UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number:
(Exact Name of Registrant as Specified in its Charter)
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
|
|
|||
|
|
|
|
|
Common Stock at an exercise price of $2.875 per one fourth (1/4th) share |
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
☒ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|
|||
Non-accelerated filer |
|
☐ |
|
Smaller reporting company |
|
|
|
|
|
|
|
|
|
Emerging growth company |
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
As of November 1, 2021, there were
Broadmark Realty Capital Inc.
Table of Contents
|
|
|
|
Page |
|
|
|
|
|
|
|
|
|
|
PART I. |
|
FINANCIAL INFORMATION |
|
|
|
|
|
|
|
Item 1. |
|
Financial Statements (Unaudited) |
|
|
|
|
|
3 |
|
|
|
|
4 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements |
|
7 |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
27 |
|
|
|
40 |
||
|
|
40 |
||
|
|
|
|
|
PART II. |
|
OTHER INFORMATION |
|
|
|
|
|
|
|
|
|
41 |
||
|
|
41 |
||
|
|
41 |
||
|
|
41 |
||
|
|
41 |
||
|
|
41 |
||
|
|
41 |
||
|
|
|
|
|
|
|
|
42 |
1
Broadmark Realty Capital Inc.
As used in this Quarterly Report on Form 10-Q, the terms “Broadmark Realty,” “the Company,” “we,” “us” and “our” refer to Broadmark Realty Capital Inc., unless the context indicates otherwise.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “Quarterly Report”) contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact contained in this Quarterly Report, including statements regarding our future results of operations and financial position, strategy and plans, and our expectations of future operations, are forward-looking statements. Forward-looking statements reflect the Company’s current views with respect to, among other things, capital resources, portfolio performance and projected results of operations. Likewise, the Company’s statements regarding anticipated growth in its operations, anticipated market conditions, demographics and results of operations are forward-looking statements. In some cases, you can identify these forward-looking statements by the use of terminology such as “outlook,” “believes,” “expects,” “projects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words or phrases.
The forward-looking statements contained in this Quarterly Report are based on our current expectations and beliefs concerning future developments and their potential effects on the Company. There can be no assurance that future developments affecting the Company will be those that it has anticipated. Actual results may differ materially from those in the forward-looking statements. Some factors that could cause the Company’s actual results to differ include, but are not limited to:
Should one or more of these risks or uncertainties materialize, or should any of the assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
2
Broadmark Realty Capital Inc.
Condensed Consolidated Balance Sheets
(in thousands, except share data, unaudited)
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
||
Mortgage notes receivable, net |
|
|
|
|
|
|
||
Interest and fees receivable, net |
|
|
|
|
|
|
||
Investment in real property, net |
|
|
|
|
|
|
||
Right-of-use assets |
|
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
|
||
Other assets |
|
|
|
|
|
|
||
Total assets |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
Liabilities and Equity |
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
$ |
|
|
$ |
|
||
Lease liabilities |
|
|
|
|
|
|
||
Dividends payable |
|
|
|
|
|
|
||
Total liabilities |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|||
Preferred stock, $ |
|
|
|
|
|
|
||
Common stock, $ |
|
|
|
|
|
|
||
Additional paid in capital |
|
|
|
|
|
|
||
Accumulated deficit |
|
|
( |
) |
|
|
( |
) |
Total equity |
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
|
|
$ |
|
See accompanying notes to the unaudited condensed consolidated financial statements
3
Broadmark Realty Capital Inc.
Condensed Consolidated Statements of Income
(in thousands, except share and per share data, unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Fee income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in fair value of warrant liabilities |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (reversal of) credit losses, net |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Compensation and employee benefits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Weighted-average shares of common stock outstanding, basic and diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed consolidated financial statements
4
Broadmark Realty Capital Inc.
Condensed Consolidated Statements of Stockholders’ Equity
(in thousands, except share data, unaudited)
|
|
Preferred |
|
|
Common stock |
|
|
Additional |
|
|
|
|
|
|
|
|||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Paid-in Capital |
|
|
Accumulated Deficit |
|
|
Total |
|
|||||||
Balances as of December 31, 2020 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of March 31, 2021 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Shares withheld for tax liability |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of June 30, 2021 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Shares withheld for tax liability |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of September 30, 2021 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
Preferred |
|
|
Common stock |
|
|
Additional |
|
|
|
|
|
|
|
|||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Paid-in Capital |
|
|
Accumulated Deficit |
|
|
Total |
|
|||||||
Balances as of December 31, 2019 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
|
|
||||
Adoption of ASU 2016-13 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of March 31, 2020 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of June 30, 2020 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Dividends |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
( |
) |
Issuance of shares for vested restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Issuance of shares from exercised warrants |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense for restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Balances as of September 30, 2020 |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
See accompanying notes to the unaudited condensed consolidated financial statements
5
Broadmark Realty Capital Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
|
||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
||
Cash flows from operating activities |
|
|
|
|
|
|
|
||
Net income |
|
$ |
|
|
$ |
|
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||
Accretion of deferred origination and amendment fees |
|
|
( |
) |
|
|
( |
) |
|
Depreciation and amortization |
|
|
|
|
|
( |
) |
|
|
Amortization of right of use assets |
|
|
|
|
|
|
|
||
Amortization of financing costs |
|
|
|
|
|
— |
|
|
|
Stock-based compensation expense for restricted stock units |
|
|
|
|
|
|
|
||
Provision for credit losses, net |
|
|
|
|
|
|
|
||
Change in fair value of warrant liabilities |
|
|
|
|
|
( |
) |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||
Interest and fees receivable, net |
|
|
( |
) |
|
|
( |
) |
|
Other assets |
|
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
|
( |
) |
|
|
|
|
|
Lease liabilities |
|
|
( |
) |
|
|
( |
) |
|
Net cash provided by operating activities |
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
( |
) |
|
|
— |
|
|
Proceeds from sale of real property |
|
|
|
|
|
|
|
||
Improvements to investments in real property |
|
|
( |
) |
|
|
( |
) |
|
Repurchase of participations in mortgage notes receivable |
|
|
( |
) |
|
|
— |
|
|
Change in mortgage notes receivable, net |
|
|
( |
) |
|
|
( |
) |
|
Net cash used in investing activities |
|
|
( |
) |
|
|
( |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
||
Dividends paid |
|
|
( |
) |
|
|
( |
) |
|
Payment of costs to obtain credit facility |
|
|
( |
) |
|
|
— |
|
|
Payment of taxes on shares withheld for tax liability |
|
|
( |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
|
( |
) |
|
|
( |
) |
|
Net decrease in cash and cash equivalents |
|
|
( |
) |
|
|
( |
) |
|
Cash and cash equivalents, beginning of period |
|
|
|
|
|
|
|
||
Cash and cash equivalents, end of period |
|
$ |
|
|
$ |
|
|
||
Supplemental disclosure of non-cash investing and financing activities: |
|
|
|
|
|
|
|
||
Dividends payable |
|
$ |
|
|
$ |
|
|
||
Measurement period adjustment to goodwill and intangible assets |
|
|
— |
|
|
|
|
|
|
Mortgage notes receivable converted to investment in real property |
|
|
|
|
|
— |
|
|
|
Operating lease right-of-use assets |
|
|
|
|
|
— |
|
|
|
Lease liabilities arising from obtaining right-of-use assets |
|
|
|
|
|
— |
|
|
|
Property and equipment purchased through tenant improvement allowance |
|
|
|
|
|
— |
|
|
See accompanying notes to the unaudited condensed consolidated financial statements
6
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Note 1 - Organization and Business
Broadmark Realty Capital Inc. (“Broadmark Realty,” “the Company,” “we,” “us” and “our”) is an internally managed commercial real estate finance company that provides secured financing to real estate investors and developers. Broadmark Realty’s objective is to preserve and protect stockholder capital while producing attractive risk-adjusted returns primarily through dividends generated from current income from its loan portfolio. Broadmark Realty generally operates in states that it believes to have favorable demographic trends and provide Broadmark Realty the ability to efficiently access the underlying collateral in the event of borrower default.
The consolidated subsidiaries of Broadmark Realty include BRMK Lending, LLC, BRMK Management, Corp., and Broadmark Private REIT Management, LLC. BRMK Lending, LLC originates short-term loans secured by first deed of trust liens on residential and commercial real estate. BRMK Management, Corp. (the “Manager”) manages the underwriting, closing, servicing and disposition of mortgage notes, and performs all general and administrative duties for Broadmark Realty. Broadmark Private REIT Management, LLC (the “Private REIT Manager”) previously managed Broadmark Private REIT, LLC (the “Private REIT”), which was an unconsolidated affiliate of the Company that primarily participated in loans originated, underwritten and serviced by a subsidiary of Broadmark Realty. The Private REIT was liquidated during the quarter ended September 30, 2021. Refer to “Broadmark Private REIT, LLC” in Note 9 for details about the liquidation of the Private REIT.
Broadmark Realty has elected to be taxed as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. Broadmark Realty generally will not be subject to U.S. federal corporate income tax on that portion of its net income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements. The Company also operates its business in a manner that permits it to maintain an exclusion from registration under the Investment Company Act of 1940. As a REIT, Broadmark Realty may own up to 100% of the stock of one or more taxable REIT subsidiaries (“TRSs”), which may earn income that would not be qualifying income if earned directly by a REIT. The Manager is a TRS and this election applies to the wholly-owned subsidiaries of the Manager, including the Private REIT Manager.
Note 2 - Summary of Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated financial statements include Broadmark Realty Capital Inc. and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. These condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the audited financial statements and accompanying notes included in Broadmark Realty Capital Inc.’s Annual Report on Form 10-K/A for the year ended December 31, 2020, which was filed with the SEC on March 2, 2021. The condensed consolidated balance sheet as of December 31, 2020, included herein, was derived from the audited financial statements of Broadmark Realty Capital Inc. as of that date.
The unaudited condensed consolidated interim financial statements, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our financial position as of September 30, 2021, our results of operations and stockholders’ equity for the nine months ended September 30, 2021 and 2020, and our cash flows for the nine months ended September 30, 2021 and 2020. The results of the nine months ended September 30, 2021 is not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any interim period or for any other future year.
7
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Principles of Consolidation
Broadmark Realty consolidates those entities in which it has control over significant operating, financial and investing decisions of the entity, as well as those entities deemed to be variable interest entities (“VIEs”), if any, in which Broadmark Realty is determined to be the primary beneficiary. Broadmark Realty is not the primary beneficiary of, and therefore does not consolidate, any VIEs.
The Private REIT was determined to be a voting interest entity for which we, through our wholly-owned subsidiary who previously acted as manager with no significant equity investment, did not hold a controlling interest in and, therefore, did not consolidate. Furthermore, the Private REIT's participation in loans originated by us met the characteristics of a participating interest and the criterion for sale accounting in accordance with GAAP and therefore, was derecognized from our consolidated financial statements.
Reclassifications
Certain amounts in our prior period condensed consolidated financial statements have been reclassified to conform to the presentation of our current period condensed consolidated financial statements. These reclassifications had no effect on our previously reported net income or stockholders’ equity. The reclassification for the separate presentation of accretion of deferred origination and amendment fees resulted in a reclassification of net cash provided by operating activities to net cash provided by investing activities, both as previously reported. The reclassifications also included the separate presentation of amortization of right of use assets and change in lease liabilities and the combined presentation of depreciation and amortization on the condensed consolidated statements of cash flows.
Correction of Immaterial Error
Use of Estimates
The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect reported amounts and disclosures at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. The most significant estimates relate to the fair value of financial instruments, such as the expected credit losses on our loans, investments in real property, and Private Placement Warrant liabilities. Accordingly, actual results could differ from those estimates. The COVID-19 pandemic has introduced significant additional uncertainty with respect to estimates, judgments and assumptions, which may materially impact the estimates previously listed, among others.
8
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Certain Significant Risks and Uncertainties
In the normal course of business, we encounter one primary type of economic risk in the form of credit risk. Credit risk is the risk of default on our investment in mortgage notes receivable resulting from a borrower’s inability or unwillingness to make contractually required payments. We believe that the carrying values of our loans reasonably consider this credit risk.
In addition, we are subject to significant tax risks. If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal corporate income tax, which could be material.
We operate in a dynamic industry and, accordingly, can be affected by a variety of factors. For example, we believe that changes in any of the following areas could have a significant negative effect on us in terms of our future financial position, results of operations or cash flows: public health crises, like the COVID-19 pandemic; the economy in the areas we operate; competition in our market; the stability of the real estate market and the impact of interest rate changes; changes in government regulation affecting our business; natural disasters and catastrophic events; and our ability to attract and retain qualified employees and key personnel, among other things.
