily | 31,023 | 1 month LIBOR + 3.00% | 3.10% | 74.3% |
| Senior Debt 83 | Multifamily | 11,936 | 1 month LIBOR + 4.25% | 4.55% | 76.4% |
| Senior Debt 84 | Multifamily | 5,575 | 1 month LIBOR + 4.50% | 4.75% | 83.6% |
| Senior Debt 85 | Multifamily | 53,178 | 1 month LIBOR + 3.00% | 3.25% | 71.6% |
| Senior Debt 86 | Multifamily | 14,045 | 1 month LIBOR + 3.39% | 3.54% | 70.6% |
| Senior Debt 87 | Multifamily | 8,301 | 1 month LIBOR + 3.80% | 3.95% | 69.9% |
| Senior Debt 88 | Multifamily | 13,582 | 1 month LIBOR + 4.50% | 4.75% | 76.7% |
| Senior Debt 89 | Multifamily | 18,277 | 1 month LIBOR + 5.25% | 5.50% | 67.0% |
| Senior Debt 90 | Multifamily | 17,985 | 1 month LIBOR + 3.60% | 3.75% | 70.8% |
| Senior Debt 91 | Multifamily | 41,823 | 1 month LIBOR + 2.95% | 3.10% | 71.6% |
| Senior Debt 92 | Hospitality | 25,785 | 1 month LIBOR + 5.60% | 5.85% | 61.0% |
| Senior Debt 93 | Mixed Use | 32,500 | 1 month LIBOR + 3.70% | 4.20% | 69.7% |
| Senior Debt 94 | Multifamily | 12,688 | 1 month LIBOR + 3.75% | 3.90% | 63.2% |
42
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 95 | Multifamily | 70,620 | 1 month LIBOR + 2.95% | 3.10% | 72.6% |
| Senior Debt 96 | Multifamily | 20,321 | 1 month LIBOR + 3.35% | 3.50% | 67.7% |
| Senior Debt 97 | Multifamily | 28,318 | 1 month LIBOR + 2.95% | 3.10% | 70.4% |
| Senior Debt 98 | Multifamily | 34,998 | 1 month LIBOR + 2.95% | 3.10% | 71.7% |
| Senior Debt 99 | Multifamily | 32,557 | 1 month LIBOR + 2.95% | 3.10% | 72.2% |
| Senior Debt 100 | Hospitality | 25,771 | 1 month LIBOR + 9.00% | 9.25% | 74.2% |
| Senior Debt 101 | Self Storage | 15,000 | 1 month LIBOR + 4.26% | 4.51% | 74.6% |
| Senior Debt 102 | Multifamily | 24,248 | 1 month LIBOR + 3.25% | 3.35% | 70.8% |
| Senior Debt 103 | Office | 6,800 | 1 month LIBOR + 5.25% | 5.50% | 67.3% |
| Senior Debt 104 | Multifamily | 12,792 | 1 month LIBOR + 6.50% | 7.00% | —% |
| Senior Debt 105 | Multifamily | 10,391 | 1 month LIBOR + 3.15% | 3.25% | 75.6% |
| Senior Debt 106 | Hospitality | 17,449 | 1 month LIBOR + 5.35% | 5.75% | 56.8% |
| Senior Debt 107 | Hospitality | 28,000 | 1 month LIBOR + 6.25% | 6.50% | 59.2% |
| Senior Debt 108 | Multifamily | 31,900 | 1 month LIBOR + 3.15% | 3.25% | 73.0% |
| Senior Debt 109 | Multifamily | 37,260 | 1 month LIBOR + 3.40% | 3.55% | 75.6% |
| Senior Debt 110 (4) | Multifamily | — | 1 month LIBOR + 8.00% | 8.25% | —% |
| Senior Debt 111 | Multifamily | 29,500 | 1 month LIBOR + 2.88% | 2.98% | 68.0% |
| Senior Debt 112 | Multifamily | 10,050 | 1 month LIBOR + 4.50% | 4.65% | 77.3% |
| Senior Debt 113 | Multifamily | 13,259 | 1 month LIBOR + 3.75% | 3.85% | 76.9% |
| Senior Debt 114 | Multifamily | 29,250 | 1 month LIBOR + 3.00% | 3.10% | 73.5% |
| Senior Debt 115 | Multifamily | 34,077 | 1 month LIBOR + 3.15% | 3.25% | 71.0% |
| Senior Debt 116 | Multifamily | 42,850 | 1 month LIBOR + 3.40% | 3.50% | 79.9% |
| Senior Debt 117 | Multifamily | 35,020 | 1 month LIBOR + 3.64% | 3.74% | 66.0% |
| Senior Debt 118 | Multifamily | 8,500 | 1 month LIBOR + 3.75% | 4.00% | 79.4% |
| Senior Debt 119 | Multifamily | 14,200 | 1 month LIBOR + 3.15% | 3.25% | 79.8% |
| Senior Debt 120 | Multifamily | 13,350 | 1 month LIBOR + 3.75% | 3.85% | 64.2% |
| Senior Debt 121 | Multifamily | 66,650 | 1 month LIBOR + 3.25% | 3.35% | 77.1% |
| Senior Debt 122 | Multifamily | 18,750 | 1 month LIBOR + 2.95% | 3.05% | 72.1% |
| Senior Debt 123 | Multifamily | 9,099 | 1 month LIBOR + 3.75% | 3.95% | 70.0% |
| Senior Debt 124 | Multifamily | 26,160 | 1 month LIBOR + 3.20% | 3.30% | 77.3% |
| Senior Debt 125 | Hospitality | 17,370 | 1 month LIBOR + 5.25% | 5.35% | 61.0% |
