Other Assets and Liabilities |
4. OTHER ASSETS AND LIABILITIES The following table details the components of our other assets ($ in thousands):
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Accrued interest receivable |
|
$ |
78,689 |
|
|
$ |
66,757 |
|
|
|
|
77,916 |
|
|
|
77,445 |
|
|
|
|
(280 |
) |
|
|
(1,723 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
77,636 |
|
|
|
75,722 |
|
|
|
|
35,858 |
|
|
|
522 |
|
2021 FL4 CLO restricted cash (2) |
|
|
25,000 |
|
|
|
— |
|
Loan portfolio payments held by servicer (3) |
|
|
766 |
|
|
|
73,224 |
|
|
|
|
43 |
|
|
|
973 |
|
Collateral deposited under derivative agreements |
|
|
— |
|
|
|
51,050 |
|
|
|
|
— |
|
|
|
376 |
|
|
|
|
622 |
|
|
|
1,195 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
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):
|
|
|
| |
|
|
|
|
CECL reserve as of December 31, 2020 |
|
$ |
1,723 |
|
|
|
|
(834 |
) |
|
|
|
|
|
CECL reserve as of March 31, 2021 |
|
$ |
889 |
|
|
|
|
|
|
|
|
|
(767 |
) |
|
|
|
|
|
CECL reserve as of June 30, 2021 |
|
$ |
122 |
|
|
|
|
|
|
|
|
|
158 |
|
|
|
|
|
|
CECL reserve as of September 30, 2021 |
|
$ |
280 |
|
|
|
|
|
|
CECL reserve as of December 31, 2019 |
|
$ |
— |
|
Initial CECL reserve on January 1, 2020 |
|
|
445 |
|
|
|
|
4,677 |
|
|
|
|
|
|
CECL reserve as of March 31, 2020 |
|
$ |
5,122 |
|
|
|
|
|
|
|
|
|
(1,003 |
) |
|
|
|
|
|
CECL reserve as of June 30, 2020 |
|
$ |
4,119 |
|
|
|
|
|
|
|
|
|
(2,086 |
) |
|
|
|
|
|
CECL reserve as of September 30, 2020 |
|
$ |
2,033 |
|
|
|
|
|
| Our initial CECL reserve of $445,000 against our debt securities 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 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 bringing our total reserve to $2.0 million as of September 30, 2020. See Note 2 for further discussion of COVID-19. The following table details the components of our other liabilities ($ in thousands):
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Accrued dividends payable |
|
$ |
97,350 |
|
|
$ |
91,004 |
|
|
|
|
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 |
|
|
|
|
355 |
|
|
|
58,915 |
|
Secured debt repayments pending servicer remittance (2) |
|
|
322 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
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.
|