Reportable Segments
We operate the business as
BALANCE SHEET MEASUREMENT
Cash and Cash Equivalents
We consider all highly liquid investments with an original maturity of 90 days or less at the date of purchase to be cash equivalents. We have a cash management sweep account repurchase agreement, whereby our bank nightly sweeps cash in excess of $
We maintain our cash and cash equivalents with financial institutions, which are insured up to a maximum of $
Mortgage Notes Receivable
Mortgage notes receivable (referred to herein as “mortgage notes receivable”, “construction loans”, “loans”, or “notes”) are classified as held for investment, as we have the intent and ability to hold until maturity or payoff and are carried in the condensed consolidated balance sheets at amortized cost, net of construction holdbacks, interest reserves, allowance for credit losses and deferred origination and amendment fees.
Participations in mortgage notes receivables are accounted for as sales and derecognized from the balance sheet when control over the transferred assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) a group of financial assets or a participating interest in an entire financial asset has been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right, beyond a more than trivial benefit) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets. If the sales do not meet these criteria, the sale of the participation is treated as a secured borrowing. A transferred asset is considered to be repurchased if (1) the transfer no longer qualifies for sale accounting (transferor obtains effective control) or (2) the transferor reclaims the transferred financial assets. In either circumstance, the transferred financial assets are accounted for as if purchased new by the transferor at fair value with no gain or loss recognized on the transaction. As of September 30, 2021, there were no outstanding participations in our mortgage notes receivables.
9
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Current Expected Credit Losses Allowance
In the fourth quarter of 2020, we adopted the current expected credit loss (“CECL Standard”) for the full year ended December 31, 2020, as we ceased to qualify as an emerging growth company effective December 31, 2020. As a result, we were no longer permitted an extended transition period for complying with new or revised accounting standards affecting public companies. The initial CECL allowance adjustment of $
The CECL Standard replaced the incurred loss model under existing guidance with an expected loss model for instruments measured at amortized cost. We now record an allowance for credit losses in accordance with the CECL Standard on our loan portfolio, including unfunded construction holdbacks, on a collective basis by assets with similar risk characteristics. In addition, for assets that are classified as collateral dependent based on foreclosure being probable, we continue to record loan specific allowances based on the fair value of the collateral for expected credit losses under the CECL Standard. Given the short-term nature of our loans, we evaluate the most recent external appraisal and, depending on the age of the appraisal, may order a new appraisal or, where available, will evaluate against existing comparable sales or other pertinent information to estimate the fair value of the collateral for such loans.
The CECL Standard requires an entity to consider historical loss experience, current conditions, and a reasonable and supportable forecast of the economic environment. The Company utilizes a probability of default/loss given default (“PD/LGD”) method approach for estimating current expected credit losses.
In accordance with the PD/LGD method, an annual historical loss rate is applied to the amortized cost of an asset or pool of assets over the remaining expected life. The PD/LGD method requires consideration of the timing of expected future funding of existing commitments and repayments over each asset’s remaining life. An annual loss factor, adjusted for macroeconomic estimates, is applied over each subsequent period and aggregated to arrive at the CECL allowance.
In determining the CECL allowance, we considered various factors including (i) historical loss experience in our portfolio, (ii) historical loss experience in the commercial real estate lending market, (iii) timing of expected pay offs including prepayments and extensions where reasonably expected, and (iv) our current and future view of the macroeconomic environment. We utilize a reasonable and supportable forecast period equal to the contractual term of the loan plus short-term extensions of one to three months that are reasonably expected for construction loans.
Management estimates the allowance for credit losses using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The allowance for credit losses is maintained at a level sufficient to provide for expected credit losses over the life of the loan based on evaluating historical credit loss experience and making adjustments to historical loss information for differences in the specific risk characteristics in the current loan portfolio. Refer to “Note 3 – Mortgage Notes Receivable” for further information regarding the CECL allowance. The CECL Allowance related to the principal outstanding is presented within mortgage notes receivable, net and for unfunded commitments is within accounts payable and accrued liabilities on our condensed consolidated balance sheets.
We have made an accounting policy election to exclude accrued interest receivable, included in interest and fees receivable, net on our consolidated balance sheets, from the amortized cost basis of the related mortgage notes receivable in determining the CECL allowance, as any uncollected accrued interest receivable is written off in a timely manner. No interest income is recognized on mortgage notes receivable that are in contractual default unless the interest is paid in cash or collectability of all amounts due is reasonably assured. In addition, in certain instances, where the interest reserve on a current loan has been fully depleted and the interest payment is not expected to be collected from the borrower, we may place a current loan on non-accrual status and recognize interest income on a cash-basis.
10
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Deferred Income
Deferred income represents the amount of our origination and amendment fees that have been deferred and will be recognized in income over the contractual maturity of the underlying loan. Origination fees are included in the total commitment to the borrower and financed at the time of loan origination. Amendment fees are either included in the total commitment to the borrower and financed at the time of the loan amendment or are billed to the borrower when the loan is amended and not capitalized into the principal outstanding. Deferred origination and amendment fees capitalized into the principal outstanding are included within mortgage notes receivable, net on the consolidated balance sheets. Deferred amendment fees that are not included in the principal outstanding are presented within interest and fees receivable, net on the condensed consolidated balance sheets.
Interest and Fees Receivable
Interest on performing loans is accrued and recognized as interest income at the contractual rate of interest, or at the contractual rate of monthly minimum interest. Extension fees are charged when we agree to extend the maturity dates of loans. In addition, late fees are charged when borrower payments are contractually past due. We monitor each note’s outstanding interest and fee receivables and, based on historical performance, generally reserve against the balance after a receivable is greater than 60 days past due unless collectability of all amounts due is reasonably assured.
We have made an accounting policy election to exclude accrued interest and fee receivables from the amortized cost basis of the related mortgage notes receivable in determining the CECL allowance as any uncollected accrued interest receivable is written off in a timely manner.
Real Property
Real property owned by us consists of real estate acquired in settlement of loans. Real estate acquired through foreclosure or deed in lieu of foreclosure is recorded at fair market value at the time of acquisition, which generally approximates the carrying value of the loan secured by such property. Costs related to acquisition, development, construction and improvements are capitalized to the extent the investment in the real property does not exceed the fair value less estimated costs to sell. Expenditures for repairs and maintenance are charged to expense when incurred.
As of September 30, 2021 and December 31, 2020, we owned
Leases
Our office space in Seattle, Washington is subject to an operating lease. Our operating lease is included in right of use assets and lease liabilities on our consolidated balance sheets. The lease agreement includes both lease components (e.g., fixed rent) and non-lease components (e.g., common-area maintenance). We account for the lease and non-lease components as a single component.
Right of use assets represent our right to use an underlying asset during the lease term and lease liabilities represent our obligation to make lease payments. Right of use assets and lease liabilities are recognized at the lease commencement date based on the present value of the total lease payments not yet paid, including lease incentives not yet received, with the right of use assets further adjusted for any prepaid or accrued lease payments, lease incentives received and/or initial direct costs incurred. Our lease arrangement also includes variable payments for costs such as common-area maintenance, utilities, taxes or other operating costs, which are based on a percentage of actual expenses incurred. These variable lease payments are excluded from the measurement of the right of use assets and lease liabilities.
Our lease term is through January 2032, which includes an option to the lease term for an additional
11
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
As our lease did not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments.
We recognize lease expense for our operating lease on a straight-line basis over the lease term. Variable lease payments are generally recognized when incurred. These expenses are included in general and administrative expenses in the consolidated statements of income.
Goodwill
Goodwill was recognized as of the close of the Business Combination on November 14, 2019 and represents the excess of the cost of an acquired business over the fair value of the assets acquired at the date of acquisition and is not amortized. We assess the impairment of goodwill on an annual basis, in our fourth quarter, or whenever events or changes in circumstances indicate that goodwill may be impaired. In our evaluation of goodwill, we typically first perform a qualitative assessment to determine whether the carrying value of each reporting unit is greater than its fair value. If it is more likely than not that the carrying value of a reporting unit is greater than its fair value, we perform a quantitative assessment and an impairment charge is recorded in our statements of operations for the excess of carrying value of the reporting unit over its fair value. Our annual assessment occurs in the fourth quarter. We continue to monitor the impact of COVID-19 and determined there were no new triggering events to warrant a quantitative assessment of our goodwill during 2021.
In the first quarter of 2020, we recorded a measurement period adjustment to reduce the preliminary fair value of intangible assets in the form of customer relationships by $
Other Assets
Other assets primarily consist of fixed assets, deferred financing costs, intangible assets, prepaid insurance and other operating receivables.
Fixed Assets
Fixed assets, which are included in other assets in the accompanying condensed consolidated balance sheets are stated at cost, less accumulated depreciation. Repairs and maintenance to these assets are charged to expense as incurred; major improvements enhancing the function and/or useful life are capitalized. When items are sold or retired, the related cost and accumulated depreciation are removed from the accounts and any gains or losses arising from such transactions are recognized. Depreciation is recorded on the straight-line basis over the estimated useful life of the assets. For computer equipment, office equipment, furniture and fixtures the useful lives range from to
Deferred Financing Costs
Deferred financing costs represent direct costs associated with the execution of the revolving credit facility. As the revolving credit facility has no principal outstanding as of September 30, 2021 and there is no recognized debt liability, the deferred financing costs are included in other assets on the condensed consolidated balance sheet. These costs are amortized on the straight-line basis over the initial term of our revolving credit facility.
Intangible Assets
We record the intangible assets at fair value at the acquisition date and amortize the value of these finite-lived intangibles into expense over the expected useful life. All of our intangible assets relate to the value of customer relationships. As of September 30, 2021 and December 31, 2020, intangible assets net of accumulated amortization was $
12
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
INCOME RECOGNITION
Interest Income
Interest income on mortgage notes receivable is accrued based on contractual rates applied to the principal balance, unless there is a minimum interest provision in the mortgage note. Certain construction loans provide for minimum interest provisions, to which the contractual rate applies, which are typically between
Mortgage notes receivable can be placed in contractual default status for any of the following reasons: (1) an interest payment is more than 30 days past due; (2) a note matures and the borrower fails to make payment of all amounts owed or extend the loan; or (3) the collateral becomes impaired in such a way that the ultimate collection of the note is doubtful. The accrual of interest income is suspended when a loan is in contractual default unless the interest is paid in cash or collectability of all amounts due is reasonably assured. In addition, in certain instances, where the interest reserve on a current loan has been fully depleted and the interest payment is not expected to be collected from the borrower, we may place a current loan on non-accrual status and recognize interest income on a cash-basis. Interest previously accrued may be reversed at that time, and such reversal is offset against interest income. The accrual of interest income resumes only when the suspended loan becomes contractually current or a credit analysis supports the ability to collect in accordance with the terms of the loan.
Fee Income
We charge loan origination fees in conjunction with origination. Amendment fees are charged when loan terms are modified, such as increases in interest reserves and construction holdbacks in line with our underwriting criteria or upon modification of a loan for the transition from horizontal development to vertical construction. We defer and amortize loan origination and amendment fees over the contractual terms of the loans.
We charge inspection fees, which we use to hire independent inspectors to report on the status of construction projects. These fees are earned and recognized upon each construction draw request.
EXPENSE RECOGNITION
Operating Expenses
Share‑Based Payments
We measure compensation expense for all share-based awards at fair value on the date of grant and recognize compensation expense over the service period on a straight-line basis for awards expected to vest, which is generally
Awards made to our employees and directors, typically consist of restricted stock units (“RSUs”). For awards with only a service vesting condition, the fair value of the award is based on the grant date closing price of our common stock less the present value of expected dividends over the requisite service period, as the awards are not entitled to dividends. For these awards, we recognize stock-based compensation expense on a straight-line basis over the requisite service period for the entire award, subject to periodic adjustments to ensure that the cumulative amount of expense recognized through the end of any reporting period is at least equal to the portion of the grant date fair value of the award that has vested through that date, and we account for forfeitures prospectively as they occur. For awards that contain both service vesting and market conditions, referred to as performance restricted stock units (“pRSUs”), we use a Monte Carlo simulation model to calculate the grant date fair value. For these market-condition awards, regardless of the outcome of the market condition, we recognize stock-based compensation expense on a straight-line basis over the longest of explicit and derived service periods, and we account for forfeitures prospectively as they occur. If there are any modifications or cancellations of the underlying unvested share-based awards, we may be required to accelerate or increase any remaining unrecognized or previously recorded stock-based compensation expense.