| Senior Debt 126 | Hospitality | 16,500 | 1 month LIBOR + 7.10% | 7.20% | 73.0% |
| Senior Debt 127 | Multifamily | 13,168 | 1 month LIBOR + 3.40% | 3.50% | 78.2% |
| Senior Debt 128 | Multifamily | 88,500 | 1 month LIBOR + 2.75% | 2.85% | 50.3% |
| Senior Debt 129 | Multifamily | 56,150 | 1 month LIBOR + 3.10% | 3.20% | 78.9% |
| Senior Debt 130 | Multifamily | 36,750 | 1 month LIBOR + 2.90% | 3.00% | 72.2% |
| Senior Debt 131 | Multifamily | 52,192 | 1 month LIBOR + 3.10% | 3.20% | 67.2% |
| Senior Debt 132 | Multifamily | 37,100 | 1 month LIBOR + 2.90% | 3.00% | 72.0% |
| Senior Debt 133 | Multifamily | 60,267 | 1 month LIBOR + 2.85% | 2.95% | 70.6% |
| Senior Debt 134 | Multifamily | 30,600 | 1 month LIBOR + 2.65% | 2.75% | 59.1% |
| Senior Debt 135 | Multifamily | 30,650 | 1 month LIBOR + 3.25% | 3.35% | 80.0% |
| Senior Debt 136 | Multifamily | 62,850 | 1 month LIBOR + 3.35% | 3.45% | 78.0% |
| Senior Debt 137 | Multifamily | 42,474 | 1 month LIBOR + 3.00% | 3.10% | 74.8% |
| Senior Debt 138 | Multifamily | 46,080 | 1 month LIBOR + 2.75% | 2.85% | 68.1% |
| Senior Debt 139 | Multifamily | 28,880 | 1 month LIBOR + 2.90% | 3.00% | 74.2% |
| Senior Debt 140 | Manufactured Housing | 6,700 | 1 month LIBOR + 4.50% | 4.60% | 77.9% |
| Senior Debt 141 | Multifamily | 58,680 | 1 month LIBOR + 3.45% | 3.55% | 74.8% |
| Senior Debt 142 | Multifamily | 26,600 | 1 month LIBOR + 2.90% | 3.00% | 72.1% |
43
Table of Contents
| Loan Type | Property Type | Par Value | Interest Rate (1) | Effective Yield (5) | Loan to Value (2) |
|---|---|---|---|---|---|
| Senior Debt 143 | Multifamily | 12,478 | 1 month LIBOR + 3.20% | 3.30% | 62.4% |
| Senior Debt 144 | Multifamily | 35,996 | 1 month LIBOR + 3.00% | 3.10% | 73.3% |
| Senior Debt 145 | Multifamily | 32,250 | 1 month LIBOR + 3.20% | 3.30% | 74.5% |
| Senior Debt 146 | Multifamily | 38,631 | 1 month LIBOR + 2.90% | 3.00% | 71.7% |
| Senior Debt 147 | Multifamily | 64,281 | 1 month LIBOR + 2.88% | 2.98% | 74.8% |
| Senior Debt 148 | Multifamily | 62,003 | 1 month LIBOR + 2.88% | 2.98% | 75.5% |
| Senior Debt 149 | Multifamily | 16,570 | 1 month SOFR + 3.50% | 3.55% | 71.7% |
| Senior Debt 150 | Multifamily | 56,930 | 1 month LIBOR + 2.75% | 2.85% | 73.9% |
| Senior Debt 151 | Multifamily | 65,000 | 1 month SOFR + 5.14% | 5.19% | 74.7% |
| Senior Debt 152 | Multifamily | 22,240 | 1 month SOFR + 2.96% | 3.01% | 79.4% |
| Senior Debt 153 | Multifamily | 25,573 | 1 month SOFR + 2.96% | 3.01% | 72.9% |
| Senior Debt 154 | Multifamily | 31,678 | 1 month SOFR + 3.20% | 3.25% | 74.2% |
| Senior Debt 155 | Multifamily | 78,050 | 1 month SOFR + 3.45% | 3.50% | 78.8% |
| Senior Debt 156 | Multifamily | 77,870 | 1 month LIBOR + 3.21% | 3.31% | 76.1% |
| Senior Debt 157 | Multifamily | 24,000 | 1 month SOFR + 3.11% | 3.16% | 72.7% |
| Senior Debt 158 | Retail | 31,000 | 1 month SOFR + 3.29% | 3.34% | 42.5% |
| Senior Debt 159 | Multifamily | 47,444 | 1 month SOFR + 2.86% | 2.91% | 68.2% |
| Senior Debt 160 | Multifamily | 36,824 | 1 month SOFR + 2.86% | 2.91% | 69.7% |
| Senior Debt 161 | Hospitality | 17,169 | 5.99% | 5.99% | 52.9% |
| Mezzanine Loan 1 | Multifamily | 6,500 | 1 month LIBOR + 10.25% | 11.00% | 90.4% |
| Mezzanine Loan 2 | Multifamily | 3,000 | 1 month LIBOR + 9.20% | 10.00% | 62.2% |
| Mezzanine Loan 3 | Multifamily | 10,000 | 1 month SOFR + 15.29% | 15.34% | 86.2% |
| Mezzanine Loan 4 | Retail | 3,000 | 1 month SOFR + 12.00% | 12.05% | 46.6% |
| $4,242,962 | 4.33% |
_______________________
(1) Our floating rate loan agreements contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.
(2) Loan to value percentage is from metrics at origination.
