XML 83 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting
6 Months Ended
Jun. 30, 2014
Segment Reporting [Abstract]  
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