Schedule of Assets and Liabilities of Consolidated VIE's |
The following table presents a summary of the assets and liabilities of the Residential CDOs, the Consolidated K-Series, and KRVI of as of September 30, 2019 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation.
| | | | | | | | | | | | | | | | | | Financing VIE | | Other VIEs | | | | Residential Mortgage Loan Securitization | | Consolidated K-Series | | Other | | Total | Cash and cash equivalents | $ | — |
| | $ | — |
| | $ | 656 |
| | $ | 656 |
| Residential mortgage loans held in securitization trusts, net | 45,672 |
| | — |
| | — |
| | 45,672 |
| Multi-family loans held in securitization trusts, at fair value | — |
| | 15,863,264 |
| | — |
| | 15,863,264 |
| Receivables and other assets | 1,274 |
| | 51,950 |
| | 14,098 |
| | 67,322 |
| Total assets | $ | 46,946 |
| | $ | 15,915,214 |
| | $ | 14,754 |
| | $ | 15,976,914 |
| | | | | | | | | Residential collateralized debt obligations | $ | 42,119 |
| | $ | — |
| | $ | — |
| | $ | 42,119 |
| Multi-family collateralized debt obligations, at fair value | — |
| | 14,978,199 |
| | — |
| | 14,978,199 |
| Mortgages and notes payable in consolidated variable interest entities | — |
| | — |
| | 935 |
| | 935 |
| Accrued expenses and other liabilities | 35 |
| | 50,783 |
| | 120 |
| | 50,938 |
| Total liabilities | $ | 42,154 |
| | $ | 15,028,982 |
| | $ | 1,055 |
| | $ | 15,072,191 |
|
The following table presents a summary of the assets and liabilities of the Financing VIEs, the Consolidated K-Series, KRVI, and The Clusters as of December 31, 2018 (dollar amounts in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | Financing VIEs | | Other VIEs | | | | Multi-family CMBS Re- securitization (1) | | Distressed Residential Mortgage Loan Securitization (2) | | Residential Mortgage Loan Securitization | | Consolidated K-Series (3) | | Other | | Total | Cash and cash equivalents | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 708 |
| | $ | 708 |
| Investment securities available for sale, at fair value held in securitization trusts | 52,700 |
| | — |
| | — |
| | — |
| | — |
| | 52,700 |
| Residential mortgage loans held in securitization trusts, net | — |
| | — |
| | 56,795 |
| | — |
| | — |
| | 56,795 |
| Distressed residential mortgage loans held in securitization trusts, net | — |
| | 88,096 |
| | — |
| | — |
| | — |
| | 88,096 |
| Multi-family loans held in securitization trusts, at fair value | 1,107,071 |
| | — |
| | — |
| | 10,572,776 |
| | — |
| | 11,679,847 |
| Real estate held for sale in consolidated variable interest entities | — |
| | — |
| | — |
| | — |
| | 29,704 |
| | 29,704 |
| Receivables and other assets | 4,243 |
| | 10,287 |
| | 1,061 |
| | 37,679 |
| | 23,254 |
| | 76,524 |
| Total assets | $ | 1,164,014 |
| | $ | 98,383 |
| | $ | 57,856 |
| | $ | 10,610,455 |
| | $ | 53,666 |
| | $ | 11,984,374 |
| | | | | | | | | | | | | Residential collateralized debt obligations | $ | — |
| | $ | — |
| | $ | 53,040 |
| | $ | — |
| | $ | — |
| | $ | 53,040 |
| Multi-family collateralized debt obligations, at fair value | 1,036,604 |
| | — |
| | — |
| | 9,985,644 |
| | — |
| | 11,022,248 |
| Securitized debt | 30,121 |
| | 12,214 |
| | — |
| | — |
| | — |
| | 42,335 |
| Mortgages and notes payable in consolidated variable interest entities | — |
| | — |
| | — |
| | — |
| | 31,227 |
| | 31,227 |
| Accrued expenses and other liabilities | 4,228 |
| | 444 |
| | 26 |
| | 37,022 |
| | 1,166 |
| | 42,886 |
| Total liabilities | $ | 1,070,953 |
| | $ | 12,658 |
| | $ | 53,066 |
| | $ | 10,022,666 |
| | $ | 32,393 |
| | $ | 11,191,736 |
|