(3) The total commitment of this loan is $31.5 million, however none was funded as of December 31, 2021.
(4) The total commitment of this loan is $38.0 million, however none was funded as of December 31, 2021.
(5) Effective yield is calculated as the spread of the loan plus the higher of any applicable index or index floor.
The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2021 (dollars in thousands):
| Loan Type | Property Type | Par Value | Interest Rate | Effective Yield | Loan to Value (1) |
|---|---|---|---|---|---|
| TRS Senior Debt 1 | Office | $34,250 | 3.60% | 3.60% | 63.2% |
| $34,250 | 3.60% |
________________________
(1) Loan to value percentage is from metrics at origination.
We had no real estate securities, available for sale, measured at fair value as of December 31, 2021.
The following table shows selected data from our other real estate investments, measured at fair value as of December 31, 2021 (dollars in thousands):
| Type | Property Type | Par Value | Preferred Return |
|---|---|---|---|
| Preferred Equity 1 | Retail | $2,074 | 12.5% |
| $2,074 |
44
Table of Contents
The following table shows selected data from our real estate owned assets in our portfolio as of December 31, 2021 (dollars in thousands):
| Type | Property Type | Carrying Value |
|---|---|---|
| Real Estate Owned 1 | Industrial | $90,048 |
| $90,048 |
The following is a summary of the Company's RMBS, all of which were ARM Agency Securities, classified by collateral type and interest rate characteristics as of December 31, 2021 (dollars in thousands):
| Type | Carrying Amount | AverageYield (1) | |||
|---|---|---|---|---|---|
| Agency Securities: | |||||
| Fannie Mae/Freddie Mac ARMs | $ | 4,246,803 | 0.02% | ||
| Ginnie Mae ARMs | 320,068 | 0.03% | |||
| $ | 4,566,871 | 0.02% |
________________________
(1) Average yield is presented for the year then ended, and is based on the cash component of interest income expressed as a percentage on average cost basis (the “cash yield”).
During 2021, the Company sold trading securities using the specific identification method for proceeds totaling $1.9 billion recognizing $0.1 million in net realized gains. Subsequent to year end, until February 18, 2022, the Company sold trading securities using the same method for proceeds totaling $1.8 billion recognizing $12 million in net realized losses. The Company did not own any trading securities during 2020. As of February 18, 2022, the current market value of the Company's RMBS portfolio was $2.4 billion.
Liquidity and Capital Resources
Overview
Our expected material cash requirements for the twelve months ended December 31, 2022 and thereafter are comprised of (i) contractually obligated expenditures, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic expenditures, including new loans.
Our contractually obligated expenditures primarily consist of payment obligations under the debt financing arrangements which are set forth in the table below under “Contractual Obligations and Commitments” and which are each described in more detail below under “Repurchase Agreements, Commercial Mortgage Loans”, “Other financing and loan participation - Commercial Mortgage Loans”, “Mortgage Note Payable”, “Unsecured Debt”, “Repurchase Agreements - Real Estate Securities”, and “Repurchase Agreements - Real Estate Securities Classified As Trading.”
We expect to use operating cash flow, new or refinanced debt (including collateral loan and debt obligation securitizations) and equity financing as a source of capital. Since we intend to continue to qualify as a REIT for federal income tax purposes, we will be required to annually distribute to our stockholders at least 90% of our REIT taxable income and we intend to distribute 100% of REIT taxable income. This will reduce the amount of operating cash flow available to fund our operations and growth initiatives after the payment of these distributions.
The board of directors currently intends to operate at a leverage level of between one to three times book value of equity. We have used and may in the future use various forms of incurring indebtedness, including through repurchase agreements, credit facilities, securitizations, public and private, secured and unsecured debt issuances by us or our subsidiaries. We have generally relied on repurchase agreements to provide short-term debt financing for our commercial mortgage loans and utilized collateral loan and debt obligation securitizations for long-term match-funded financing.
With respect to equity, we may in the future issue common stock and/or preferred stock, including through an at-the-market offering program. We may also sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns. For example, we intend to reinvest the cash and proceeds from dividends, interest, repayments and sales of the assets acquired in the Capstead merger into our primary investment strategies.
As discussed in detail in Note 9 – Stock Transactions to the accompanying consolidated financial statements included in this Annual Report on Form 10-K, in October 2021 we closed our merger with Capstead. We intend to transition the equity invested in the assets we acquired from Capstead into our traditional investment strategies, including the origination of commercial real estate mortgages. Specifically, we intend to reinvest any dividend, interest and principal paid on such assets, and proceeds from the sale of such assets, into our current investment strategies. Until we fully transition this equity into our business, we expect that proceeds received from the sale of Capstead assets will be a significant source of capital.
45
Table of Contents
We believe that our anticipated available operating cash flows, proceeds from sales of assets and debt and equity financing sources will be adequate to fund our short and long-term anticipated uses of capital.
Collateralized Loan Obligations
During 2021, the Company raised $1.3 billion of capital through the issuance of BSPRT 2021-FL6 Issuer, Ltd. and BSPRT 2021-FL7 Issuer, Ltd. Additionally, as of December 31, 2021, the Company had $46 million reinvestment capital available across all outstanding collateralized loan obligations.
Repurchase Agreements, Commercial Mortgage Loans
As of December 31, 2021, the Company has repurchase facilities with JPMorgan Chase Bank, National Association (the "JPM Repo Facility"), Barclays Bank PLC (the "Barclays Revolver Facility" and the "Barclays Repo Facility"), Wells Fargo Bank, National Association (the "WF Repo Facility"), and Credit Suisse AG (the "CS Repo Facility" and together with JPM Repo Facility, USB Repo Facility, WF Repo Facility, Barclays Revolver Facility, and Barclays Repo Facility, the "Repo Facilities").