13
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Income Taxes
We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, for U.S. federal income tax purposes (the “Code”). As a REIT, we generally are not subject to U.S. federal income taxes on net income we distribute to our stockholders. We intend to make timely distributions sufficient to satisfy the annual distribution requirements. If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate tax rates. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property and U.S. federal income and excise taxes on our undistributed income. Our TRSs are subject to U.S. federal income taxes.
Earnings per Share
We present both basic and diluted earnings per common share (“EPS”) amounts in our condensed consolidated financial statements. Basic EPS excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted EPS reflects the maximum potential dilution that could occur from our outstanding warrants and restricted stock units. We utilize the treasury stock method to measure dilution to earnings per share in calculating the net number of shares that would be issued, assuming any related proceeds are used to buy back outstanding shares.
Recent Accounting Pronouncements
There are no recent accounting pronouncements that we have yet to adopt with an expected impact on our financial position, results of operations or cash flows.
Note 3 - Mortgage Notes Receivable
The stated principal amount of mortgage notes receivable in our portfolio represents our interest in loans secured by first deeds of trust, security agreements or legal title to real estate located in the United States. Our lending standards require that all mortgage notes receivable be secured by a first deed of trust lien on real estate and that the maximum loan to value ratio (“LTV”) be no greater than
Mortgage notes receivable are considered to be short-term financings, with initial terms typically ranging from to
Mortgage notes receivable are presented net of construction holdbacks, interest reserves, allowance for credit losses and deferred origination and amendment fee income in the condensed consolidated balance sheets. The construction holdback represents amounts withheld from the funding of construction loans until we deem construction to be sufficiently completed. The interest reserve represents amounts withheld from the funding of certain mortgage notes receivable for the purpose of satisfying monthly interest payments over all or part of the term of the related note. Accrued interest is paid out of the interest reserve and recognized as interest income at the end of each month. The deferred origination and amendment fee income represents amounts that will be recognized over the contractual life of the underlying mortgage notes receivable.
14
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following table reconciles outstanding mortgage loan commitments to outstanding balance of mortgage notes receivable as of September 30, 2021 and December 31, 2020:
(dollars in thousands) |
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
Total loan commitments |
|
$ |
|
|
$ |
|
||
Less: |
|
|
|
|
|
|
||
Construction holdbacks(1) |
|
|
|
|
|
|
||
Interest reserves(1) |
|
|
|
|
|
|
||
Private REIT participation(2) |
|
|
|
|
|
|
||
Total principal outstanding for our mortgage notes receivable |
|
|
|
|
|
|
||
Less: |
|
|
|
|
|
|
||
Allowance for credit losses(3) |
|
|
|
|
|
|
||
Deferred origination and amendment fees |
|
|
|
|
|
|
||
Mortgage notes receivable, net |
|
$ |
|
|
$ |
|
Non-accrual Status
As of September 30, 2021 and December 31, 2020, the principal outstanding on loans in contractual default status placed on non-accrual status was $
Current Expected Credit Losses
In assessing the CECL allowance, we consider historical loss experience, current conditions, and a reasonable and supportable forecast of the macroeconomic environment. We derived an annual historical loss rate based on the Company’s historical loss experience in our portfolio and historical loss experience in the commercial real estate industry provided by a third party adjusted to reflect our expectations of the macroeconomic environment based on forecast data per the Federal Reserve.
15
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following tables summarize the activity in the CECL allowance during the nine months ended September 30, 2021 and 2020:
|
|
CECL Allowance |
|
|||||||||
(dollars in thousands) |
|
Funded |
|
|
Unfunded (2) |
|
|
Total |
|
|||
CECL allowance as of December 31, 2020 |
|
$ |
|
|
$ |
— |
|
|
$ |
|
||
Provision for credit losses, net |
|
|
|
|
|
|
|
|
|
|||
Charge-offs(1) |
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
CECL allowance as of March 31, 2021 |
|
$ |
|
|
$ |
|
|
$ |
|
|||
Provision for credit losses (benefit), net |
|
|
|
|
|
( |
) |
|
|
|
||
CECL allowance as of June 30, 2021 |
|
$ |
|
|
$ |
|
|
$ |
|
|||
Provision for credit losses, net |
|
|
|
|
|
|
|
|
|
|||
Charge-offs(1) |
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
CECL allowance as of September 30, 2021 |
|
$ |
|
|
$ |
|
|
$ |
|
(dollars in thousands) |
|
CECL Allowance |
|
|
Loan loss reserve as of December 31, 2019 |
|
$ |
|
|
Adoption of ASU 2016-13(3) |
|
|
|
|
Provision for credit losses, net |
|
|
|
|
Charge-offs(1) |
|
|
( |
) |
CECL allowance as of March 31, 2020 |
|
$ |
|
|
Charge-offs(1) |
|
|
( |
) |
Provision for credit losses, net |
|
|
|
|
CECL allowance as of June 30, 2020 |
|
$ |
|
|
Charge-offs(1) |
|
|
— |
|
Provision for credit losses, net |
|
|
( |
) |
CECL allowance as of September 30, 2020 |
|
$ |
|
In determining our CECL allowance, we segment loans with similar characteristics. All of our loans are construction loans secured by residential or commercial real estate and, in assessing estimated credit losses, we evaluate various metrics, including, but not limited to, construction type, collateral type, LTV, market conditions of property location and borrower experience and financial strength.
The following tables allocate the carrying value of our loan portfolio based on our internal credit quality indicators in assessing estimated credit losses and vintage of origination at the dates indicated:
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
Construction Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Vertical Construction |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Horizontal Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||||||
Investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(2) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
Collateral Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Apartments |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|||||||
Residential Lots |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||||
Townhomes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||||
Single Family Housing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
||||||
Mixed Use |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||||
Condos |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
||||||
Senior Housing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Entitled Land |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
||||
Hotel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Unentitled Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|||||
Offices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||||
Commercial |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Commercial Lots |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Quadplex |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Commercial other |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||||
Duplex |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
||||
Industrial |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(2) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
LTV (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
0 - 40% |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
||||||
41 - 45% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
46 - 50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
51 - 55% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
||||||
56 - 60% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||||
61 - 65% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
66 - 70% |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
71 - 75% |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
76 - 80% |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Above 80% |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|||||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(3) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
Construction Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Vertical Construction |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|||||||
Horizontal Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
||||||
Investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(2) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
Collateral Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Apartments |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
||||||
Residential Lots |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|||||
Condos |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
||||||
Single family housing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||||
Townhomes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|||||||
Unentitled Land |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||||
Mixed Use |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Hotel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Senior Housing |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Offices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Commercial Lots |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||||
Quadplex |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Entitled Land |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Commercial |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Duplex |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|||
Commercial other |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(2) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
LTV (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
0 - 40% |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||||||
41 - 45% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||||
46 - 50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||||
51 - 55% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|||||
56 - 60% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
||||||
61 - 65% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|||||||
66 - 70% |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
71 - 75% |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
76 - 80% |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|||
Above 80% |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|||||
Total |
|
$ |
|
|
|
% |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
CECL allowance(3) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following tables allocate the carrying value of collateral dependent loans in our loan portfolio to the collateral type at the dates indicated:
|
|
At September 30, 2021 |
|
|||||||||
(dollars in thousands) |
|
Carrying Value |
|
|
CECL Allowance(1) |
|
|
Carrying Value, net |
|
|||
Collateral Type |
|
|
|
|
|
|
|
|
|
|||
Entitled Land |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||
Hotel |
|
|
|
|
|
( |
) |
|
|
|
||
Townhomes |
|
|
|
|
|
( |
) |
|
|
|
||
Offices |
|
|
|
|
|
( |
) |
|
|
|
||
Apartments |
|
|
|
|
|
( |
) |
|
|
|
||
Mixed Use |
|
|
|
|
|
( |
) |
|
|
|
||
Single Family Housing |
|
|
|
|
|
( |
) |
|
|
|
||
Duplex |
|
|
|
|
|
( |
) |
|
|
|
||
Condos |
|
|
|
|
|
( |
) |
|
|
|
||
Total |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
At December 31, 2020 |
|
|||||||||
(dollars in thousands) |
|
Carrying Value |
|
|
CECL Allowance(1) |
|
|
Carrying Value, net |
|
|||
Collateral Type |
|
|
|
|
|
|
|
|
|
|||
Hotel |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||
Single Family Housing |
|
|
|
|
|
( |
) |
|
|
|
||
Offices |
|
|
|
|
|
( |
) |
|
|
|
||
Residential Lots |
|
|
|
|
|
- |
|
|
|
|
||
Total |
|
|
|
|
|
( |
) |
|
|
|
Note 4 – Fair Value Measurements
The following tables present estimated fair values of our financial instruments as of the period indicated, whether or not recognized or recorded in the consolidated balance sheets at the period indicated:
|
|
September 30, 2021 |
|
|
Fair Value Measurements Using |
|
||||||||||||||
|
|
Carrying |
|
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
Value |
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|||||
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|||
Mortgage notes receivable, net |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Private placement warrant liability(1) |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
Fair Value Measurements Using |
|
||||||||||||||
|
|
Carrying |
|
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
Value |
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|||||
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
— |
|
|||
Mortgage notes receivable, net |
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
19
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
We follow the accounting guidance in ASC 820, Fair Value Measurements and Disclosures, which requires the categorization of fair value measurement into three broad levels of the fair value hierarchy as follows:
Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following table sets forth assets and liabilities measured and reported at fair value on a recurring and nonrecurring basis, as well as for which fair value is only disclosed, as of September 30, 2021 and December 31, 2020. All of these fair values are categorized as Level 3. The table also contains information about valuation methodologies and inputs used for assets that are measured at fair value and categorized within Level 3 as of September 30, 2021 and December 31, 2020:
|
|
Level 3 |
|
|
Valuation |
|
Unobservable |
|
Range of |
|||||
(dollars in thousands) |
|
September 30, 2021 |
|
|
December 31, 2020 |
|
|
technique |
|
inputs |
|
inputs |
||
Real property(1) |
|
$ |
|
|
$ |
|
|
Collateral valuations |
|
Discount to appraised value based on comparable market prices |
|
|||
Collateral dependent loans, net of allowance for credit losses(2) |
|
|
|
|
|
|
|
Collateral valuations |
|
Discount to appraised value based on comparable market prices |
|
|||
Total |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
Fair Value on a Recurring Basis
Prior to September 30, 2021, the Private Placement Warrant liability was classified as Level 3 within the fair value hierarchy as it was valued using a lattice model, which primarily incorporates observable inputs such as our common stock price, exercise price, term of the warrant, dividend yield and the risk-free rate; however, it also incorporates an assumption for equity volatility. For the unobservable volatility input, we solved for the volatility of the Public Warrants using the lattice model that captures the redemption right and analyzed the calculated equity volatility based on the volatility of the common stock of comparable public companies. The valuation methodology as of June 30, 2021 resulted in the same value per share for both the Public Warrants and Private Placement Warrants, indicating the redemption right, a feature excluded from Private Placement Warrants, did not change the valuation; and therefore, the quoted price per share of the Public Warrants was used to value the Private Placement Warrants on a recurring basis at September 30, 2021. As we utilized observable inputs in the valuation, specifically a quoted price for a similar item in an active market, we re-classified the Private Placement Warrant liability from a Level 3 to a Level 2 within the fair value hierarchy as of September 30, 2021.
The following table contains information about the transfers between hierarchy levels for recurring fair value measurements as of September 30, 2021:
|
|
Level 3 Fair Value |
|
|
(dollars in thousands) |
|
on a Recurring Basis |
|
|
Fair value as of June 30, 2021 |
|
$ |
|
|
Transfers out(1) |
|
|
( |
) |
Fair value as of September 30, 2021 |
|
$ |
|
20
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Fair Value on a Nonrecurring Basis
Investments in real properties are initially recorded at the acquisition cost less estimated costs to sell, which approximates fair value. Upon transfer from mortgage notes receivable to investment in real estate property, the fair value less costs to sell becomes the new cost for the property. Costs related to acquisition, development, construction and improvements are capitalized. At each reporting date, the fair value of real properties is based upon the most recent independent third-party appraisals of value discounted based upon our experience with actual liquidation values. These discounts to the appraisals generally range from
For collateral dependent loans, the fair values are based on the value of the underlying collateral less the costs to sell. At each reporting date, these loans are evaluated based upon the most recent independent third-party appraisals of value discounted based upon our experience with actual liquidation values. These discounts to the appraisals generally range from
Fair Value Disclosure Only
For certain of our financial instruments, including cash equivalents, which are classified under Level 1 within the fair value hierarchy, the carrying amounts approximate fair value due to their short-term maturities.
