Loans Receivable |
4. LOANS RECEIVABLE
Activity relating to our loans receivable was ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal |
|
|
Deferred Fees and |
|
|
Net Book |
|
|
|
Balance |
|
|
Other
Items(1) |
|
|
Value |
|
December 31, 2013
|
|
$ |
2,076,411 |
|
|
$ |
(29,188 |
) |
|
$ |
2,047,223 |
|
Loan fundings
|
|
|
1,740,977 |
|
|
|
— |
|
|
|
1,740,977 |
|
Loan repayments and sales
|
|
|
(265,809 |
) |
|
|
— |
|
|
|
(265,809 |
) |
Deferred origination fees and expenses
|
|
|
— |
|
|
|
(21,751 |
) |
|
|
(21,751 |
) |
Amortization of deferred fees and expenses
|
|
|
— |
|
|
|
7,702 |
|
|
|
7,702 |
|
Unrealized gain on foreign currency translation
|
|
|
— |
|
|
|
6,837 |
|
|
|
6,837 |
|
Realized loan losses
|
|
|
(10,547 |
) |
|
|
10,547 |
|
|
|
— |
|
Reclassification to other assets
|
|
|
(27,000 |
) |
|
|
— |
|
|
|
(27,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
$ |
3,514,032 |
|
|
$ |
(25,853 |
) |
|
$ |
3,488,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes a loan loss reserve of $10.5
million as of December 31, 2013, related to one loan in the CT
Legacy Portfolio segment, owned by CT CDO I, with a principal
balance of $10.5 million. This loan was subsequently written-off
resulting in an aggregate loan loss reserve of zero as of
June 30, 2014. |
As of June 30, 2014, we had unfunded commitments of $407.3
million related to 28 loans receivable, which amounts will
primarily be funded to finance property improvements or
lease-related expenditures by the borrowers. These future
commitments will expire over the next five years.
The following table details overall statistics for our loans
receivable portfolio ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014 |
|
|
December 31, 2013 |
|
Number of loans
|
|
|
48 |
|
|
|
31 |
|
Principal balance
|
|
$ |
3,514,032 |
|
|
$ |
2,076,411 |
|
Net book value
|
|
$ |
3,488,179 |
|
|
$ |
2,047,223 |
|
Weighted-average cash coupon(1)
|
|
|
L+4.46 |
% |
|
|
L+4.64 |
% |
Weighted-average all-in yield(1)
|
|
|
L+5.02 |
% |
|
|
L+5.26 |
% |
Weighted-average maximum maturity (years)(2)
|
|
|
4.1 |
|
|
|
4.1 |
|
(1) |
As of June 30, 2014, 83% of our
loans are indexed to one-month LIBOR and 17% are indexed to
three-month LIBOR. In addition, 18% of our loans currently earn
interest based on LIBOR floors, with an average floor of 0.31%, as
of June 30, 2014. In addition to cash coupon, all-in yield
includes the amortization of deferred origination fees, loan
origination costs, and accrual of exit fees. |
(2) |
Maximum maturity assumes all
extension options are exercised, however our loans may be repaid
prior to such date. As of June 30, 2014, 89% of our loans are
subject to yield maintenance, lock-out provisions, or other
prepayment restrictions and 11% are open to repayment by the
borrower. |
The tables below detail the types of loans in our loan portfolio,
as well as the property type and geographic distribution of the
properties securing these loans ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014 |
|
|
|
|
December 31, 2013 |
|
|
|
Net Book |
|
|
|
|
|
|
|
Net Book |
|
|
|
|
Asset Type
|
|
Value |
|
|
Percentage |
|
|
|
|
Value |
|
|
Percentage |
|
Senior loans(1)
|
|
$ |
3,285,398 |
|
|
|
94 |
% |
|
|
|
$ |
1,800,329 |
|
|
|
88 |
% |
Subordinate loans(2)
|
|
|
202,781 |
|
|
|
6 |
|
|
|
|
|
246,894 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,488,179 |
|
|
|
100 |
% |
|
|
|
$ |
2,047,223 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book |
|
|
|
|
|
|
|
Net Book |
|
|
|
|
Property Type
|
|
Value |
|
|
Percentage |
|
|
|
|
Value |
|
|
Percentage |
|
Office
|
|
$ |
1,296,464 |
|
|
|
37 |
% |
|
|
|
$ |
864,666 |
|
|
|
42 |
% |
Hotel
|
|
|
1,117,724 |
|
|
|
32 |
|
|
|
|
|
390,492 |
|
|
|
19 |
|
Multifamily
|
|
|
451,193 |
|
|
|
13 |
|
|
|
|
|
341,819 |
|
|
|
17 |
|
Condominium
|
|
|
317,876 |
|
|
|
9 |
|
|
|
|
|
275,645 |
|
|
|
13 |
|
Other
|
|
|
304,922 |
|
|
|
9 |
|
|
|
|
|
174,601 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,488,179 |
|
|
|
100 |
% |
|
|
|
$ |
2,047,223 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book |
|
|
|
|
|
|
|
Net Book |
|
|
|
|
Geographic Location
|
|
Value |
|
|
Percentage |
|
|
|
|
Value |
|
|
Percentage |
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northeast
|
|
$ |
1,149,246 |
|
|
|
33 |
% |
|
|
|
$ |
828,571 |
|
|
|
40 |
% |
West
|
|
|
708,564 |
|
|
|
20 |
|
|
|
|
|
469,262 |
|
|
|
23 |
|
Southeast
|
|
|
437,627 |
|
|
|
12 |
|
|
|
|
|
243,798 |
|
|
|
12 |
|
Southwest
|
|
|
304,747 |
|
|
|
9 |
|
|
|
|
|
216,429 |
|
|
|
11 |
|
Northwest
|
|
|
240,685 |
|
|
|
7 |
|
|
|
|
|
166,207 |
|
|
|
8 |
|
Midwest
|
|
|
100,865 |
|
|
|
3 |
|
|
|
|
|
85,708 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
2,941,734 |
|
|
|
84 |
|
|
|
|
|
2,009,975 |
|
|
|
98 |
|
International
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
|
|
508,872 |
|
|
|
15 |
|
|
|
|
|
37,248 |
|
|
|
2 |
|
Netherlands
|
|
|
37,573 |
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
546,445 |
|
|
|
16 |
|
|
|
|
|
37,248 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
3,488,179 |
|
|
|
100 |
% |
|
|
|
$ |
2,047,223 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes senior mortgages and similar
credit quality loans, including related contiguous subordinate
loans, note financings of senior mortgage loans, and pari passu
participations in senior mortgage loans. |
(2) |
Includes subordinate interests in
mortgages and mezzanine loans. |
Loan Risk Ratings
As described in Note 2, our Manager evaluates our loan portfolio on
a quarterly basis. In conjunction with our quarterly loan portfolio
review, our Manager assesses the performance of each loan, and
assigns a risk rating based on several factors. One of the primary
factors considered is how senior or junior each loan is relative to
other debt obligations of the borrower. Additional factors
considered in the assessment include risk of loss, current LTV,
collateral performance, structure, exit plan, and sponsorship.
