XML 26 R12.htm IDEA: XBRL DOCUMENT v3.21.2
Other Assets and Liabilities
9 Months Ended
Sep. 30, 2021
Text Block [Abstract]  
Other Assets and Liabilities
4. OTHER ASSETS AND LIABILITIES
Other Assets
The following table details the components of our other assets ($ in thousands):
 
    
  September 30, 2021  
    
  December 31, 2020  
 
Accrued interest receivable
   $ 78,689      $ 66,757  
Debt securities
held-to-maturity
(1)
     77,916        77,445  
CECL reserve
     (280      (1,723
    
 
 
    
 
 
 
Debt securities
held-to-maturity,
net
     77,636        75,722  
Derivative assets
     35,858        522  
2021 FL4 CLO restricted cash
(2)
     25,000        —    
Loan portfolio payments held by servicer
(3)
     766        73,224  
Prepaid expenses
     43        973  
Collateral deposited under derivative agreements
     —          51,050  
Prepaid taxes
     —          376  
Other
     622        1,195  
    
 
 
    
 
 
 
Total
   $ 218,614      $ 269,819  
    
 
 
    
 
 
 
 
                    
 
  (1)
Represents the subordinate position we own in the 2018 Single Asset Securitization, which held aggregate loan assets of $493.3 million and $735.5 million as of September 30, 2021 and December 31, 2020, respectively, with a yield to full maturity of L+10.0% and a maximum maturity date of June 9, 2025, assuming all extension options are exercised by the borrower. Refer to Note 16 for additional discussion.
 
  (2)
Represents $25.0 million of restricted cash held by our 2021 FL4 collateralized loan obligation that can be used to acquire and finance additional assets for up to six months from the date of closing.
 
  (3)
Represents loan principal and interest payments held by our third-party loan servicer as of the balance sheet date which were remitted to us during the subsequent remittance cycle.
 
Current Expected Credit Loss Reserve
The CECL reserve required under GAAP reflects our current estimate of potential credit losses related to the loans and debt securities included in our consolidated balance sheets. Refer to Note 2 for further discussion of our CECL reserve. The following table presents the activity in our debt securities CECL reserve by investment pool for the three and nine months ended September 30, 2021 and 2020 ($ in thousands):
 
    
Debt Securities
Held-To-Maturity
 
CECL reserve as of December 31, 2020
   $ 1,723  
Decrease in CECL reserve
     (834
    
 
 
 
CECL reserve as of March 31, 2021
   $ 889  
    
 
 
 
Decrease in CECL reserve
     (767
    
 
 
 
CECL reserve as of June 30, 2021
   $ 122  
    
 
 
 
Increase in CECL reserve
     158  
    
 
 
 
CECL reserve as of September 30, 2021
   $ 280  
    
 
 
 
CECL reserve as of December 31, 2019
   $ —    
Initial CECL reserve on January 1, 2020
     445  
Increase in CECL reserve
     4,677  
    
 
 
 
CECL reserve as of March 31, 2020
   $ 5,122  
    
 
 
 
Decrease in CECL reserve
     (1,003
    
 
 
 
CECL reserve as of June 30, 2020
   $ 4,119  
    
 
 
 
Decrease in CECL reserve
     (2,086
    
 
 
 
CECL reserve as of September 30, 2020
   $ 2,033  
    
 
 
 
Our initial CECL reserve of $445,000 against our debt securities
held-to-maturity,
recorded on January 1, 2020, is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. During the three and nine months ended September 30, 2021, we recorded an increase of $158,000 and a decrease of $1.4 million, respectively, in the CECL reserve against our debt securities
held-to-maturity,
bringing our total reserve to $280,000 as of September 30, 2021. During the three and nine months ended September 30, 2020, we recorded a decrease of $2.1 million and an increase of $1.6 million, respectively, in the CECL reserve against our debt securities
held-to-maturity,
bringing our total reserve to $2.0 million as of September 30, 2020. See Note 2 for further discussion of
COVID-19.
Other Liabilities
The following table details the components of our other liabilities ($ in thousands):
 