| | (1) | The Company classified the multi-family CMBS issued by two securitizations and held by this Financing VIE as available for sale securities. The Financing VIE consolidated one securitization included in the Consolidated K-Series that issued certain of the multi-family CMBS owned by the Company, including its assets, liabilities, income and expenses, in its financial statements, as based on a number of factors, the Company determined that it was the primary beneficiary and has a controlling financial interest in this particular K-Series securitization (see Note 6). |
| | (2) | The Company engaged in this transaction for the purpose of financing certain distressed residential mortgage loans acquired by the Company. The distressed residential mortgage loans serving as collateral for the financing are comprised of re-performing and, to a lesser extent, non-performing and other delinquent mortgage loans secured by first liens on one- to four- family properties. Balances as of December 31, 2018 are related to a securitization transaction that closed in April 2016 that involved the issuance of $177.5 million of Class A Notes representing the beneficial ownership in a pool of performing and re-performing seasoned mortgage loans. The Company held 5% of the Class A Notes issued as part of the securitization transaction, which were eliminated in consolidation. |
| | (3) | Eight of the securitizations included in the Consolidated K-Series were not held in a Financing VIE as of December 31, 2018. |
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at September 30, 2019 and December 31, 2018, respectively (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | September 30, 2019 | | December 31, 2018 | | Fair Value Hierarchy Level | | Carrying Value | | Estimated Fair Value | | Carrying Value | | Estimated Fair Value | Financial Assets: | | | | | | | | | | Cash and cash equivalents | Level 1 | | $ | 65,906 |
| | $ | 65,906 |
| | $ | 103,724 |
| | $ | 103,724 |
| Investment securities, available for sale | Level 2 or 3 | | 1,904,018 |
| | 1,904,018 |
| | 1,512,252 |
| | 1,512,252 |
| Distressed and other residential mortgage loans, at fair value | Level 3 | | 1,116,128 |
| | 1,116,128 |
| | 737,523 |
| | 737,523 |
| Distressed and other residential mortgage loans, net | Level 3 | | 210,466 |
| | 213,398 |
| | 285,261 |
| | 289,376 |
| Investments in unconsolidated entities | Level 3 | | 168,933 |
| | 170,150 |
| | 73,466 |
| | 73,833 |
| Preferred equity and mezzanine loan investments | Level 3 | | 178,997 |
| | 181,626 |
| | 165,555 |
| | 167,739 |
| Multi-family loans held in securitization trusts | Level 3 | | 15,863,264 |
| | 15,863,264 |
| | 11,679,847 |
| | 11,679,847 |
| Derivative assets | Level 2 | | 20,673 |
| | 20,673 |
| | 10,263 |
| | 10,263 |
| Mortgage loans held for sale, net (1) | Level 3 | | 2,437 |
| | 2,525 |
| | 3,414 |
| | 3,584 |
| Mortgage loans held for investment (1) | Level 3 | | — |
| | — |
| | 1,580 |
| | 1,580 |
| Financial Liabilities: | | | | | | | | | | Repurchase agreements | Level 2 | | 2,559,880 |
| | 2,559,880 |
| | 2,131,505 |
| | 2,131,505 |
| Residential collateralized debt obligations | Level 3 | | 42,119 |
| | 40,534 |
| | 53,040 |
| | 50,031 |
| Multi-family collateralized debt obligations | Level 3 | | 14,978,199 |
| | 14,978,199 |
| | 11,022,248 |
| | 11,022,248 |
| Securitized debt | Level 3 | | — |
| | — |
| | 42,335 |
| | 45,030 |
| Subordinated debentures | Level 3 | | 45,000 |
| | 41,273 |
| | 45,000 |
| | 44,897 |
| Convertible notes | Level 2 | | 132,395 |
| | 140,557 |
| | 130,762 |
| | 135,689 |
|
| | (1) | Included in receivables and other assets in the accompanying condensed consolidated balance sheets. |
|