Loans are rated “1” (less risk) through “8”
(greater risk), which ratings are defined in Note 2.
The following table allocates the principal balance and net book
value of our loans receivable based on our internal risk ratings as
of June 30, 2014 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior
Loans(1) |
|
|
Subordinate
Loans(2) |
|
|
|
|
Total |
|
Risk |
|
Number |
|
|
Principal |
|
|
Net |
|
|
Number |
|
|
Principal |
|
|
Net |
|
|
|
|
Net |
|
Rating
|
|
of Loans |
|
|
Balance |
|
|
Book Value |
|
|
of Loans |
|
|
Balance |
|
|
Book Value |
|
|
|
|
Book Value |
|
1 - 3
|
|
|
46 |
|
|
$ |
3,306,575 |
|
|
$ |
3,285,398 |
|
|
|
2 |
|
|
$ |
207,457 |
|
|
$ |
202,781 |
|
|
|
|
$ |
3,488,179 |
|
4 - 5
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
6 - 8
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
|
|
$ |
3,306,575 |
|
|
$ |
3,285,398 |
|
|
|
2 |
|
|
$ |
207,457 |
|
|
$ |
202,781 |
|
|
|
|
$ |
3,488,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes senior mortgages and similar
credit quality loans, including related contiguous subordinate
loans, note financings of senior mortgage loans, and pari passu
participations in senior mortgage loans. |
(2) |
Includes subordinate interests in
mortgages and mezzanine loans. |
The following table allocates the principal balance and net book
value of our loans receivable based on our internal risk ratings as
of December 31, 2013 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Loans(1) |
|
|
Subordinate Loans(2) |
|
|
|
|
Total |
|
Risk |
|
Number |
|
|
Principal |
|
|
Net |
|
|
Number |
|
|
Principal |
|
|
Net |
|
|
|
|
Net |
|
Rating
|
|
of Loans |
|
|
Balance |
|
|
Book Value |
|
|
of Loans |
|
|
Balance |
|
|
Book Value |
|
|
|
|
Book Value |
|
1 - 3
|
|
|
26 |
|
|
$ |
1,811,513 |
|
|
$ |
1,800,329 |
|
|
|
3 |
|
|
$ |
227,350 |
|
|
$ |
219,894 |
|
|
|
|
$ |
2,020,223 |
|
4 - 5
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
6 - 8
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
37,548 |
|
|
|
27,000 |
|
|
|
|
|
27,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
$ |
1,811,513 |
|
|
$ |
1,800,329 |
|
|
|
5 |
|
|
$ |
264,898 |
|
|
$ |
246,894 |
|
|
|
|
$ |
2,047,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes senior mortgages and similar
credit quality loans, including related contiguous subordinate
loans, note financings of senior mortgage loans, and pari passu
participations in senior mortgage loans. |
(2) |
Includes subordinate interests in
mortgages and mezzanine loans. |
Loan Impairments
We do not have any loan impairments or loans in maturity default as
of June 30, 2014. As of December 31, 2013, CT CDO I,
which is a component of our CT Legacy Portfolio segment, had one
impaired subordinate interest in a mortgage loan with a gross book
value of $10.5 million that was delinquent on its contractual
payments. As of December 31, 2013, we had recorded a 100% loan
loss reserve on this loan. This loan was subsequently written-off
resulting in an aggregate loan loss reserve of zero as of
June 30, 2014. As of December 31, 2013, CT CDO I had one
loan with a net book value of $27.0 million in maturity default,
but which had no reserve recorded due to our expectation of future
repayment. In June 2014, this loan was restructured and
reclassified to other assets.
Nonaccrual Loans
As of June 30, 2014, we did not have any nonaccrual loans in
our loan portfolio. As of December 31, 2013, CT CDO I had one
subordinate interest in a mortgage loan on nonaccrual status with a
principal balance of $10.5 million and a net book value of zero.
This loan was subsequently written-off resulting in an aggregate
loan loss reserve of zero as of June 30, 2014. In accordance
with our revenue recognition policies discussed in Note 2, we do
not accrue interest on loans that are 90 days past due or, in the
opinion of our Manager, are otherwise uncollectable. Accordingly,
we did not have any material interest receivable accrued on
nonperforming loans as of June 30, 2014 or December 31,
2013.
|