Our mortgage notes receivable are evaluated for expected credit losses and mortgage notes receivable are presented net of an allowance for credit losses. Due to the short-term maturity of the mortgage notes receivable, a premium or discount is not material and the carrying value approximates fair value. We believe that our mortgage notes receivable net of the CECL allowance approximates fair value of the portfolio. As we utilize unobservable inputs, including third-party appraisals for estimating as-complete appraised values, we classify mortgage notes receivable as Level 3 within the fair value hierarchy.
Note 5 - Stockholders’ Equity and Earnings per Common Share
Stockholders’ Equity
The Company is authorized to issue
As of September 30, 2021 and December 31, 2020 there were
The liability for the Private Placement Warrants was $
21
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Earnings per Common Share
The table below presents the computation of basic and diluted net income per share of common stock for the periods presented:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(dollars in thousands, except share and per share data): |
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Net income |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Basic weighted-average shares of common stock outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dilutive effect of share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted weighted-average shares of common stock outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted earnings per share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
For the periods presented, the following table reconciles the denominators used in the basic and diluted earnings per share calculations:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Denominator for basic earnings per share calculation |
|
|
|
|
|
|
|
|
|
|
$ |
|
||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unvested restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Denominator for diluted earnings per share calculation |
|
|
|
|
|
|
|
|
|
|
|
|
For the periods presented, the following stock equivalents were excluded from the calculations of diluted earnings per share because their effect would have been antidilutive:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Weighted-average restricted stock units outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unexercised public warrants and private placement warrants |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total stock equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Note 6 - Income Taxes
The Manager has elected to be treated as a TRS and this election applies to the wholly-owned subsidiaries of the Manager, including the Private REIT Manager. Having TRSs permit us to participate in certain activities from which REITs are generally precluded, as long as these activities meet specific criteria, are conducted within the parameters of certain limitations established by the Code and are conducted in entities which elect to be treated as taxable subsidiaries under the Code. To the extent these criteria are met, we will continue to maintain the qualification as a REIT.
We generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments and excluding any net capital gain, in order for U.S. federal income tax not to apply to earnings that we distribute. To the extent that we satisfy this distribution requirement but distribute less than 100% of our net taxable income, we will be subject to U.S. federal income tax on our undistributed taxable income. In addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our stockholders in a calendar year is less than a minimum amount specified under U.S. federal tax laws.
22
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of assets and the sources of income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state, and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of September 30, 2021 and December 31, 2020, we were in compliance with all REIT requirements.
Based on our evaluation, we concluded that there are
The state and local tax jurisdictions for which we are subject to tax-filing obligations recognize our status as a REIT, and therefore, we generally do not pay income tax in such jurisdictions. We may, however, be subject to certain minimum state and local tax filing fees as well as certain excise or business taxes. Our TRSs are subject to U.S. federal, state and local income taxes.
Note 7 - Equity Incentive Plan
Stock Incentive Plan
The Broadmark Realty 2019 Stock Incentive Plan (the “Plan”) allows for the issuance of up to
As of September 30, 2021, there were
All RSUs awarded will be settled upon vesting in shares of our common stock. If (1) the recipient becomes disabled and the recipient’s employment or service is terminated as a result, (2) the recipient dies during the vesting period, or (3) the recipient’s employment is terminated without cause (as defined in the Plan) in connection with, or in certain cases within a specified period following a change in control (as defined in the Plan), then the vesting of the RSUs will fully accelerate as of the date of termination of employment.
Dividend equivalents are not accrued or paid on RSUs granted to employees, executive officers and directors and accordingly those RSUs are not considered participating securities.
If an award granted under the Plan expires or terminates, the shares subject to any portion of the award that expires or terminates without having been exercised or paid will again become available for the issuance of additional awards.
23
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following table summarizes the activity related to RSUs during 2021:
|
|
|
|
|
Weighted Average |
|
||
|
|
|
|
|
Grant Date Fair |
|
||
|
|
Shares |
|
|
Market Value |
|
||
Unvested RSUs outstanding as of December 31, 2020 |
|
|
|
|
|
|
||
Granted |
|
|
|
|
$ |
|
||
Vested |
|
|
( |
) |
|
$ |
|
|
Unvested RSUs outstanding as of March 31, 2021 |
|
|
|
|
|
|
||
Granted |
|
|
|
|
$ |
|
||
Vested |
|
|
( |
) |
|
$ |
|
|
Forfeited |
|
|
( |
) |
|
$ |
|
|
Unvested RSUs outstanding as of June 30, 2021 |
|
|
|
|
|
|
||
Granted |
|
|
— |
|
|
$ |
— |
|
Vested |
|
|
( |
) |
|
$ |
|
|
Forfeited |
|
|
( |
) |
|
$ |
|
|
Unvested RSUs outstanding as of September 30, 2021 |
|
|
|
|
|
|
For the three and nine months ended September 30, 2021, we recognized compensation expense related to RSUs of $
Note 8 - Commitments and Contingencies
The following table illustrates our contractual obligations and commercial commitments by due date as of September 30, 2021:
|
|
|
|
|
Less than 1 |
|
|
|
|
|
|
|
|
More than |
|
|||||
(dollars in thousands) |
|
Total |
|
|
year |
|
|
1-3 years |
|
|
3-5 years |
|
|
5 years |
|
|||||
Construction holdbacks (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating lease obligations |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Construction Loans
Our commitments and contingencies include usual obligations incurred by real estate lending companies in the normal course of business, including construction holdbacks as disclosed in Note 3.
Lease Commitments
On March 18, 2020, we entered into a non-cancelable operating lease agreement for our office space in Seattle with an original lease period expiring in 2032. The lease commencement date was in the first quarter of 2021. The total cash payments included in the measurement of our operating lease liabilities, net of lease incentives, was $
24
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Credit Facility
On February 19, 2021, we entered into a credit agreement with a syndicate of lenders and JPMorgan Chase Bank, N.A., as administrative agent for the lenders, providing for a $
Our obligations under the revolving credit facility are secured by substantially all of our Company’s assets. The revolving credit facility contains covenants customary for financings of this type, including limitations on the incurrence of indebtedness, liens, asset dispositions, acquisitions, mergers and consolidations, certain dividends, distributions and other payments, advances and investments, payments to affiliates, optional prepayments and other modifications of certain other indebtedness, and amendments, terminations and waivers of certain material agreements, as well as a minimum tangible net worth and a total debt to equity ratio requirement. Among other things, the credit agreement provides that we may not pay cash dividends that would result in non-compliance with the financial covenants under the credit agreement or during an event of default under the credit agreement, except in the case of defaults other than payment defaults, for dividends in amounts necessary to maintain our REIT status. The revolving credit facility contains events of default customary for financings of this type, including failure to pay principal, interest and other amounts, materially incorrect representations or warranties, failure to observe covenants and other terms of the revolving credit facility, cross-defaults to other indebtedness, bankruptcy, insolvency, material judgments, certain ERISA violations, changes in control and failure to maintain REIT status, in some cases subject to customary grace periods.
Legal Proceedings
From time to time, we are named as a defendant in legal actions relating to transactions conducted in the ordinary course of business. Although there can be no assurance of the outcome of such legal actions, in the opinion of management, we do not have a potential liability related to any current legal proceeding or claim that would individually or in the aggregate materially affect our results of operations, financial condition or cash flows.
Concentration Risk
Our loan portfolio is primarily secured by first deed of trust liens on residential and commercial real estate located in
Note 9 - Related Party Transactions
Private Placement with Farallon
On November 14, 2019, Broadmark Realty consummated a business combination (the “Business Combination”) pursuant to an Agreement and Plan of Merger, dated August 9, 2019 (the “Merger Agreement”). In connection with the Business Combination and the execution of the Merger Agreement, we entered into certain subscription agreements with affiliates of Farallon Capital Management, L.L.C. (the “Farallon Entities”) for a private placement (the “PIPE Investment”) of our shares of common stock, pursuant to which, immediately prior to the consummation of the Business Combination, we issued and sold to the Farallon Entities an aggregate of
25
Broadmark Realty Capital Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
We also provided the Farallon Entities with certain registration rights in connection with the PIPE Investment, pursuant to which we registered in December 2019 the shares of our common stock, Public Warrants and shares issuable upon exercise of the Public Warrants under the Securities Act. As part of the PIPE Investment, the Farallon Entities had an option (the “Optional Subscription”) to purchase up to $
Broadmark Private REIT, LLC
The Private REIT was a private real estate finance company that primarily participated in short-term, first deed of trust loans secured by real estate that were originated, underwritten and serviced by Broadmark Realty Capital Inc. The Private REIT was managed by our subsidiary in accordance with a market-based arrangement and was determined to be a voting interest entity. We did not directly or indirectly control the Private REIT and owned only a nominal interest in the Private REIT’s common units and, therefore, we did not consolidate the Private REIT.
In August 2021, in connection with the liquidation of the Private REIT, all participations in mortgage notes receivable held by the Private REIT were purchased for cash by the Company at the settlement value which approximates fair value of $
Note 10 - Subsequent Events
Dividend Declaration
On October 14, 2021, our board of directors declared a monthly cash dividend of $
26
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read together with the condensed consolidated financial statements and related notes in Part I, Item 1 of this Quarterly Report on Form 10-Q and in conjunction with our Annual Report on Form 10-K/A for the year ended December 31, 2020 filed with the SEC on March 2, 2021 including the “Risk Factors” section and consolidated financial statements and notes included therein. The following discussion and analysis contains forward-looking statements and involves numerous risks and uncertainties. Actual results may differ materially from those contained in any forward-looking statements. The results of operations for the three and nine months ended September 30, 2021 are not necessarily indicative of the results that may be expected for the full year ended December 31, 2021 or for any other period. Unless the context otherwise requires, references to “Broadmark Realty,” the “Company,” “we,” “us” and “our” refer to Broadmark Realty Capital Inc. and its consolidated subsidiaries.
Broadmark Realty, a Maryland corporation, is an internally managed commercial real estate finance company that has elected to be taxed as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. Based in Seattle, Washington, we specialize in underwriting, funding, servicing and managing a portfolio of short-term, first deed of trust loans to fund the construction and development of, or investment in, commercial properties. We generally operate in states that we believe to have favorable demographic trends and that provide more efficient and quicker access to collateral in the event of borrower default. Beginning in early 2021, we have increased the number of states in which we operate in order to expand our potential lending markets. As of September 30, 2021, our portfolio of 217 active loans had approximately $1.5 billion of total commitments and $950.8 million of principal outstanding across 137 borrowers in 17 states and the District of Columbia. We refer to loans that have outstanding commitments or principal balances that have not been repaid or retired, including by foreclosure, as “active loans.” Total commitments refer to the aggregate sum of outstanding principal balances, construction holdbacks and committed amounts for future draws and interest reserves on our loans. As of September 30, 2021, our loan portfolio has been 100% equity funded and we had no outstanding debt. We plan to opportunistically raise capital in the public and private markets from time to time, including the potential issuance of debt, based on market conditions to fund the growth of our portfolio and produce attractive returns for our stockholders. On February 19, 2021, we closed on a $135.0 million revolving credit facility, which has enabled us to use a larger percentage of our cash balances for lending activities.
Properties securing our loans are generally classified as residential properties, commercial properties or undeveloped land, and are typically not income producing. Each loan is secured by a first deed of trust lien on real estate. Our lending policy limits the committed amount of each loan to a maximum loan-to-value (“LTV”) ratio of up to 65% of the “as-complete” appraised value of the underlying collateral as determined by an independent appraiser at the time of the loan origination. Our lending policy also limits the initial outstanding principal balance of each loan to a maximum LTV of up to 65% of the “as-is” appraised value of the underlying collateral as determined by an independent appraiser at the time of the loan origination. At the time of origination, the difference between the initial outstanding principal and the total commitment is the amount held back for future release, subject to property inspections, progress reports and other conditions in accordance with the loan documents. Unless otherwise indicated, LTV is measured by the total commitment amount of the loan at origination divided by the “as-complete” appraisal. LTVs do not reflect interim activity such as construction draws or interest payments capitalized to loans, or partial repayments of the loan. As of September 30, 2021, the weighted average LTV was 59.3% across our active loan portfolio based on the total commitment of the loan and “as-complete” appraisals. For our loans in contractual default status as of September 30, 2021, the weighted average LTV was approximately 88.9%, when measured by the sum of the principal outstanding net of the provision for credit losses, the estimated costs to complete and the accounts receivable for which collectability is reasonably assured, divided by the most recent “as-complete” appraisal. In addition, our loans are typically personally guaranteed on a recourse basis by the principals of the borrower and/or others at our discretion to provide further credit support for the loan. The personal guarantee may be collaterally secured by a pledge of the guarantor’s interest in the borrower or other real estate or assets owned by the guarantor.
