XML 28 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Cash flows from operating activities:      
Net income/(loss) $ (22,507) $ 30,146  
Adjustments to reconcile net income to net cash (used in)/provided by operating activities:      
Premium amortization and (discount accretion), net (2,542) (1,169)  
Accretion of deferred commitment fees (2,219) (1,488)  
Amortization of deferred financing costs 1,403 1,335  
Share-based compensation 500 55  
Realized (gain)/loss from sale of real estate securities 0 1,060  
Realized (gain)/loss from sale of other real estate investments 33 0  
Realized (gain)/loss on swap terminations (34,378) 0  
Realized and unrealized gain/loss on real estate securities, trading 88,435 0  
Unrealized (gain)/loss from commercial mortgage loans, held for sale 939 (479)  
Unrealized (gain)/loss from derivative instruments 4,963 (2,109)  
Unrealized (gain)/loss from other real estate investments (4) (6)  
Depreciation and amortization 1,295 406  
Provision/(benefit) for credit losses (955) (2,331)  
Origination of commercial mortgage loans, held for sale (150,300) (166,360)  
Proceeds from sale of commercial mortgage loans, held for sale 76,100 141,372  
Changes in assets and liabilities:      
Accrued interest receivable 7,542 308  
Prepaid expenses and other assets (5,807) 1,850  
Accounts payable and accrued expenses 239 1,570  
Due to affiliates 4,360 952  
Interest payable 617 (664)  
Net cash (used in)/provided by operating activities (32,286) 4,448  
Cash flows from investing activities:      
Origination and purchase of commercial mortgage loans, held for investment (636,465) (520,849)  
Principal repayments received on commercial mortgage loans, held for investment 330,130 52,800  
Proceeds from (purchase)/sale of other real estate investments 2,045 0  
Proceeds from sale/repayment of real estate securities 2,190,143 159,254  
Principal collateral on mortgage investments 376,857 0  
Proceeds from (purchase)/sale of derivative instruments 148 973  
Net cash (used in)/provided by investing activities 2,262,858 (307,822)  
Cash flows from financing activities:      
Proceeds from issuances of redeemable convertible preferred stock 0 15,000  
Common stock repurchases 0 (9,147)  
Borrowings on collateralized loan obligations 960,000 573,125  
Repayments of collateralized loan obligations (235,139) (119,425)  
Borrowings on repurchase agreements - commercial mortgage loans 474,466 168,655  
Repayments of repurchase agreements - commercial mortgage loans (971,176) (292,070)  
Borrowings on repurchase agreements - real estate securities 11,937,334 168,550  
Repayments of repurchase agreements - real estate securities (14,401,577) (267,106)  
Proceeds from other financing and loan participation - commercial mortgage loans 2,296 2,638  
Borrowings on unsecured debt 0 100,000  
Repayments of unsecured debt (50,000) 0  
Payments of deferred financing costs (3,595) (3,944)  
Cash collateral received on interest rate swaps 47,661 0  
Proceeds from interest rate swap settlements 744 0  
Distributions paid (30,254) (14,136)  
Net cash (used in)/provided by financing activities: (2,269,240) 322,140  
Net change in cash, cash equivalents and restricted cash (38,668) 18,766  
Cash, cash equivalents and restricted cash, beginning of period 168,199 92,141 $ 92,141
Cash, cash equivalents and restricted cash, end of period 129,531 110,907 168,199
Supplemental disclosures of cash flow information:      
Taxes paid 0 0  
Interest paid 20,460 10,698  
Supplemental disclosures of non - cash flow information:      
Distributions payable 36,735 14,585 30,346
Common stock issued through distribution reinvestment plan 91 2,585  
Real estate owned received in foreclosure 0 37,523  
Reconciliation of cash, cash equivalents and restricted cash at end of period:      
Cash and cash equivalents 117,064 99,099 154,929
Restricted cash 12,467 11,808 13,270
Cash, cash equivalents and restricted cash, end of period $ 129,531 $ 110,907 $ 168,199