The Repo Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate of between 65% to 80% of the principal amount of the mortgage loan being pledged.
The Company expects to use the advances from these Repo Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.
The Repo Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.
The details of our Repo Facilities at December 31, 2021 and December 31, 2020 are as follows (dollars in thousands):
| As of December 31, 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Repurchase Facility | Committed Financing | Amount Outstanding | Interest Expense(1) | Ending Weighted Average Interest Rate | Term Maturity | |||||||||||
| JPM Repo Facility | $ | 400,000 | $ | 136,470 | $ | 5,178 | 2.13 | % | 10/6/2022 | |||||||
| CS Repo Facility (2) | 300,000 | 137,364 | 3,446 | 2.43 | % | 9/30/2022 | ||||||||||
| WF Repo Facility (3) | 450,000 | 186,734 | 2,090 | 1.64 | % | 11/21/2023 | ||||||||||
| Barclays Revolver Facility (4) | 250,000 | 166,700 | 1,976 | 6.12 | % | 9/20/2023 | ||||||||||
| Barclays Repo Facility (5) | 500,000 | 392,332 | 4,057 | 1.76 | % | 3/14/2025 | ||||||||||
| Total | $ | 1,900,000 | $ | 1,019,600 | $ | 16,747 |
__________________________
(1) For the year ended December 31, 2021. Includes amortization of deferred financing costs.
(2) On August 12, 2021, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to September 30, 2022. Additionally, on November 3, 2021 the committed financing amount was amended from $200 million to $300 million with the option to increase to $400 million at the Company's discretion.
(3) On October 15, 2021 the committed financing amount was increased from $175 million to $275 million. There are three more one-year extension options available at the Company's discretion.
(4) On September 8, 2021, the Company amended the maturity date to September 20, 2023. On December 1, 2021 the committed financing amount was increased from $100 million to $250 million. The Company may increase the total commitment amount by an amount between $100 million and $150 million for three month intervals, on an unlimited basis prior to maturity.
(5) On December 3, 2021 the Company amended the maturity date to March 14, 2025 and the committed financing amount was increased from $300 million to $500 million. There are two one-year extension options available at the Company's discretion.
46
Table of Contents
| As of December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Repurchase Facility | Committed Financing | Amount Outstanding | Interest Expense(1) | Ending Weighted Average Interest Rate | Term Maturity | ||||||||||||
| JPM Repo Facility (2) | $ | 300,000 | $ | 113,884 | $ | 5,020 | 2.54 | % | 10/6/2022 | ||||||||
| USB Repo Facility (3) | 100,000 | 5,775 | 599 | 2.40 | 6/15/2021 | ||||||||||||
| CS Repo Facility (4) | 200,000 | 106,971 | 3,539 | 2.84 | % | 8/19/2021 | |||||||||||
| WF Repo Facility (5) | 175,000 | 27,150 | 1,041 | 2.50 | % | 11/21/2021 | |||||||||||
| Barclays Revolver Facility (6) | 100,000 | — | 387 | N/A | 9/20/2021 | ||||||||||||
| Barclays Facility (7) | 300,000 | 22,560 | 1,046 | 2.51 | % | 3/15/2022 | |||||||||||
| Total | $ | 1,175,000 | $ | 276,340 | $ | 11,632 |
_______________________
(1) For the year ended December 31, 2020. Includes amortization of deferred financing costs.
(2) On October 6, 2020 the maturity date was amended to October 6, 2022.
(3) On June 9, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to June 15, 2021.
(4) On August 28, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to August 19, 2021. Additionally, in 2020 the committed financing amount was downsized from $300 million to $200 million.
(5) On November 17, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to November 21, 2021. There are two more one-year extension options available at the Company's discretion.
(6) There is one one-year extension option available at the Company's discretion.
(7) Includes two one-year extensions at the Company's option.
Other financing and loan participation - Commercial Mortgage Loans
On March 23, 2020, the Company transferred $15.2 million of its interest in a term loan to Sterling National Bank ("SNB") via a participation agreement. During 2020, the Company's outstanding loan increased resultant of future fundings, leading to an increase in amount outstanding via the participation agreement. The Company incurred $0.9 million of interest expense on SNB for the year ended December 31, 2021. As of December 31, 2021 and December 31, 2020 the outstanding participation balance was $37.9 million and $31.4 million, respectively. The loan matures on February 9, 2023.
Mortgage Note Payable
On October 15, 2019, the Company obtained a commercial mortgage loan for $29.2 million related to the real estate owned portfolio. The Company incurred $0.9 million of interest expense for the twelve months ended December 31, 2021. As of December 31, 2021 the loan has been assumed by the purchaser of the underlying asset and is no longer held by the Company (see Note 5 - Real Estate Owned).
On September 17, 2021, the Company, in connection with the consolidating joint venture (as discussed in Note 5 - Real Estate Owned), originated a $112.7 million mortgage note payable, of which $88.7 million is eliminated in consolidation (see Note 5 - Real Estate Owned). As of December 31, 2021 the Company incurred $0.2 million of interest expense, of which $0.2 million is eliminated in consolidation, for the twelve months ended December 31, 2021. The remaining mortgage note payable of $24 million is included in the consolidated balance sheets under the caption Mortgage note payable. As of December 31, 2021, the loan accrued interest at an annual rate of 3.1% and matures on October 9, 2024.