    
  September 30, 2021  
    
  December 31, 2020  
 
Accrued dividends payable
   $ 97,350      $ 91,004  
Accrued interest payable
     25,772        20,548  
Accrued management and incentive fees payable
     19,342        19,158  
Accounts payable and other liabilities
     11,080        2,671  
Current expected credit loss reserve for unfunded loan commitments
(1)
     5,203        10,031  
Derivative liabilities
     355        58,915  
Secured debt repayments pending servicer remittance
(2)
     322        —    
    
 
 
    
 
 
 
Total
   $ 159,424      $ 202,327  
    
 
 
    
 
 
 
 
                    
 
  (1)
Represents the CECL reserve related to our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve.
 
  (2)
Represents pending transfers from our third-party loan servicer that were remitted to our banking counterparties during the subsequent remittance cycle.
 
Current Expected Credit Loss Reserve for Unfunded Loan Commitments
As of September 30, 2021, we had aggregate unfunded loan commitments of $4.2 billion across 108 loans receivable. The expected credit losses over the contractual period of our loans are subject to the obligation to extend credit through our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve related to our unfunded loan commitments, and Note 18 for further discussion of our unfunded loan commitments. The following table presents the activity in the CECL reserve related to our unfunded loan commitments by investment pool for the three and nine months ended September 30, 2021 and 2020 ($ in thousands):
 
    
U.S. Loans
   
Non-U.S. Loans
   
Unique Loans
   
Impaired Loans
    
Total
 
Unfunded Loan Commitments
                                         
CECL reserve as of December 31, 2020
   $ 6,953     $ 2,994     $ 84     $ —        $ 10,031  
Increase (decrease) in CECL reserve
     216       778       (4     —          990  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of March 31, 2021
   $ 7,169     $ 3,772     $ 80     $ —        $ 11,021  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
Decrease in CECL reserve
     (4,315     (2,632     (37     —          (6,984
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of June 30, 2021
   $ 2,854     $ 1,140     $ 43     $ —        $ 4,037  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
Increase (decrease) in CECL reserve
     566       643       (43     —          1,166  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of September 30, 2021
   $ 3,420     $ 1,783     $ —       $ —        $ 5,203  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of December 31, 2019
   $ —       $ —       $ —       $ —        $ —    
Initial CECL reserve on January 1, 2020
     2,801       453       9       —          3,263  
Increase in CECL reserve
     16,992       2,219       62       —          19,273  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of March 31, 2020
   $ 19,793     $ 2,672     $ 71     $ —        $ 22,536  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
(Decrease) increase in CECL reserve
     (6,957     (594     17       —          (7,534
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of June 30, 2020
   $ 12,836     $ 2,078     $ 88     $ —        $ 15,002  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
(Decrease) increase in CECL reserve
     (3,657     732       (20     —          (2,945
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
CECL reserve as of September 30, 2020
   $ 9,179     $ 2,810     $ 68     $ —        $ 12,057  
    
 
 
   
 
 
   
 
 
   
 
 
    
 
 
 
Our initial CECL reserve of $3.3 million against our unfunded loan commitments, recorded on January 1, 2020, is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. During the three and nine months ended September 30, 2021, we recorded an increase of $1.2 million and a decrease of $4.8 million, respectively, in the CECL reserve against our unfunded loan commitments, bringing our total reserve to $5.2 million as of September 30, 2021. The increase in the CECL reserve against our unfunded loan commitments during the three months ended September 30, 2021 is primarily due to an increase in the size of our loans receivable portfolio during the three months ended September 30, 2021. The decrease in the CECL reserve during the nine months ended September 30, 2021 reflects the ongoing market recovery from
COVID-19
and the resulting improvement in the performance of the collateral assets underlying our portfolio. During the three and nine months ended September 30, 2020, we recorded a decrease of $2.9 million and an increase of $8.8 million, respectively, in the CECL reserve against our unfunded loan commitments, bringing our total reserve to $12.1 million as of September 30, 2020. See Note 2 for further discussion of
COVID-19.