Our loans typically range from $0.2 to $40 million in total commitment at origination, generally bear interest at a fixed annual rate of 8% to 13% and have initial terms typically ranging from five to 18 months in duration based on the size of the project and expected timeline for completion of construction, which we often elect to extend for several months based on our evaluation of the project. As of September 30, 2021, the average total commitment of our active loans was $7.1 million and the weighted average remaining term to contractual maturity of our active loans was approximately eight months. We usually receive loan origination fees, or “points,” typically ranging from 1% to 5% of the total commitment at origination, along with loan amendment and extension fees, each of which varies in amount based upon the term of the loan and the quality of the borrower and the underlying collateral. In addition, we charge fees on past due receivables and receive reimbursements from borrowers for costs associated with services provided by us, such as closing costs, collection costs on defaulted loans and construction draw inspection fees.
27
As a result of the COVID-19 pandemic, we have experienced an adverse impact on our loan portfolio, primarily in the form of a significant increase in defaulted loans and a slow-down in construction progress. For example, delays in local government permitting and inspections arising from measures to limit the spread of COVID-19 delayed some projects, adversely affecting the ability of borrowers to complete the projects in accordance with the terms of the loans. We have experienced an increase in delinquencies and requests for extensions or forbearance. In addition, market conditions, and in some cases moratoriums on the foreclosure process, have increased the timeline to resolve non-performing loans. Delays in repayment of our outstanding loans or sales of foreclosed properties reduce the capital available for future loan originations.
In 2021, the U.S. and global economy has begun reopening and wider distribution of effective vaccines for COVID-19 encouraged greater economic activity. Nonetheless, the recovery could remain uneven, particularly given uncertainty with respect to the distribution and acceptance of the vaccines and their effectiveness in preventing the spread of COVID-19, including its new variant strains. There remains significant uncertainty regarding the timing and duration of the economic recovery, which precludes any prediction as to the ultimate adverse impact of the COVID-19 pandemic on economic and market conditions. There remain shortages in raw materials, manufactured products and labor across industries that are resulting in longer construction timelines and rising prices, which are dampening a full economic recovery within the construction industry. The prolonged duration and impact of the COVID-19 pandemic could materially disrupt our business operations and negatively impact our business, financial performance and operating results through December 31, 2021 and potentially longer.
As a result of limited residential housing supply, net migration trends and a low interest rate environment, we have seen an increase in new parties entering the real estate lending market as economic conditions have stabilized from the impact of the COVID-19 pandemic. Such new entrants, as well as existing lenders, have been aggressively pursuing yields. This has resulted in increased competition and pricing pressure on our business, which has driven, and we expect will continue to drive, increased variability in the amount of our loan originations from quarter-to-quarter and the yields we are able to achieve on new loans. Historically, we primarily competed on the basis of borrower relationships, loan structure, terms and service rather than on price; however, competitive conditions have led us in some cases to originate loans with terms that deviate from our historical practice, such as a reduction in or absence of minimum interest provisions in our mortgage notes, which in turn reduce the interest income we earn on those loans. Starting in the second quarter of 2021, we adopted a dynamic pricing model, in which we determine credit risk for prospective loans utilizing categories such as experience of the borrower, amount of new capital being contributed by the borrower or guarantors to the project and strength of the underlying collateral. Under the dynamic pricing model, originated loans that we underwrite as lower credit risk receive lower annual rates or loan origination fees than loans that we deem as higher credit risk. To the extent that competitive conditions lead us to originate a greater percentage of loans containing annual fees or loan origination fees at the lower end of our historic ranges, our interest and fee income and financial performance could be adversely affected. We expect these trends related to the competitive environment to continue.
Key Indicators of Financial Condition and Operating Performance
In assessing the performance of our business, we consider a variety of financial and operating metrics, which include both GAAP and non-GAAP metrics, including the following:
Interest income earned on our loans. A primary source of our revenue is interest income earned on our loan portfolio. Our loans typically bear interest at a fixed annual rate of 8% to 13%, paid monthly, primarily from interest reserves and, to a much lesser extent, cash payments. Certain mortgage notes provide for minimum interest provisions, to which the contractual rate applies, which is typically between 50% and 70% of the face amount of the note until the outstanding principal under the note exceeds a minimum threshold. A reduction in or absence of minimum interest provisions in our mortgage notes and an increase in the amount of our loans in non-accrual status as a result of being in contractual default reduce our effective interest-bearing principal and the interest income we earn on our loans. The effective interest-bearing principal represents the principal balance outstanding plus the excess of minimum interest provisions over the actual principal outstanding. As of September 30, 2021 and December 31, 2020, the effective interest-bearing principal was $1.1 billion and $998.6 million, respectively. With consideration of loans in non-accrual status, the effective interest-bearing principal net of non-accrual principal as of September 30, 2021 and December 31, 2020 decreased to $842.2 and $786.4 million, respectively. We expect the trend of lower effective interest-bearing principal than historic levels to continue in subsequent quarters as a result of competitive conditions in the market and our default resolution strategy. In addition, as we have historically had no debt outstanding, we have had no borrowing costs and accordingly our gross interest income earned on our loans has been equivalent to net interest income.
28
Fees and other revenue recognized from originating and servicing our loans. Fee income is comprised of loan origination fees, loan renewal fees and inspection fees. The majority of fee income is comprised of loan origination fees, or “points,” which typically range from 1% to 5% of the total commitment at origination. In addition to origination fees, we earn loan extension fees when maturing loans are renewed or extended and amendment fees when loan terms are modified, such as increases in interest reserves and construction holdbacks in line with our underwriting criteria or upon modification of a loan for the transition from horizontal development to vertical construction. Loans are generally only renewed or extended if the loan is not in default and satisfies our underwriting criteria, including our maximum LTV ratio of up to 65% of the appraised value as determined by an independent appraiser at the time of loan origination, or based on an updated appraisal, if required. Loan origination and renewal fees are deferred and recognized in income over the contractual maturity of the underlying loan.
Loan originations. Our operating performance is heavily dependent upon our ability to originate new loans to invest new capital and re-invest returning capital from the repayment of loans. The dollar amounts of loan originations reflect the total commitment at origination and loan repayments reflect the total commitment at payoff. Given the short-term nature of our loans, loan principal is generally repaid on a faster basis than to other types of lenders, making redeployment of capital through our originations process an important factor in our success.
The following tables contains the total amount of our loan originations and repayments for the periods indicated:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||
(dollars in millions) |
|
September 30, 2021 |
|
|
September 30, 2021 |
|
||
Loans originated(1) |
|
$ |
306.7 |
|
|
$ |
621.7 |
|
Loans repaid |
|
$ |
56.4 |
|
|
$ |
238.8 |
|
Credit quality of our loan portfolio. All of our loans are construction loans secured by residential or commercial real estate and, in assessing estimated credit losses, we evaluate various metrics, including, but not limited to, construction type, collateral type, LTV, market conditions of property location and borrower experience and financial strength.
The following tables allocate the carrying value of our loan portfolio based on our internal credit quality indicators used in assessing estimated credit losses and vintage of origination at the dates indicated:
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
Construction Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Vertical Construction |
|
$ |
550,228 |
|
|
|
58.8 |
% |
|
$ |
229,840 |
|
|
$ |
222,094 |
|
|
$ |
9,170 |
|
|
$ |
1,358 |
|
|
$ |
87,507 |
|
|
$ |
259 |
|
Horizontal Development |
|
|
196,125 |
|
|
|
20.9 |
|
|
|
149,101 |
|
|
|
41,805 |
|
|
|
— |
|
|
|
181 |
|
|
|
— |
|
|
|
5,038 |
|
Investment |
|
|
189,887 |
|
|
|
20.3 |
|
|
|
102,055 |
|
|
|
49,261 |
|
|
|
10,174 |
|
|
|
4,297 |
|
|
|
18,506 |
|
|
|
5,594 |
|
Total |
|
$ |
936,240 |
|
|
|
100.0 |
% |
|
$ |
480,996 |
|
|
$ |
313,160 |
|
|
$ |
19,344 |
|
|
$ |
5,836 |
|
|
$ |
106,013 |
|
|
$ |
10,891 |
|
CECL allowance(2) |
|
|
(12,719 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
923,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
Collateral Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Apartments |
|
$ |
193,046 |
|
|
|
20.6 |
% |
|
$ |
66,766 |
|
|
$ |
98,508 |
|
|
$ |
1,042 |
|
|
$ |
— |
|
|
$ |
26,730 |
|
|
$ |
— |
|
Residential Lots |
|
|
117,356 |
|
|
|
12.5 |
|
|
|
72,953 |
|
|
|
33,771 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,632 |
|
Townhomes |
|
|
100,903 |
|
|
|
10.9 |
|
|
|
45,480 |
|
|
|
29,519 |
|
|
|
— |
|
|
|
1,011 |
|
|
|
24,634 |
|
|
|
259 |
|
Single Family Housing |
|
|
88,921 |
|
|
|
9.5 |
|
|
|
77,235 |
|
|
|
11,355 |
|
|
|
— |
|
|
|
181 |
|
|
|
150 |
|
|
|
— |
|
Mixed Use |
|
|
87,456 |
|
|
|
9.3 |
|
|
|
56,045 |
|
|
|
29,488 |
|
|
|
1,923 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Condos |
|
|
66,581 |
|
|
|
7.1 |
|
|
|
5,479 |
|
|
|
23,824 |
|
|
|
— |
|
|
|
1,286 |
|
|
|
35,992 |
|
|
|
— |
|
Senior Housing |
|
|
58,083 |
|
|
|
6.2 |
|
|
|
32,815 |
|
|
|
25,268 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Entitled Land |
|
|
53,616 |
|
|
|
5.7 |
|
|
|
36,308 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,308 |
|
|
|
— |
|
Hotel |
|
|
41,609 |
|
|
|
4.4 |
|
|
|
1,212 |
|
|
|
40,397 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Unentitled Land |
|
|
38,395 |
|
|
|
4.1 |
|
|
|
35,037 |
|
|
|
— |
|
|
|
— |
|
|
|
3,358 |
|
|
|
— |
|
|
|
— |
|
Offices |
|
|
27,128 |
|
|
|
2.9 |
|
|
|
5,975 |
|
|
|
6,731 |
|
|
|
14,422 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