47
Table of Contents
Unsecured Debt
In the merger with Capstead we acquired 30-year junior subordinated notes issued in 2005 and 2006 and maturing in 2035 and 2036, with a total face amount of $100.0 million. Note balances net of deferred issuance costs, and related weighted average interest rates as of the indicated dates (calculated including issuance cost amortization and adjusted for the effects of related derivatives held as cash flow hedges) were as follows (dollars in thousands):
| December 31, 2021 | December 31, 2020 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowings Outstanding | Average Rate | Borrowings Outstanding | Average Rate | |||||||||||
| Junior subordinated notes maturing in: | ||||||||||||||
| October 2035 ($35,000 face amount) | $ | 34,470 | 7.86 | % | $ | — | — | % | ||||||
| December 2035 ($40,000 face amount) | 39,474 | 7.63 | % | — | — | % | ||||||||
| September 2036 ($25,000 face amount) | 24,650 | 7.67 | % | — | — | % | ||||||||
| $ | 98,594 | 7.72 | % | $ | — | — | % |
The notes are currently redeemable, in whole or in part, without penalty, at the Company’s option. Interest paid on unsecured debt, including related derivative cash flows, totaled $0.6 million for the twelve months ended December 31, 2021.
Pursuant to a lending and security agreement with Security Benefit Life Insurance Company ("SBL"), which was entered into in February 2020 and amended in March and August 2020, the Company may borrow up to $100.0 million at a rate of one-month LIBOR + 4.5%. The facility has a maturity of February 10, 2023 and is secured by a pledge of equity interests in certain of the Company’s subsidiaries. The Company incurred $2.0 million of interest expense on the lending agreement with SBL for the twelve months ended December 31, 2021. As of December 31, 2021 the outstanding balance was $50.0 million.
Repurchase Agreements - Real Estate Securities
The Company has entered into various Master Repurchase Agreements (the "MRAs") that allow the Company to sell real estate securities while providing a fixed repurchase price for the same real estate securities in the future. The repurchase contracts on each security under an MRA generally mature in 30-90 days and terms are adjusted for current market rates as necessary.
Below is a summary of the Company's MRAs as of December 31, 2021 and 2020 (dollars in thousands):
| Weighted Average | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Counterparty | Amount Outstanding | Accrued Interest | Collateral Pledged (1) | Interest Rate | Days to Maturity | |||||||||||
| As of December 31, 2021 | ||||||||||||||||
| JP Morgan Securities LLC | $ | 19,025 | $ | 261 | $ | 24,087 | 1.14 | % | 10 | |||||||
| Wells Fargo Securities, LLC | — | — | — | N/A | N/A | |||||||||||
| Goldman Sachs International | — | 37 | — | N/A | N/A | |||||||||||
| Barclays Capital Inc. | 15,286 | 526 | 19,131 | 1.21 | % | 14 | ||||||||||
| Credit Suisse AG | — | — | — | N/A | N/A | |||||||||||
| Citigroup Global Markets, Inc. | — | 81 | — | N/A | N/A | |||||||||||
| Total/Weighted Average | $ | 34,311 | $ | 905 | $ | 43,218 | 1.17 | % | 12 | |||||||
| As of December 31, 2020 | ||||||||||||||||
| JP Morgan Securities LLC | $ | 33,791 | $ | 1,668 | $ | 43,612 | 1.75 | % | 31 | |||||||
| Wells Fargo Securities, LLC | — | 1,057 | — | N/A | N/A | |||||||||||
| Goldman Sachs International | 22,440 | 455 | 30,794 | 1.68 | % | 16 | ||||||||||
| Barclays Capital Inc. | 76,809 | 2,102 | 97,244 | 1.71 | % | 33 | ||||||||||
| Credit Suisse AG | — | 905 | — | N/A | N/A | |||||||||||
| Citigroup Global Markets, Inc. | 53,788 | 2,532 | 71,723 | — | 29 | |||||||||||
| Total/Weighted Average | $ | 186,828 | $ | 8,719 | $ | 243,373 | 1.71 | % | 33 |
________________________
(1) Includes $43.2 million and $72.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2021 and December 31, 2020, respectively.
48
Table of Contents
Repurchase Agreements - Real Estate Securities Classified As Trading
As a result of the Capstead merger which closed on October 19, 2021, the Company acquired a significant portfolio of residential adjustable-rate mortgage pass-through securities issued and guaranteed by government-sponsored enterprises or by an agency of the federal government which the Company accounts for as real estate securities classified as trading. The Company pledges its real estate securities classified as trading as collateral for repurchase agreements with commercial banks and other financial institutions. Repurchase arrangements entered into by the Company involve the sale and a simultaneous agreement to repurchase the transferred assets at a future date and are accounted for as financings. The Company maintains the beneficial interest in the specific securities pledged during the term of each repurchase arrangement and receives the related principal and interest payments.
The terms and conditions of repurchase agreements are negotiated on a transaction-by-transaction basis when each such agreement is initiated or renewed. The amount borrowed is generally equal to the fair value of the securities pledged, as determined by the lending counterparty, less an agreed-upon discount, referred to as a “haircut.” Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings. Interest may be paid monthly or at the termination of an agreement at which time the Company may enter into a new agreement at prevailing haircuts and rates with the same lending counterparty or repay that counterparty and negotiate financing with a different lending counterparty. None of the Company’s lending counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing agreements. In response to declines in fair value of pledged securities due to changes in market conditions or the publishing of monthly security pay-down factors, lending counterparties typically require the Company to post additional securities as collateral, pay down borrowings or fund cash margin accounts with the counterparties in order to re-establish the agreed-upon collateral requirements. These actions are referred to as margin calls. Conversely, in response to increases in fair value of pledged securities, the Company routinely margin calls its lending counterparties in order to have previously pledged collateral returned.
