Segment Reporting |
14. SEGMENT REPORTING
We operate our real estate finance business through a Loan
Origination segment and a CT Legacy Portfolio segment. The Loan
Origination segment includes our activities associated with the
origination and acquisition of mortgage loans, the capitalization
of our loan portfolio, and the costs associated with operating our
business generally. The CT Legacy Portfolio segment includes our
activities specifically related to CT Legacy Partners, CT CDO I,
and our equity investment in CTOPI. Our Manager makes operating
decisions and assesses the performance of each of our business
segments based on financial and operating data and metrics
generated from our internal information systems.
There were no transactions between our operating segments during
the six months ended June 30, 2014 and 2013. For the three and
six months ended June 30, 2014, 6% and 9% of our revenues were
generated from international sources, respectively. Substantially
all of our revenues for the three and six months ended
June 30, 2013 were generated from domestic sources.
The following table presents our consolidated statement of
operations for each segment for the three months ended
June 30, 2014 and 2013 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
2014 |
|
|
|
Loan |
|
|
CT Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Income from loans and other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
$ |
41,372 |
|
|
$ |
1,094 |
|
|
$ |
42,466 |
|
Less: Interest and related expenses
|
|
|
15,503 |
|
|
|
217 |
|
|
|
15,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments, net
|
|
|
25,869 |
|
|
|
877 |
|
|
|
26,746 |
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees
|
|
|
4,410 |
|
|
|
— |
|
|
|
4,410 |
|
General and administrative expenses
|
|
|
3,501 |
|
|
|
11,855 |
|
|
|
15,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
7,911 |
|
|
|
11,855 |
|
|
|
19,766 |
|
Gain on investments at fair value
|
|
|
— |
|
|
|
7,163 |
|
|
|
7,163 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
24,294 |
|
|
|
24,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
17,958 |
|
|
|
20,479 |
|
|
|
38,437 |
|
Income tax benefit
|
|
|
— |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
17,958 |
|
|
|
20,481 |
|
|
|
38,439 |
|
Net income attributable to non-controlling interests
|
|
|
— |
|
|
|
(4,973 |
) |
|
|
(4,973 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Blackstone Mortgage Trust,
Inc.
|
|
$ |
17,958 |
|
|
$ |
15,508 |
|
|
$ |
33,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
2013 |
|
|
|
Loan |
|
|
CT
Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Income from loans and other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
$ |
1,908 |
|
|
$ |
4,109 |
|
|
$ |
6,017 |
|
Less: Interest and related expenses
|
|
|
168 |
|
|
|
1,138 |
|
|
|
1,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments, net
|
|
|
1,740 |
|
|
|
2,971 |
|
|
|
4,711 |
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees
|
|
|
920 |
|
|
|
— |
|
|
|
920 |
|
General and administrative expenses
|
|
|
1,233 |
|
|
|
1,274 |
|
|
|
2,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
2,153 |
|
|
|
1,274 |
|
|
|
3,427 |
|
Valuation allowance on loans held-for-sale
|
|
|
— |
|
|
|
2,000 |
|
|
|
2,000 |
|
Gain on investments at fair value
|
|
|
— |
|
|
|
4,000 |
|
|
|
4,000 |
|
Gain on extinguishment of debt
|
|
|
— |
|
|
|
38 |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
|
(413 |
) |
|
|
7,735 |
|
|
|
7,322 |
|
Income tax provision
|
|
|
2 |
|
|
|
552 |
|
|
|
554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
(415 |
) |
|
|
7,183 |
|
|
|
6,768 |
|
Net income attributable to non-controlling interests
|
|
|
— |
|
|
|
(4,020 |
) |
|
|
(4,020 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to Blackstone Mortgage Trust,
Inc.
|
|
$ |
(415 |
) |
|
$ |
3,163 |
|
|
$ |
2,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents our consolidated statement of
operations for each segment for the six months ended June 30,
2014 and 2013 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2014 |
|
|
|
Loan |
|
|
CT
Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Income from loans and other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
$ |
73,408 |
|
|
$ |
2,714 |
|
|
$ |
76,122 |
|
Less: Interest and related expenses
|
|
|
27,130 |
|
|
|
664 |
|
|
|
27,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments, net
|
|
|
46,278 |
|
|
|
2,050 |
|
|
|
48,328 |
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees
|
|
|
7,807 |
|
|
|
— |
|
|
|
7,807 |
|
General and administrative expenses
|
|
|
6,346 |
|
|
|
12,208 |
|
|
|
18,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
14,153 |
|
|
|
12,208 |
|
|
|
26,361 |
|
Gain on investments at fair value
|
|
|
— |
|
|
|
5,824 |
|
|
|
5,824 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
24,294 |
|
|
|
24,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
32,125 |
|
|
|
19,960 |
|
|
|
52,085 |
|
Income tax provision
|
|
|
131 |
|
|
|
399 |
|
|
|
530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
31,994 |
|
|
|
19,561 |
|
|
|
51,555 |
|
Net income attributable to non-controlling interests
|
|
|
— |
|
|
|
(5,024 |
) |
|
|
(5,024 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Blackstone Mortgage Trust,
Inc.