22,354 |
|
|
|
2.4 |
|
|
|
22,354 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial Lots |
|
|
10,449 |
|
|
|
1.1 |
|
|
|
— |
|
|
|
10,449 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Quadplex |
|
|
8,212 |
|
|
|
0.9 |
|
|
|
5,828 |
|
|
|
2,384 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial other |
|
|
7,463 |
|
|
|
0.8 |
|
|
|
7,463 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Retail |
|
|
7,325 |
|
|
|
0.8 |
|
|
|
3,902 |
|
|
|
1,466 |
|
|
|
1,957 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Duplex |
|
|
5,613 |
|
|
|
0.6 |
|
|
|
4,414 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,199 |
|
|
|
— |
|
Industrial |
|
|
1,730 |
|
|
|
0.2 |
|
|
|
1,730 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
936,240 |
|
|
|
100.0 |
% |
|
$ |
480,996 |
|
|
$ |
313,160 |
|
|
$ |
19,344 |
|
|
$ |
5,836 |
|
|
$ |
106,013 |
|
|
$ |
10,891 |
|
CECL allowance(2) |
|
|
(12,719 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
923,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2021 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
Prior |
|
||||||||
LTV (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
0 - 40% |
|
$ |
52,443 |
|
|
|
5.6 |
% |
|
$ |
25,756 |
|
|
$ |
6,021 |
|
|
$ |
— |
|
|
$ |
3,358 |
|
|
$ |
17,308 |
|
|
$ |
— |
|
41 - 45% |
|
|
46,389 |
|
|
|
5.0 |
|
|
|
34,326 |
|
|
|
12,063 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
46 - 50% |
|
|
53,082 |
|
|
|
5.7 |
|
|
|
32,435 |
|
|
|
20,647 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
51 - 55% |
|
|
125,012 |
|
|
|
13.3 |
|
|
|
81,231 |
|
|
|
41,565 |
|
|
|
1,957 |
|
|
|
— |
|
|
|
— |
|
|
|
259 |
|
56 - 60% |
|
|
100,736 |
|
|
|
10.8 |
|
|
|
12,283 |
|
|
|
69,361 |
|
|
|
— |
|
|
|
— |
|
|
|
13,498 |
|
|
|
5,594 |
|
61 - 65% |
|
|
541,679 |
|
|
|
57.8 |
|
|
|
294,322 |
|
|
|
153,484 |
|
|
|
17,387 |
|
|
|
2,478 |
|
|
|
74,008 |
|
|
|
— |
|
66 - 70% |
|
|
643 |
|
|
|
0.1 |
|
|
|
643 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
71 - 75% |
|
|
— |
|
|
|
0.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
76 - 80% |
|
|
— |
|
|
|
0.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Above 80% |
|
|
16,256 |
|
|
|
1.7 |
|
|
|
— |
|
|
|
10,019 |
|
|
|
— |
|
|
|
— |
|
|
|
1,199 |
|
|
|
5,038 |
|
Total |
|
$ |
936,240 |
|
|
|
100.0 |
% |
|
$ |
480,996 |
|
|
$ |
313,160 |
|
|
$ |
19,344 |
|
|
$ |
5,836 |
|
|
$ |
106,013 |
|
|
$ |
10,891 |
|
CECL allowance(3) |
|
|
(12,719 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
923,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
Construction Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Vertical Construction |
|
$ |
514,136 |
|
|
|
63.5 |
% |
|
$ |
354,012 |
|
|
$ |
57,090 |
|
|
$ |
6,853 |
|
|
$ |
88,655 |
|
|
$ |
7,526 |
|
|
$ |
— |
|
Horizontal Development |
|
|
153,345 |
|
|
|
19.0 |
|
|
|
129,607 |
|
|
|
15,028 |
|
|
|
283 |
|
|
|
— |
|
|
|
8,427 |
|
|
|
— |
|
Investment |
|
|
141,595 |
|
|
|
17.5 |
|
|
|
98,146 |
|
|
|
18,657 |
|
|
|
7,259 |
|
|
|
16,444 |
|
|
|
— |
|
|
|
1,089 |
|
Total |
|
$ |
809,076 |
|
|
|
100.0 |
% |
|
$ |
581,765 |
|
|
$ |
90,775 |
|
|
$ |
14,395 |
|
|
$ |
105,099 |
|
|
$ |
15,953 |
|
|
$ |
1,089 |
|
CECL allowance(2) |
|
|
(10,590 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
798,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
Collateral Type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Apartments |
|
$ |
129,588 |
|
|
|
16.0 |
% |
|
$ |
79,931 |
|
|
$ |
18,953 |
|
|
$ |
— |
|
|
$ |
24,232 |
|
|
$ |
6,472 |
|
|
$ |
— |
|
Residential Lots |
|
|
124,548 |
|
|
|
15.4 |
|
|
|
105,830 |
|
|
|
10,291 |
|
|
|
— |
|
|
|
— |
|
|
|
8,427 |
|
|
|
— |
|
Condos |
|
|
92,245 |
|
|
|
11.4 |
|
|
|
52,714 |
|
|
|
3,106 |
|
|
|
4,405 |
|
|
|
32,020 |
|
|
|
— |
|
|
|
— |
|
Single family housing |
|
|
90,131 |
|
|
|
11.1 |
|
|
|
69,438 |
|
|
|
8,839 |
|
|
|
1,028 |
|
|
|
10,103 |
|
|
|
— |
|
|
|
723 |
|
Townhomes |
|
|
72,773 |
|
|
|
9.0 |
|
|
|
47,391 |
|
|
|
1,061 |
|
|
|
1,703 |
|
|
|
21,564 |
|
|
|
1,054 |
|
|
|
— |
|
Unentitled Land |
|
|
71,796 |
|
|
|
8.9 |
|
|
|
47,727 |
|
|
|
— |
|
|
|
7,259 |
|
|
|
16,444 |
|
|
|
— |
|
|
|
366 |
|
Mixed Use |
|
|
66,092 |
|
|
|
8.2 |
|
|
|
60,232 |
|
|
|
5,860 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Hotel |
|
|
51,115 |
|
|
|
6.3 |
|
|
|
42,874 |
|
|
|
8,241 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Senior Housing |
|
|
34,283 |
|
|
|
4.2 |
|
|
|
34,283 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Offices |
|
|
29,540 |
|
|
|
3.7 |
|
|
|
8,495 |
|
|
|
21,045 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial Lots |
|
|
15,683 |
|
|
|
1.9 |
|
|
|
15,683 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Retail |
|
|
11,397 |
|
|
|
1.4 |
|
|
|
9,500 |
|
|
|
1,897 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Industrial |
|
|
11,309 |
|
|
|
1.4 |
|
|
|
704 |
|
|
|
10,605 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Quadplex |
|
|
5,592 |
|
|
|
0.7 |
|
|
|
5,592 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Entitled Land |
|
|
1,116 |
|
|
|
0.1 |
|
|
|
1,116 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Commercial |
|
|
877 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
877 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Duplex |
|
|
736 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
736 |
|
|
|
— |
|
|
|
— |
|
Commercial other |
|
|
254 |
|
|
|
0.1 |
|
|
|
254 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total |
|
$ |
809,076 |
|
|
|
100.0 |
% |
|
$ |
581,765 |
|
|
$ |
90,775 |
|
|
$ |
14,395 |
|
|
$ |
105,099 |
|
|
$ |
15,953 |
|
|
$ |
1,089 |
|
CECL allowance(2) |
|
|
(10,590 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
798,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
Year Originated (1) |
|
||||||||||||||||||||||||||
(dollars in thousands) |
|
Carrying |
|
|
% of |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
2017 |
|
|
2016 |
|
|
Prior |
|
||||||||
LTV (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
0 - 40% |
|
$ |
22,601 |
|
|
|
2.8 |
% |
|
$ |
18,112 |
|
|
$ |
— |
|
|
$ |
3,862 |
|
|
$ |
261 |
|
|
$ |
— |
|
|
$ |
366 |
|
41 - 45% |
|
|
68,263 |
|
|
|
8.4 |
|
|
|
44,683 |
|
|
|
20,183 |
|
|
|
3,397 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
46 - 50% |
|
|
23,864 |
|
|
|
2.9 |
|
|
|
15,917 |
|
|
|
7,224 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
723 |
|
51 - 55% |
|
|
76,539 |
|
|
|
9.5 |
|
|
|
57,583 |
|
|
|
2,774 |
|
|
|
— |
|
|
|
16,182 |
|
|
|
— |
|
|
|
— |
|
56 - 60% |
|
|
135,170 |
|
|
|
16.7 |
|
|
|
117,309 |
|
|
|
3,106 |
|
|
|
— |
|
|
|
9,639 |
|
|
|
5,116 |
|
|
|
— |
|
61 - 65% |
|
|
450,253 |
|
|
|
55.7 |
|
|
|
301,964 |
|
|
|
57,488 |
|
|
|
7,136 |
|
|
|
76,139 |
|
|
|
7,526 |
|
|
|
— |
|
66 - 70% |
|
|
9,416 |
|
|
|
1.2 |
|
|
|
9,416 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
71 - 75% |
|
|
1,983 |
|
|
|
0.2 |
|
|
|
1,983 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
76 - 80% |
|
|
14,544 |
|
|
|
1.8 |
|
|
|
14,544 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Above 80% |
|
|
6,443 |
|
|
|
0.8 |
|
|
|
254 |
|
|
|
— |
|
|
|
— |
|
|
|
2,878 |
|
|
|
3,311 |
|
|
|
— |
|
Total |
|
$ |
809,076 |
|
|
|
100.0 |
% |
|
$ |
581,765 |
|
|
$ |
90,775 |
|
|
$ |
14,395 |
|
|
$ |
105,099 |
|
|
$ |
15,953 |
|
|
$ |
1,089 |
|
CECL allowance(3) |
|
|
(10,590 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Carrying value, net |
|
$ |
798,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared. The following table summarizes the declared cash dividends per common share activity for the three and nine months ended September 30, 2021 and 2020:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Dividends declared per common share |
|
$ |
0.21 |
|
|
$ |
0.18 |
|
|
$ |
0.63 |
|
|
$ |
0.60 |
|
31
Earnings per Common Share. The following table summarizes the earnings (GAAP) and distributable earnings (non-GAAP) per common share activity for the three and nine months ended September 30, 2021 and 2020:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Earnings per common share, basic |
|
$ |
0.16 |
|
|
$ |
0.19 |
|
|
$ |
0.45 |
|
|
$ |
0.51 |
|
Earnings per common share, diluted |
|
|
0.16 |
|
|
|
0.19 |
|
|
|
0.45 |
|
|
|
0.51 |
|
Distributable earnings per diluted share of common stock prior to realized loss on investments |
|
|
0.19 |
|
|
|
0.18 |
|
|
|
0.55 |
|
|
|
0.56 |
|
Distributable earnings per diluted share of common stock |
|
$ |
0.18 |
|
|
|
0.18 |
|
|
|
0.53 |
|
|
|
0.55 |
|
Non-GAAP Financial Measures
Distributable Earnings
We have elected to present “distributable earnings,” a supplemental non-GAAP financial measure used by management to evaluate our operating performance. We define distributable earnings as net income attributable to common stockholders adjusted for: (i) impairment recorded on our investments; (ii) unrealized gains or losses on our investments (including provision for credit losses) and warrant liabilities; (iii) new public company transition expenses; (iv) non-capitalized transaction-related and other one-time expenses; (v) non-cash stock-based compensation; (vi) depreciation and amortization including amortization of our intangible assets; and (vii) deferred taxes, which are subject to variability and generally not indicative of future economic performance or representative of current operations.
During the nine months ended September 30, 2021 and 2020, provision for credit losses, net was $5.4 and $5.7 million, respectively, which has been excluded from distributable earnings consistent with other unrealized gains (losses) pursuant to our policy for reporting distributable earnings. We expect to recognize such potential credit losses in distributable earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally upon charge-off of principal at the time of loan repayment or upon sale of real property owned by us and the amount of proceeds is less than the principal outstanding at the time of foreclosure.
Management believes that the adjustments to compute “distributable earnings” specified above allow investors and analysts to readily identify and track the operating performance of our assets, assist in comparing the operating results between periods, and enable investors to evaluate our current performance using the same measure that management uses to operate the business. Distributable earnings excludes certain recurring items, such as unrealized gains and losses (including provision for credit losses) and non-capitalized transaction-related expenses, because they are not considered by management to be part of our primary operations for the reasons described herein. As such, distributable earnings is not intended to reflect all of our activity and should be considered as only one of the factors used by management in assessing our performance, along with GAAP net income which is inclusive of all of our activities.
As a REIT, we are required to distribute at least 90% of our annual REIT taxable income and to pay tax at regular corporate rates to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, we generally intend to attempt to pay dividends to our stockholders in an amount equal to our net taxable income, if and to the extent authorized by our board of directors. Distributable earnings is one of many factors considered by our board of directors in declaring dividends and, while not a direct measure of taxable income, over time, the measure can be considered a useful indicator of our dividends.
Distributable earnings does not represent, and should not be considered as a substitute for, or superior to, net income or as a substitute for, or superior to, cash flows from operating activities, each as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly entitled measures reported by other companies.