Repurchase agreements (and related pledged collateral, including accrued interest receivable), classified by collateral type and remaining maturities, and related weighted average borrowing rates as of the indicated dates were as follows (dollars in thousands):
| Collateral Type | Collateral Carrying Amount | Accrued Interest Receivable | Borrowings Outstanding | Average Borrowing Rates | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||||
| Repurchase arrangements secured by Agency securities with maturities of 30 days or less | $ | 4,327,020 | $ | 8,908 | $ | 4,144,473 | 0.13 | % | |||||||
| $ | 4,327,020 | $ | 8,908 | $ | 4,144,473 | 0.13 | % | ||||||||
| December 31, 2020 | |||||||||||||||
| Repurchase arrangements secured by Agency securities with maturities of 30 days or less | $ | — | $ | — | $ | — | — | % | |||||||
| $ | — | $ | — | $ | — | — | % |
As of December 31, 2021, the Company’s repurchase agreements collateralized by RMBS totaled $4.14 billion with 13 counterparties at average rates of 0.13%, before the effects of currently-paying interest rate swap agreements. Average repurchase agreements outstanding were $3.97 billion in 2021. Average repurchase agreements outstanding differed from respective year-end balances during the indicated periods primarily due to changes in portfolio levels and differences in the timing of portfolio acquisitions relative to portfolio runoff and asset sales. Interest paid on repurchase agreements, including related Derivative cash flows, totaled $1.24 million during the twelve months ended December 31, 2021.
The Company finances its residential mortgage investments primarily by borrowing under repurchase arrangements, the terms and conditions of which are negotiated on a transaction-by-transaction basis, when each such agreement is initiated or renewed.
Future agreements are dependent upon the willingness of lenders to participate in the financing of mortgage investments, lender collateral requirements and the lenders’ determination of the fair value of the investments pledged as collateral, which fluctuates with changes in interest rates and liquidity conditions within the commercial banking and mortgage finance industries. None of our repurchase agreement counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing borrowings. Repurchase agreements averaged $3.97 billion during 2021 and ended the year at $4.14 billion, all maturing within 90 days. Average repurchase agreements can differ from period-end balances for a number of reasons including portfolio growth or contraction, as well as differences in the timing of portfolio acquisitions relative to portfolio runoff.
49
Table of Contents
To help mitigate exposure to rising short-term interest rates, we economically hedge the portfolio of repurchase agreements using derivatives supplemented with longer-maturity repurchase agreements when available at attractive rates and terms. At year-end, we held $3.6 billion notional amount of portfolio financing-related interest rate swap agreements with contract expirations occurring at various dates through the Second quarter 2024 and a weighted average expiration of 18 months. At December 31, 2021, we expect to have no net cash obligations related to repurchase agreement-related interest rate swap agreements after considering the variable-rate payments owed to us under the agreements’ terms based on market interest rate expectations as of year-end.
Repurchase Agreements
The following tables summarize our Repurchase Agreements, Commercial Mortgage Loans, Trading Securities and our MRAs for the years ended December 31, 2021, December 31, 2020 and December 31, 2019 respectively:
| As of December 31, 2021 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 152,925 | $ | 287,462 | $ | 550,156 | $ | 1,019,600 | $ | 340,485 | $ | 282,891 | $ | 331,871 | $ | 959,729 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 88,272 | $ | 46,510 | $ | 46,531 | $ | 34,311 | $ | 123,322 | $ | 57,301 | $ | 46,527 | $ | 37,735 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities Classified As Trading | $ | — | $ | — | $ | — | $ | 4,144,473 | $ | — | $ | — | $ | — | $ | 4,266,556 | |||||||||||||||
| As of December 31, 2020 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 234,524 | $ | 226,224 | $ | 183,033 | $ | 276,340 | $ | 282,282 | $ | 238,280 | $ | 197,632 | $ | 279,187 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 496,880 | $ | 335,256 | $ | 177,541 | $ | 186,828 | $ | 412,809 | $ | 351,202 | $ | 316,229 | $ | 183,632 | |||||||||||||||
| As of December 31, 2019 | |||||||||||||||||||||||||||||||
| Amount Outstanding | Average Outstanding Balance | ||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||||
| Repurchase Agreements, Commercial Mortgage Loans | $ | 370,889 | $ | 132,870 | $ | 111,937 | $ | 252,543 | $ | 357,850 | $ | 337,970 | $ | 132,126 | $ | 214,812 | |||||||||||||||
| Repurchase Agreements, Real Estate Securities | $ | 22,078 | $ | 85,022 | $ | 244,308 | $ | 394,359 | $ | 52,711 | $ | 84,179 | $ | 181,198 | $ | 324,545 |
The use of our repurchase facilities is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.
During the twelve months ended December 31, 2021 the maximum monthly average outstanding balance was $5.84 billion, of which $0.68 billion was related to repurchase agreements on our commercial mortgage loans and $0.04 billion for repurchase agreements on our real estate securities and $5.12 billion for repurchase agreements on our real estate securities held for trading.
During the twelve months ended December 31, 2020 the maximum monthly average outstanding balance was $721.0 million, of which $268.2 million was related to repurchase agreements on our commercial mortgage loans and $452.8 million for repurchase agreements on our real estate securities.
During the twelve months ended December 31, 2019, the maximum monthly average outstanding balance was $612.0 million, at the end of November 30, 2019, of which $266.6 million was related to repurchase agreements on our commercial mortgage loans and $345.4 million for repurchase agreements on our real estate securities.