|
|
$ |
31,994 |
|
|
$ |
14,537 |
|
|
$ |
46,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2013 |
|
|
|
Loan |
|
|
CT Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Income from loans and other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
$ |
1,908 |
|
|
$ |
5,565 |
|
|
$ |
7,473 |
|
Less: Interest and related expenses
|
|
|
168 |
|
|
|
1,915 |
|
|
|
2,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments, net
|
|
|
1,740 |
|
|
|
3,650 |
|
|
|
5,390 |
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees
|
|
|
983 |
|
|
|
— |
|
|
|
983 |
|
General and administrative expenses
|
|
|
1,900 |
|
|
|
2,582 |
|
|
|
4,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
2,883 |
|
|
|
2,582 |
|
|
|
5,465 |
|
Valuation allowance on loans held-for-sale
|
|
|
— |
|
|
|
1,800 |
|
|
|
1,800 |
|
Gain on investments at fair value
|
|
|
— |
|
|
|
4,000 |
|
|
|
4,000 |
|
Gain on extinguishment of debt
|
|
|
— |
|
|
|
38 |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
|
(1,143 |
) |
|
|
6,906 |
|
|
|
5,763 |
|
Income tax provision
|
|
|
40 |
|
|
|
553 |
|
|
|
593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
(1,183 |
) |
|
|
6,353 |
|
|
|
5,170 |
|
Net income attributable to non-controlling interests
|
|
|
— |
|
|
|
(5,537 |
) |
|
|
(5,537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to Blackstone Mortgage Trust,
Inc.
|
|
$ |
(1,183 |
) |
|
$ |
816 |
|
|
$ |
(367 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents our consolidated balance sheet for
each segment as of June 30, 2014 and December 31, 2013 ($
in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014 |
|
|
|
Loan |
|
|
CT
Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
120,456 |
|
|
$ |
— |
|
|
$ |
120,456 |
|
Restricted cash
|
|
|
— |
|
|
|
11,392 |
|
|
|
11,392 |
|
Loans receivable, net
|
|
|
3,488,179 |
|
|
|
— |
|
|
|
3,488,179 |
|
Equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
14,038 |
|
|
|
14,038 |
|
Accrued interest receivable, prepaid expenses, and other assets
|
|
|
29,803 |
|
|
|
90,901 |
|
|
|
120,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
3,638,438 |
|
|
$ |
116,331 |
|
|
$ |
3,754,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses, and other liabilities
|
|
$ |
34,036 |
|
|
$ |
37,309 |
|
|
$ |
71,345 |
|
Repurchase obligations
|
|
|
1,779,650 |
|
|
|
— |
|
|
|
1,779,650 |
|
Convertible notes, net
|
|
|
160,671 |
|
|
|
— |
|
|
|
160,671 |
|
Participations sold
|
|
|
461,078 |
|
|
|
— |
|
|
|
461,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
2,435,435 |
|
|
|
37,309 |
|
|
|
2,472,744 |
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Blackstone Mortgage Trust, Inc. stockholders’
equity
|
|
|
1,203,003 |
|
|
|
36,305 |
|
|
|
1,239,308 |
|
Non-controlling interests
|
|
|
— |
|
|
|
42,717 |
|
|
|
42,717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
1,203,003 |
|
|
|
79,022 |
|
|
|
1,282,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$ |
3,638,438 |
|
|
$ |
116,331 |
|
|
$ |
3,754,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
Loan |
|
|
CT Legacy |
|
|
|
|
|
|
Origination |
|
|
Portfolio |
|
|
Total |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
52,342 |
|
|
$ |
— |
|
|
$ |
52,342 |
|
Restricted cash
|
|
|
— |
|
|
|
10,096 |
|
|
|
10,096 |
|
Loans receivable, net
|
|
|
2,000,223 |
|
|
|
47,000 |
|
|
|
2,047,223 |
|
Equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
22,480 |
|
|
|
22,480 |
|
Accrued interest receivable, prepaid expenses, and other assets
|
|
|
21,020 |
|
|
|
59,619 |
|
|
|
80,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
2,073,585 |
|
|
$ |
139,195 |
|
|
$ |
2,212,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses, and other liabilities
|
|
$ |
21,104 |
|
|
$ |
76,049 |
|
|
$ |
97,153 |
|
Repurchase obligations
|
|
|
1,109,353 |
|
|
|
— |
|
|
|
1,109,353 |
|
Convertible notes, net
|
|
|
159,524 |
|
|
|
— |
|
|
|
159,524 |
|
Participations sold
|
|
|
90,000 |
|
|
|
— |
|
|
|
90,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,379,981 |
|
|
|
76,049 |
|
|
|
1,456,030 |
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Blackstone Mortgage Trust, Inc. stockholders’
equity
|
|
|
693,604 |
|
|
|
24,305 |
|
|
|
717,909 |
|
Non-controlling interests
|
|
|
— |
|
|
|
38,841 |
|
|
|
38,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
693,604 |
|
|
|
63,146 |
|
|
|
756,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$ |
2,073,585 |
|
|
$ |
139,195 |
|
|
$ |
2,212,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|