32
The table below is a reconciliation of distributable earnings to the most directly comparable GAAP financial measure:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(dollars in thousands, except share and per share data) |
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Net income attributable to common stockholders |
|
$ |
21,685 |
|
|
$ |
25,504 |
|
|
$ |
60,318 |
|
|
$ |
67,817 |
|
Adjustments for non-distributable earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation expense |
|
|
891 |
|
|
|
1,913 |
|
|
|
2,552 |
|
|
|
3,794 |
|
New public company expenses(1) |
|
|
— |
|
|
|
684 |
|
|
|
953 |
|
|
|
2,750 |
|
Non-capitalized transaction and other one-time expenses(2) |
|
|
489 |
|
|
|
— |
|
|
|
489 |
|
|
|
— |
|
Change in fair value of warrant liabilities |
|
|
(1,244 |
) |
|
|
(1,948 |
) |
|
|
2,490 |
|
|
|
(5,094 |
) |
Depreciation and amortization |
|
|
146 |
|
|
|
103 |
|
|
|
577 |
|
|
|
(682 |
) |
Provision for (reversal of) credit losses, net |
|
|
2,607 |
|
|
|
(2,932 |
) |
|
|
5,373 |
|
|
|
5,724 |
|
Distributable earnings prior to realized |
|
$ |
24,574 |
|
|
$ |
23,324 |
|
|
$ |
72,752 |
|
|
$ |
74,309 |
|
Realized credit losses(3) |
|
|
(695 |
) |
|
|
— |
|
|
|
(2,096 |
) |
|
|
(1,233 |
) |
Distributable earnings |
|
$ |
23,879 |
|
|
$ |
23,324 |
|
|
$ |
70,656 |
|
|
$ |
73,076 |
|
Distributable earnings per diluted share of |
|
$ |
0.19 |
|
|
$ |
0.18 |
|
|
$ |
0.55 |
|
|
$ |
0.56 |
|
Distributable earnings per diluted share of |
|
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.53 |
|
|
$ |
0.55 |
|
Weighted-average number of shares of common |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
132,658,661 |
|
|
|
132,282,252 |
|
|
|
132,575,852 |
|
|
|
132,156,844 |
|
Diluted |
|
|
132,752,471 |
|
|
|
132,316,746 |
|
|
|
132,663,437 |
|
|
|
132,207,605 |
|
Segment Reporting
We operate the business as one reportable segment, which originates, underwrites and services construction loans.
33
Results from Operations
The period-to-period comparison of results is not necessarily indicative of results for future periods. The tables below set forth the results of our operations for the periods indicated, both in dollars and as a percentage of revenue (amounts in thousands, except percentage data):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
Statements of Operations Data: |
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
$ |
22,846 |
|
|
$ |
21,844 |
|
|
$ |
66,481 |
|
|
$ |
68,577 |
|
Fee income |
|
|
7,748 |
|
|
|
7,139 |
|
|
|
22,764 |
|
|
|
21,244 |
|
Total revenue |
|
|
30,594 |
|
|
|
28,983 |
|
|
|
89,245 |
|
|
|
89,821 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in fair value of warrant liabilities |
|
|
1,244 |
|
|
|
1,948 |
|
|
|
(2,490 |
) |
|
|
5,094 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (reversal of) credit losses, net |
|
|
2,607 |
|
|
|
(2,932 |
) |
|
|
5,373 |
|
|
|
5,724 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Compensation and employee benefits |
|
|
4,025 |
|
|
|
5,160 |
|
|
|
11,254 |
|
|
|
11,397 |
|
General and administrative |
|
|
3,521 |
|
|
|
3,199 |
|
|
|
9,810 |
|
|
|
9,977 |
|
Total expenses |
|
|
10,153 |
|
|
|
5,427 |
|
|
|
26,437 |
|
|
|
27,098 |
|
Income before income taxes |
|
|
21,685 |
|
|
|
25,504 |
|
|
|
60,318 |
|
|
|
67,817 |
|
Income tax provision |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net income |
|
$ |
21,685 |
|
|
$ |
25,504 |
|
|
$ |
60,318 |
|
|
$ |
67,817 |
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
Percentage of Revenue: |
|
September 30, 2021 |
|
|
September 30, 2020 |
|
|
September 30, 2021 |
|
|
September 30, 2020 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
75 |
% |
|
|
75 |
% |
|
|
74 |
% |
|
|
76 |
% |
Fee income |
|
|
25 |
|
|
|
25 |
|
|
|
26 |
|
|
|
24 |
|
Total revenue |
|
|
100 |
|
|
|
100 |
|
|
|
100 |
|
|
|
100 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in fair value of warrant liabilities |
|
|
4 |
|
|
|
7 |
|
|
|
(3 |
) |
|
|
6 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (reversal of) credit losses, net |
|
|
9 |
|
|
|
(10 |
) |
|
|
6 |
|
|
|
6 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Compensation and employee benefits |
|
|
13 |
|
|
|
18 |
|
|
|
13 |
|
|
|
13 |
|
General and administrative |
|
|
12 |
|
|
|
11 |
|
|
|
11 |
|
|
|
11 |
|
Total expenses |
|
|
33 |
|
|
|
19 |
|
|
|
30 |
|
|
|
30 |
|
Income before income taxes |
|
|
71 |
|
|
|
88 |
|
|
|
68 |
|
|
|
76 |
|
Income tax provision |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net income |
|
|
71 |
% |
|
|
88 |
% |
|
|
68 |
% |
|
|
76 |
% |
Comparison of Results of Operations
Unless otherwise stated, for purposes of this Management’s Discussion and Analysis of Financial Condition and Results of Operations, the comparison of the results of operations is for the three and nine months ended September 30, 2021 and September 30, 2020.
34
Three Months Ended September 30, 2021 Compared to September 30, 2020
Revenue
Total revenue for the three months ended September 30, 2021 and 2020 was $30.6 and $29.0 million, respectively, an increase of $1.6 million. The increase relates to an increase in interest income and fee income of $1.0 million and $0.6 million, respectively, which are discussed in more detail below.
Expenses
Total expenses for the three months ended September 30, 2021 and 2020 were $10.2 and $5.4 million, respectively. The increase in total expenses from the prior period primarily was due to an increase in the provision for credit losses of $5.5 million, partially offset by a decrease in compensation and employee benefits of $1.1 million, which are discussed in more detail below.
Interest Income
Interest income increased by $1.0 million, or 4.6%, for the three months ended September 30, 2021 from the three months ended September 30, 2020 primarily due to an increase of 5% in the average size of our loan portfolio in the 2021 period compared to the 2020 period as a result of (1) the increase in the amount of capital deployed into new originations and (2) the repurchase by the Company of the Private REIT's participations in our loans. This increase was partially offset by a lower average effective interest-bearing principal outstanding during the 2021 period and an increase in the number of loans originated during this period with lower fixed rate interest and no minimum interest provisions.
Fee Income
Fee income increased by $0.6 million, or 8.5%, for the three months ended September 30, 2021 from the three months ended September 30, 2020 due to a higher volume of loan originations in the 2021 period compared to the 2020 period.
Other Income (Expense)
Other income decreased $0.7 million for the three months ended September 30, 2021 from the three months ended September 30, 2020. The unrealized gain or loss for the change in fair value of warrant liabilities includes (1) the Private Placement Warrant liability that was initially recorded in the second quarter of 2021 as a correction to an immaterial error (refer to "Correction of Immaterial Error" in Note 2 to the unaudited condensed consolidated financial statements included in this Report for additional details on the accounting classification of the Private Placement Warrants) and (2) the Optional Subscription Liability that expired unexercised in the fourth quarter of 2020. For the 2021 period, $1.2 million of other income was due to a decline in the fair value of the Private Placement Warrant liability during the three months ended September 30, 2021. For the 2020 period, $1.9 million of other income was due to a decline in the fair value of the Optional Subscription Liability, primarily due to the shorter expected term as the warrants approached the expiration date.
Provision for (Reversal of) Credit Losses, Net
The provision for credit losses increased $5.5 million for the three months ended September 30, 2021 from the three months ended September 30, 2020. For the 2021 period, the higher expense was the result of the growth in the size of the loan portfolio and an increase in estimated losses on loans classified as collateral dependent where foreclosure was deemed probable. For the 2020 period, the reversal of credit losses were due to our expected loss model changing from the worse-case to baseline due to normalization in the construction industry.
Compensation and Employee Benefits
Compensation and employee benefits expense decreased by $1.1 million, or 22.0%, for the three months ended September 30, 2021 from the three months ended September 30, 2020, primarily attributable to the $1.0 million decline in stock-based compensation expense recorded for the 2021 period compared to the 2020 period, due to a longer vesting period for most of the RSUs in the 2021 period.
35
General and Administrative
General and administrative expense increased by $0.3 million, or 10.1%, for the three months ended September 30, 2021 from the three months ended September 30, 2020. The increase is primarily due to an increase of $0.3 million in undrawn fees on the credit facility and $0.4 million in amortization of finance costs incurred during the 2021 period associated with our revolving credit facility, which closed in February 2021. The increase was partially offset by a decline of $0.4 million in legal and professional fees from the prior period, primarily as a result of the costs incurred in 2020 associated with public company reporting and the design and implementation of internal controls under Section 404 of the Sarbanes-Oxley Act.
Nine Months Ended September 30, 2021 Compared to September 30, 2020
Revenue
Total revenue for the nine months ended September 30, 2021 and 2020 was $89.2 and $89.8 million, respectively, a decrease of $0.6 million. The decrease primarily relates to a decrease in interest income of $2.1 million, partially offset by an increase in fee income of $1.5 million, which are discussed in more detail below.
Expenses
Total expenses for the nine months ended September 30, 2021 and 2020 were $26.4 and $27.1 million, respectively. The decrease in total expenses from the prior period was due to decreases in the provision for credit losses, general and administrative expenses and compensation and employee benefits of $0.4, $0.2 and $0.1 million, respectively, which are discussed in more detail below.
Interest Income
Interest income decreased by $2.1 million, or 3.1%, for the nine months ended September 30, 2021 from the nine months ended September 30, 2020, due to a lower average effective interest-bearing principal outstanding during the 2021 period as a result of a larger percentage of the loan portfolio on non-accrual status and an increase in the number of loans originated during this period with lower fixed rate interest and no minimum interest provisions; partially offset by the effects of an increase of 3% in the average size of our loan portfolio in the 2021 period compared to the 2020 period.
Fee Income
Fee income increased by $1.5 million, or 7.2%, for the nine months ended September 30, 2021 from the nine months ended September 30, 2020, primarily due to an increase in loan origination volume.
Other Income (Expense)
Other expense increased $7.6 million for the nine months ended September 30, 2021 from the other income for three months ended September 30, 2020. The unrealized gain or loss for the change in fair value of warrant liabilities includes (1) the Private Placement Warrant liability that was initially record in the second quarter of 2021 as a correction to an immaterial error (refer to "Correction of Immaterial Error" in Note 2 to the unaudited condensed consolidated financial statements included in this Report for additional details on the accounting classification of the Private Placement Warrants) and (2) the Optional Subscription Liability that expired unexercised in the fourth quarter of 2020. For the 2021 period, the other expense of $2.5 million was recognized to record the Private Placement Warrant liability in the second quarter of 2021 of $3.7 million, partially offset by the decline in the fair value of $1.2 million during the three months ended September 30, 2021. For 2020 period, the other income of $5.1 million was due to a decline in the fair value of the Optional Subscription Liability primarily due to a decline in our stock price during the period and the shorter expected term as the warrants approached the expiration date.
Provision for (Reversal of) Credit Losses, Net
The provision for credit losses decreased $0.4 million for the nine months ended September 30, 2021 from the nine months ended September 30, 2020, primarily due to the amount of loans in contractual default during the 2020 period due to the delays caused by the COVID-19 pandemic, partially offset by the growth in the size of the loan portfolio and an increase in estimated losses on loans classified as collateral dependent where foreclosure was deemed probable during the 2021 period.
36
Compensation and Employee Benefits
Compensation and employee benefits expense remained relatively flat with a decrease of $0.1 million, or 1.3%, for the nine months ended September 30, 2021 from the nine months ended September 30, 2020. During the 2021 period, the decline in stock-based compensation expense of $1.2 million due to a longer vesting period for most of the RSUs in the 2021 period was fully offset by an increase in salaries and benefits resulting from an increase in average employee headcount in the 2021 period compared to the 2020 period.
General and Administrative
General and administrative expense decreased by $0.2 million, or 1.7%, for the nine months ended September 30, 2021 from the nine months ended September 30, 2020. The decrease was primarily due to a $3.3 million decrease in professional fees from the prior period, primarily as a result of the costs incurred in 2020 for first year of public company reporting and the design and implementation of internal controls under Section 404 of the Sarbanes-Oxley Act. The decrease was partially offset by an increase in depreciation and amortization expense of $1.3 million during the 2021 period, primarily as a result of a reversal of intangible asset amortization of $0.7 million during the nine months ended September 30, 2020, which resulted from a purchase accounting measurement period adjustment in 2020, and an increase of $0.8 million in undrawn fees on the credit facility and $1.0 million of amortization of financing costs incurred during the nine months ended September 30, 2021 associated with our revolving credit facility, which closed in February 2021.