50
Table of Contents
Cash Flows
Cash Flows for the Year Ended December 31, 2021
Net cash provided by operating activities for the year ended December 31, 2021 was $146.5 million. Cash inflows were primarily driven by net income of $25.7 million, net proceeds of $33.4 million related to originations and sales of commercial mortgage loans, measured at fair value and a non-cash adjustment of $34.8 million related to trading losses on real estate securities.
Net cash provided by investing activities for the year ended December 31, 2021 was $1,068.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,225.6 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $2,059.4 million, $541.3 million received from principal collateral on mortgage investments and cash acquired of $174.1 million related to the merger with Capstead. Inflows were partially offset by the origination and acquisition of $2,881.9 million of commercial mortgage loans.
Net cash used in financing activities for the year ended December 31, 2021 was $1,139.2 million. Cash outflows were primarily driven by net payment on CMBS repurchase agreements of $2,429.3 million, $68.0 million in cash distributions to stockholders and $11.4 million of stock repurchases. Outflows were offset by $6.5 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $23.9 million from borrowing on mortgage note payable and net proceeds of $743.3 million and $540.3 million received from repurchase agreements on commercial mortgage loans and CLOs, respectively.
Cash Flows for the Year Ended December 31, 2020
Net cash provided by operating activities for the year ended December 31, 2020 was $115.3 million. Cash inflows were primarily driven by net income of $54.7 million and net proceeds of $44.7 million related to originations of and proceeds from sales of commercial mortgage loans, measured at fair value.
Net cash provided by investing activities for the year ended December 31, 2020 was $240.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,228.2 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $346.2 million, $77.2 million of proceeds received from the sale of commercial mortgage loans, held for sale and $22.5 million of proceeds received from sale of real estate owned assets. Inflows were partially offset by the origination and acquisition of $1,281.2 million of commercial mortgage loans and the purchase of real estate securities of $148.6 million.
Net cash used in financing activities for the year ended December 31, 2020 was $373.0 million. Cash outflows were primarily driven by repayments on CLOs of $182.7 million, net payment on CMBS repurchase agreements of $207.5 million, $49.8 million in cash distributions to stockholders and $10.3 million of stock repurchases. Outflows were offset by $31.4 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $11.7 million from borrowing on mortgage note payable and net proceeds of $23.8 million received from repurchase agreements on commercial mortgage loans.
Election as a REIT
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.
51
Table of Contents
Contractual Obligations and Commitments
Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2021 are summarized as follows (dollars in thousands):
| Less than 1 year | 1 to 3 years | 3 to 5 years | More than 5 years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unfunded loan commitments (1) | $ | — | $ | 149,724 | $ | 308,381 | $ | — | $ | 458,105 | |||||||||
| Repurchase agreements - commercial mortgage loans | 627,268 | — | 392,332 | — | 1,019,600 | ||||||||||||||
| Repurchase agreements - real estate securities | 4,178,784 | — | — | — | 4,178,784 | ||||||||||||||
| CLOs (2) | — | — | — | 2,179,514 | 2,179,514 | ||||||||||||||
| Mortgage Note Payable | — | — | — | 23,998 | 23,998 | ||||||||||||||
| Unsecured debt | — | — | — | 150,000 | 150,000 | ||||||||||||||
| Other financing and loan participation - commercial mortgage loans | — | 37,903 | — | — | 37,903 | ||||||||||||||
| Total | $ | 4,806,052 | $ | 187,627 | $ | 700,713 | $ | 2,353,512 | $ | 8,047,904 |
________________________
(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2) Excludes $320.6 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2021.
In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2021, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series C convertible preferred stock ("Series C Preferred Stock"), Series D convertible preferred stock ("Series D Preferred Stock") and Series F convertible preferred stock ("Series F Preferred Stock")), and $0.46875 per share on the Company’s shares of 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock"). The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, that will be operative following the conclusion of the $35.0 million open market share purchase program the Advisor agreed to implement in connection with the Company’s merger with Capstead. The authorization does not obligate the Company to acquire any specific number of shares.
Related Party Arrangements
Benefit Street Partners L.L.C.
Amended Advisory Agreement
Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2021 and December 31, 2020.
The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.
Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2022 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.
The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.
During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.
52
Table of Contents
Advisory Agreement Fees and Reimbursements
Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:
•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.
•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.
•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.
•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.
Investment in Common and Preferred Stock
Refer to Note 9 - Stock Transactions for a description of the Company’s private placements. Officers of the Company and other employees of the Advisor and its affiliates (“Manager Investors”), as well as members of the Company's board of directors, have acquired common stock and Series A Convertible Preferred Stock (“Series A Preferred Stock”) in these private placements on substantially the same terms applying to purchases by third party accredited investors unaffiliated with the Company or the Advisor. On October 19, 2021, each share of Series A Preferred Stock converted into 299.2 shares of common stock, pursuant to the terms of the Articles Supplementary for the Series A Preferred Stock, and no shares of Series A Preferred Stock were outstanding as of December 31, 2021.
The Manager Investors have agreed with the Advisor not to sell or otherwise transfer the securities purchased in the private placement without the consent of the Advisor, prior to 180 days after the listing of the Company’s common stock on the NYSE.
The board of directors and the Nominating and Corporate Governance Committee of the board of directors each reviewed and unanimously approved the Company’s issuance of shares to the Manager Investors and the terms of the offering.
