XML 24 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
VARIABLE INTEREST ENTITIES (Tables)
6 Months Ended
Jun. 30, 2014
Variable Interest Entity [Line Items]  
Schedule of Variable Interest Entities
The following table presents the carrying amounts of the assets in the Company's consolidated balance sheets that relate to the Company's variable interests in identified nonconsolidated VIEs and the Company's maximum exposure to loss associated with these VIEs in which it holds variable interests at June 30, 2014 (in thousands):
 
Receivables from
Managed Entities and Related
Parties, Net (1)
 
Investments
 
Maximum Exposure
to Loss in
Non-consolidated
VIEs
Ischus entities
$
158

 
$

 
$
158

Trapeza entities

 
678

 
678

   RREGPS

 
716

 
716

 
$
158

 
$
1,394

 
$
1,552

 
(1)
Exclusive of expense reimbursements due to the Company.
Supplemental Cash Flow Information
Supplemental disclosure of cash flow information is as follows (in thousands, per share data):
 
Six Months Ended
 
June 30,
 
2014
 
2013
Cash (paid) received:
 
 
 
Interest
$
(828
)
 
$
(840
)
Income tax payments
(916
)
 
(916
)
Refund of income taxes
48

 
13

 
 
 
 
Dividends declared per common share
$
0.10

 
$
0.06

 
 
 
 
Non-cash activities:
 

 
 

Repurchases of common stock from employees in exchange for the payment of income taxes
$
255

 
$
49

Issuance of treasury stock for the Company's investment savings 401(k) plan
306

 
184

Unrealized Losses Along with the Related Fair Value, Aggregated by the Length of Time the Investments were in a Continuous Unrealized Loss Position
Unrealized losses on available-for-sale securities, along with their related fair value, and aggregated by the length of time the investments were in a continuous unrealized loss position, are as follows (in thousands, except number of securities):
 
Less than 12 Months
 
More than 12 Months
 
Fair Value
 
Unrealized
Losses
 
Number of Securities
 
Fair Value
 
Unrealized
Losses
 
Number of Securities
June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
CLO securities
$
660

 
$
(58
)
 
1

 
$
1,058

 
$
(61
)
 
1

Equity securities

 

 

 

 

 

Total
$
660

 
$
(58
)
 
1

 
$
1,058

 
$
(61
)
 
1

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
CLO securities
$
2,312

 
$
(196
)
 
3

 
$

 
$

 

Equity securities
92

 
(8
)
 
1

 

 

 

Total
$
2,404

 
$
(204
)
 
4

 
$

 
$

 

Schedule of Equity Method Investments
 The following table details the Company’s investments in these vehicles, including the range of ownership interests owned (in thousands, except percentages):
 
Range of Combined
Ownership Interests
 
June 30,
 
December 31,
 
 
2014
 
2013
Real estate investment entities
1% – 12%
 
$
8,555

 
$
8,271

Financial fund management partnerships
0.4% − 50%
 
4,215

 
5,294

Trapeza entities
33% − 50%
 
678

 
777

Investments in unconsolidated entities
 
 
$
13,448

 
$
14,342

Summary of Activity in the Allowance for Credit Losses for the Company's Financing Receivables
The following table summarizes the activity in the allowance for credit losses for all financing receivables (in thousands):
 
Loans and receivables
from Managed
Entities
 
Leases and
Loans
 
Rent
Receivables
 
Total
Three Months Ended June 30, 2014:
 
 
 
 
 
 
 
Balance, beginning of period
$
37,441

 
$

 
$
10

 
$
37,451

Provision for credit losses
1,588

 
(5
)
 
(8
)
 
1,575

Charge-offs
(1
)
 

 

 
(1
)
Recoveries

 
5

 

 
5

Balance, end of period
$
39,028

 
$

 
$
2

 
$
39,030

 
 
 
 
 
 
 
 
Six Months Ended June 30, 2014:
 

 
 

 
 

 
 

Balance, beginning of year
$
36,229

 
$

 
$
14

 
$
36,243

Provision for credit losses
2,801

 
(6
)
 
(12
)
 
2,783

Charge-offs
(2
)
 

 

 
(2
)
Recoveries

 
6

 

 
6

Balance, end of period
$
39,028

 
$

 
$
2

 
$
39,030

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
39,028

 
$

 
$

 
$
39,028

Ending balance, collectively evaluated for impairment

 