Liquidity and Capital Resources
Overview
Our primary liquidity needs include ongoing commitments to fund our lending activities and future funding obligations for our existing loan portfolio, paying dividends and funding other general business needs. As of September 30, 2021, our cash and cash equivalents totaled $37.4 million and our total liquidity, including a fully undrawn revolving credit facility of $135 million, was $172.4 million.
We seek to meet our long-term liquidity requirements, such as real estate lending needs, including future construction draw commitments, primarily through our existing cash resources and return of capital from investments, including loan repayments. Additionally, we intend to use borrowings under our revolving credit facility from time to time as a cash management tool in between collecting loan repayments. We expect to opportunistically issue debt and raise capital in the public and private markets from time to time based on market conditions. As of September 30, 2021, we had $1.5 billion of total loan commitments outstanding, of which we have funded $950.7 million.
On February 19, 2021, we entered into a revolving credit agreement with a syndicate of lenders and JPMorgan Chase Bank, N.A., as administrative agent for the lenders, providing for a $135.0 million revolving credit facility. By providing backup liquidity for future draws, we expect the availability of the revolving credit facility will enable us to use a larger percentage of our cash balances for lending activities. In October 2021, we made our first use of our revolving credit facility, with a draw of $50.0 million to support the funding of borrower draws and new loan originations, while we awaited several large loan repayments. We then repaid the outstanding balance on our revolving credit facility in full by October 31, 2021, following the receipt of loan repayments. These events demonstrate the value of our revolving credit facility as a cash management tool.
Our obligations under the revolving credit facility are secured by substantially all of our assets. The revolving credit facility contains covenants customary for financings of this type, including limitations on the incurrence of indebtedness, liens, asset dispositions, acquisitions, mergers and consolidations, certain dividends, distributions and other payments, advances and investments, payments to affiliates, optional prepayments and other modifications of certain other indebtedness, and amendments, terminations and waivers of certain material agreements, as well as a minimum tangible net worth and a total debt to equity ratio requirement. Among other things, the credit agreement provides that we may not pay cash dividends that would result in non-compliance with the financial covenants under the credit agreement or during an event of default under the credit agreement, except in the case of defaults other than payment defaults, for dividends in the amounts necessary to maintain our REIT status. The revolving credit facility contains events of default customary for financings of this type, including failure to pay principal, interest and other amounts, materially incorrect representations or warranties, failure to observe covenants and other terms of the revolving credit facility, cross-defaults to other indebtedness, bankruptcy, insolvency, material judgments, certain ERISA violations, changes in control and failure to maintain REIT status, in some cases subject to customary grace periods.
37
On March 2, 2021, we entered into a distribution agreement with J.P. Morgan Securities LLC, Barclays Capital Inc., B. Riley Securities, Inc., JMP Securities LLC and Raymond James & Associates, Inc. as sales agents, to sell shares of our common stock having an aggregate gross sales price of up to $200,000,000, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). We have no obligation to sell any shares under the ATM Program, and sold no shares under the ATM Program during the nine months ended September 30, 2021.
We believe our existing sources of liquidity are sufficient to fund our existing commitments. However, we are continuing to monitor the COVID-19 pandemic and its impact on us, our borrowers and the economy as a whole. To the extent funds available for new loans are limited, we will manage our capital deployment based on the receipt of payoffs and may from time to time use borrowings under our credit facility. As a key component of our growth strategy going forward, we plan to raise capital, which may include debt financing, from time to time subject to market conditions. We intend to maintain a conservative balance sheet and debt to equity ratio. Under our credit agreement, we must maintain a total debt to equity ratio that does not exceed 30%.
As a REIT, we are required to distribute at least 90% of our annual REIT taxable income to our stockholders, including taxable income where Broadmark Realty does not receive corresponding cash. We intend to distribute all or substantially all of our REIT taxable income in order to comply with the REIT distribution requirements of the Code and to avoid U.S. federal income tax and the non-deductible excise tax.
Sources and Uses of Cash
The following table sets forth changes in cash and cash equivalents for the three months ended September 30, 2021 and 2020:
|
|
Nine Months Ended |
|
|||||
(dollars in thousands) |
|
September 30, |
|
|
September 30, |
|
||
Cash provided by (used in): |
|
|
|
|
|
|
||
Operating activities |
|
$ |
50,471 |
|
|
$ |
49,554 |
|
Investing activities |
|
|
(148,793 |
) |
|
|
(26,919 |
) |
Financing activities |
|
|
(87,677 |
) |
|
|
(87,247 |
) |
Net decrease in cash & cash equivalents |
|
$ |
(185,999 |
) |
|
$ |
(64,612 |
) |
Comparison of Results of Cash Flows for the Nine Months Ended September 30, 2021 and September 30, 2020
Net cash provided by operating activities for the nine months ended September 30, 2021 and 2020 were comparable at $50.5 and $49.6 million, respectively. Net cash provided by operating activities is driven by our net income adjusted for non-cash items and changes in operating assets and liabilities. Interest received for the 2021 period did not increase by the percentage increase in our average outstanding loan portfolio for the 2021 period compared to the 2020 period due to the lower effective interest bearing principal outstanding and lower interest rates on some new loans due to market factors along with our new dynamic pricing model. The reconciliations between net income and cash provided by operating activities in the condensed consolidated statement of cash flows include adjustments to net income for non-cash items that, while fluctuating between the 2021 and 2020 periods, have no effect on cash that was provided by operating activities.
Net cash used in investing activities was $148.8 and $26.9 million, respectively for the nine months ended September 30, 2021 and 2020. The increase in cash used in investing activities of $121.9 million was primarily due to the $76.4 million decrease in cash flows from the change in mortgage notes receivable between the 2021 and 2020 periods and the $43.5 million paid to repurchase of loan participations from the Private REIT in the 2021 period.
Net cash used in financing activities was comparable at $87.7 and $87.2 million, respectively for the nine months ended September 30, 2021 and 2020. Cash used in financing activities includes a $5.0 million decrease in dividends paid in the 2021 period compared to the 2020 period; however this decrease was offset by an increase resulting from the $5.1 million payment of costs to obtain our revolving credit facility in the 2021 period.
38
Contractual Obligations
The following table illustrates our contractual obligations and commercial commitments by due date as of September 30, 2021:
|
|
|
|
|
Less than 1 |
|
|
|
|
|
|
|
|
More than |
|
|||||
(dollars in thousands) |
|
Total |
|
|
year |
|
|
1-3 years |
|
|
3-5 years |
|
|
5 years |
|
|||||
Construction holdbacks (1) |
|
|
541,144 |
|
|
|
317,863 |
|
|
|
223,281 |
|
|
|
— |
|
|
|
— |
|
Operating lease obligations |
|
$ |
11,098 |
|
|
$ |
932 |
|
|
$ |
1,950 |
|
|
$ |
2,068 |
|
|
$ |
6,148 |
|
Total |
|
$ |
552,242 |
|
|
$ |
318,795 |
|
|
$ |
225,231 |
|
|
$ |
2,068 |
|
|
$ |
6,148 |
|
Off-Balance Sheet Arrangements
We do not participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. Finally, we have not entered into any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets as of September 30, 2021.
Critical Accounting Policies and Estimates
Use of Estimates in the Preparation of Financial Statements
The most significant accounting estimates involve a high degree of judgment or complexity. Management believes the estimates and judgments most critical to the preparation of our consolidated financial statements and to the understanding of our reported financial results include those made in connection with loan impairment and valuation of investments in real estate and taxable income. Management evaluates our policies and assumptions on an ongoing basis.
For a description of our significant accounting policies related to these accounts in the preparation of our consolidated financial statements, see “Note 2 - Summary of Significant Accounting Policies” of our condensed consolidated financial statements included in this Report.
Recently Issued Accounting Pronouncements
For a description of our adoption of new accounting pronouncements and the impact thereof on our business, see “Note 2 - Summary of Significant Accounting Policies” of our condensed consolidated financial statements included in this Report.
39
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As of September 30, 2021, we did not have any outstanding “market risk sensitive instruments,” as such term is used within the meaning of Item 305 of SEC Regulation S-K. However, we are subject to other types of business risk described below and under “Market Risks Related to Real Estate Loans” in Item 1A of our Annual Report on Form 10-K/A for the year ended December 31, 2020.
Interest Rate Risk
While all our loans bear a fixed rate of interest and we do not have any interest-rate sensitive instruments obligations outstanding, the nature of our business exposes us to business risk arising from changes in interest rates. Interest rates are highly sensitive to many factors, including governmental, monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. An increase or decrease in interest rates would not impact the interest charged on our then existing loan portfolio, as our loans bear fixed rates of interest. However, a rapid significant increase in interest rates may reduce the demand for mortgage loans due to the higher cost of borrowing, potentially resulting in a reduced demand for real estate, declining real estate values and higher default rates. Alternatively, a significant rapid decline in interest rates may negatively affect the amount of interest that we may charge on new loans, including those that are made with capital received as outstanding loans mature. Additionally, declining interest rates may also result in prepayments of existing loans, which may also result in the redeployment of capital in new loans bearing lower interest rates.
Credit Risk
Our loans are subject to credit risk. Credit risk is the exposure to loss from loan defaults. Default rates are subject to a wide variety of factors, including, but not limited to, borrower financial condition, property performance, property management, supply and demand factors, construction trends, consumer behavior, regional economics, interest rates, the strength of the U.S. economy, and other factors beyond our control. All loans are subject a certain possibility of default. We seek to mitigate credit risk by originating loans which are secured by first deed of trust liens on real estate with a maximum loan-to-value ratio of 65%. We also undertake extensive due diligence of the property that will be mortgaged to secure the loans, including review of third-party appraisals on the property.
Risks Related to Real Estate
Residential and commercial property values are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, events such as natural disasters, including hurricanes and earthquakes, acts of war and terrorism, national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions (such as an oversupply of housing, retail, industrial, office or other commercial space); changes or continued weakness in specific industry segments; construction quality, construction cost, age and design; demographic factors; retroactive changes to building or similar codes; and increases in operating expenses (such as energy costs). In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay the loans, which could also cause us to suffer losses. These factors could adversely affect our business, financial condition, results of operations and ability to pay dividends to our stockholders.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this Report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2021, the Company’s disclosure controls and procedures were effective as of September 30, 2021.
40
Changes in Internal Control Over Financial Reporting
During the quarter ended September 30, 2021, there were no changes in the Company’s internal control over financial reporting (as such terms are defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2021 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II
ITEM 1. LEGAL PROCEEDINGS
The Company is involved in legal proceedings which arise in the ordinary course of business. It believes that the outcome of such matters, individually and in the aggregate, will not have a material adverse effect on its business, financial condition or results of operations.
ITEM 1A. RISK FACTORS
There have been no material changes to the risk factors previously disclosed under Part I, Item 1A of our Annual Report on Form 10-K/A for the year ended December 31, 2020.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
ITEM 6. EXHIBITS
31.1 |
|
Rule13a-14(a)/15d-14(a) Certification of Chief Executive Officer of Broadmark Realty Capital Inc.* |
|
|
|
31.2 |
|
Rule13a-14(a)/15d-14(a) Certification of Chief Financial Officer of Broadmark Realty Capital Inc.* |
|
|
|
32.1 |
|
Section 1350 Certification of the Chief Executive Officer of Broadmark Realty Capital Inc.* |
|
|
|
32.2 |
|
Section 1350 Certification of the Chief Financial Officer of Broadmark Realty Capital Inc.* |
|
|
|
101: |
|
|
101.INS |
|
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
101.SCH |
|
Taxonomy Extension Schema |
101.CAL |
|
Taxonomy Extension Calculation Linkbase |
101.LAB |
|
Taxonomy Extension Label Linkbase |
101.PRE |
|
Taxonomy Extension Presentation Linkbase |
101.DEF |
|
Taxonomy Extension Definition Document |
|
|
|
104 |
|
Cover Page Interactive Data File––the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
*Exhibits that are filed herewith.
41
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
BROADMARK REALTY CAPITAL INC. |
|
|
|
|
Date: November 8, 2021 |
By: |
/s/ Jeffrey B. Pyatt |
|
Name: |
Jeffrey B. Pyatt |
|
Title: |
President and Chief Executive Officer (Principal Executive Officer) |
|
|
|
Date: November 8, 2021 |
By: |
/s/ David Schneider |
|
Name: |
David Schneider |
|
Title: |
Chief Financial Officer (Principal Financial and Accounting Officer) |
42