Lending Agreement with Stockholder
Pursuant to a lending and security agreement with Security Benefit Life Insurance Company ("SBL"), which was entered into in February 2020 and amended in March and August 2020, the Company may borrow up to $100.0 million at a rate of one-month LIBOR + 4.5%. The facility has a maturity of February 10, 2023 and is secured by a pledge of equity interests in certain of the Company’s subsidiaries. The Company incurred $2.0 million and $0.2 million of interest expense on the lending agreement with SBL for the years ended December 31, 2021 and 2020, respectively. As of December 31, 2021 there was a $50.0 million outstanding balance under the lending agreement.
SBL also holds 17,950 of the Company’s outstanding shares of Series D Preferred Stock. SBL acquired these shares in March 2021: 14,950 shares were acquired in exchange for an equivalent number of shares of Series A Preferred Stock and 3,000 shares of Series D Preferred Stock were purchased at the liquidation preference of $15.0 million (net of accrued and unpaid dividends on the exchanged Series A Preferred Stock) in the same transaction.
Acquisitions
In August 2021 the Company and an investment fund managed by the Advisor entered into a joint venture agreement and formed a joint venture entity, Jeffersonville Member, LLC (the "Jeffersonville JV") to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliated fund made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.7 million in equity. The Company has control of Jeffersonville JV with 79% ownership and, therefore, consolidates Jeffersonville JV on its consolidated balance sheet. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).
53
Table of Contents
The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2021, 2020 and 2019 and the associated amounts payable as of December 31, 2021 and 2020 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.
| Year Ended December 31, | Payable as of December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2021 | 2020 | |||||||||||||||
| Acquisition expenses (1) | $ | 1,203 | $ | 696 | $ | 900 | $ | — | $ | — | |||||||||
| Administrative services expenses | 7,658 | 13,120 | 16,363 | — | 2,940 | ||||||||||||||
| Asset management and subordinated performance fee | 28,110 | 15,178 | 16,226 | 15,595 | 4,773 | ||||||||||||||
| Other related party expenses (2)(3) | 355 | 703 | 1,610 | 1,943 | 1,812 | ||||||||||||||
| Total related party fees and reimbursements | $ | 37,326 | $ | 29,697 | $ | 35,099 | $ | 17,538 | $ | 9,525 |
______________________
(1) Total acquisition fees and expenses paid during the years ended December 31, 2021, 2020 and 2019 were $15 million, $7.1 million and $8.4 million respectively, of which $13.8 million, $6.4 million and $7.5 million were capitalized within the commercial mortgage loans, held for investment line of the consolidated balance sheets for the years ended December 31, 2021, 2020 and 2019.
(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the Company's consolidated statements of operations.
(3) The related party payable includes $1.9 million and $1.8 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.
The amounts payable as of December 31, 2021 and 2020 in the table above are included in Due to affiliates on the Company's consolidated balance sheets.
Off Balance Sheet Arrangements
We currently have no off balance sheet arrangements as of December 31, 2021 and through the date of the filing of this Form 10-K.
Non-GAAP Financial Measures
Distributable Earnings
Beginning in the third quarter of 2021 to more appropriately reflect the principal purpose of the measure, "modified funds from operations ("MFFO")" or "funds from operations ("FFO")" was relabeled "Distributable Earnings", a non-GAAP financial measure. Distributable Earnings is a non-GAAP measure, which we define as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over our expected useful life of our CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) non-cash incentive fee accruals, (vi) certain other non-cash items, and (vii) impairments of acquisition assets related to the Capstead merger.
We believe that Distributable Earnings provides meaningful information to consider in addition to our GAAP results. We believe Distributable Earnings is a useful financial metric for existing and potential future holders of our common stock as historically, overtime, Distributable Earnings has been an indicator of our dividends per share. As a REIT, we generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments, and therefore we believe our dividends are one of the principal reasons stockholders may invest in our common stock. Further, Distributable Earnings helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations and is one of the performance metrics we consider when declaring our dividends.
Distributable Earnings does not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
54
Table of Contents
The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2021, December 31, 2020 and December 31, 2019 (dollars in thousands):
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| GAAP Net Income: | $ | 25,702 | $ | 54,746 | $ | 83,924 | |||||
| Adjustments: | |||||||||||
| CLO amortization acceleration (1) | 250 | 264 | (2,881) | ||||||||
| Unrealized (gain)/loss on financial instruments (2) | (1,049) | 1,102 | (2,081) | ||||||||
| Unrealized gain/(loss) reversal - ARMs | 13,867 | — | 1,989 | ||||||||
| Impairment of acquired assets | 88,282 | — | — | ||||||||
| Incentive fees | 9,846 | — | — | ||||||||
| Depreciation and amortization | 2,107 | 2,234 | 507 | ||||||||
| Increase/(decrease) in provision for credit losses | (5,192) | 13,296 | — | ||||||||
| Impairment losses on real estate owned assets | — | 398 | — | ||||||||
| Distributable earnings | $ | 133,813 | $ | 72,040 | $ | 81,458 | |||||
| Average Equity | $ | 1,146,009 | $ | 974,184 | $ | 946,801 | |||||
| 7.5% Cumulative Redeemable Preferred Stock, Series E Dividend | $ | 4,842 | $ | — | $ | — | |||||
| GAAP Common ROE | 1.8 | % | 5.6 | % | 8.9 | % | |||||
| Distributable Earnings ROE | 11.3 | % | 7.4 | % | 8.6 | % | |||||
| GAAP Net Income Per Share, Fully Converted | $ | 0.33 | $ | 0.96 | $ | 1.59 | |||||
| Distributable Earnings Per Share, Fully Converted | $ | 2.02 | $ | 1.27 | $ | 1.54 |
(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.
(2) Adjusted for unrealized gains and losses on loans and derivatives.