 
2

 
2

Balance, end of period
$
39,028

 
$

 
$
2

 
$
39,030

 
Loans and receivables
from Managed
Entities
 
Leases and
Loans
 
Rent
Receivables
 
Total
Three Months Ended June 30, 2013:
 
 
 
 
 
 
 
Balance, beginning of period
$
32,906

 
$

 
$
54

 
$
32,960

Provision for credit losses
1,677

 
(4
)
 
(26
)
 
1,647

Charge-offs

 

 
1

 
1

Recoveries
4

 
4

 

 
8

Balance, end of period
$
34,587

 
$

 
$
29

 
$
34,616

 
 
 
 
 
 
 
 
Six Months Ended June 30, 2013:
 

 
 

 
 

 
 

Balance, beginning of year
$
32,560

 
$

 
$
68

 
$
32,628

Provision for credit losses
2,007

 
(7
)
 
(15
)
 
1,985

Charge-offs

 

 
(24
)
 
(24
)
Recoveries
20

 
7

 

 
27

Balance, end of period
$
34,587

 
$

 
$
29

 
$
34,616

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
34,587

 
$

 
$

 
$
34,587

Ending balance, collectively evaluated for impairment

 

 
29

 
29

Balance, end of period
$
34,587

 
$

 
$
29

 
$
34,616

Aging of the Company's Past Due Financing Receivables, Gross of Allowances for Credit Losses
The following table is the aging of the Company’s financing receivables (presented gross of allowance for credit losses) as of June 30, 2014 (in thousands):
 
30-89 Days
Past Due
 
90-180 Days
Past Due
 
Greater than
181 Days
 
Total
Past Due
 
Current
 
Total
Loans and receivables from managed
   entities and related parties: (1)
 
 
 
 
 
 
 
 
 
 
 
Commercial finance
    investment entities (2)
$

 
$

 
$
43,291

 
$
43,291

 
$
19

 
$
43,310

Real estate investment entities
580

 
1,149

 
17,839

 
19,568

 
5,809

 
25,377

Financial fund management entities
1

 

 
18

 
19

 
449

 
468

Other
22

 

 

 
22

 
2,437

 
2,459

 
603

 
1,149

 
61,148

 
62,900

 
8,714

 
71,614

Rent receivables - real estate
4

 
1

 
1

 
6

 
94

 
100

Total financing receivables
$
607

 
$
1,150

 
$
61,149

 
$
62,906

 
$
8,808

 
$
71,714

 
(1)
Receivables are presented gross of an allowance for credit losses of $39.0 million related to the Company’s commercial finance investment entities.  The remaining receivables from managed entities and related parties have no related allowance for credit losses.
(2)
Pursuant to a guarantee agreement, the Company made a payment to the lender of one of its commercial finance investment partnerships. In making the payment, the Company assumed the rights of the lender, with the resulting note being collateralized by the portfolio of leases and loans held by the partnership (see Note 17).
    
The following table is the aging of the Company’s financing receivables (presented gross of allowance for credit losses) as of December 31, 2013 (in thousands):
 
30-89 Days
Past Due
 
90-180 Days
Past Due
 
Greater than
181 Days
 
Total
Past Due
 
Current
 
Total
Loans and receivables from
   managed entities and
   related parties: (1)
 
 
 
 
 
 
 
 
 
 
 
Commercial finance
    investment entities
$

 
$

 
$
44,355

 
$
44,355

 
$
48

 
$
44,403

Real estate investment entities
793

 
1,229

 
16,323

 
18,345

 
3,142

 
21,487

Financial fund management entities
35

 
3

 
29

 
67

 
1,071

 
1,138

Other
33

 
21

 

 
54

 
70

 
124

 
861

 
1,253

 
60,707

 
62,821

 
4,331

 
67,152

Rent receivables - real estate
14

 
4

 
10

 
28

 
63

 
91

Total financing receivables
$
875

 
$
1,257

 
$
60,717

 
$
62,849

 
$
4,394

 
$
67,243

 
(1)
Receivables are presented gross of an allowance for credit losses of $36.2 million related to the Company’s commercial finance investment entities.  The remaining receivables from managed entities and related parties have no related allowance for credit losses.
Information about Company's Impaired Financing Receivables
The following table discloses information about the Company’s impaired financing receivables (in thousands):
 
Net Balance
 
Unpaid Balance
 
Specific Allowance
 
Average Investment in Impaired Assets
As of June 30, 2014
 
 
 
 
 
 
 
Financing receivables with a specific valuation allowance:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance
$
1,401

 
$
40,429

 
$
39,028

 
$
39,621

Rent receivables – real estate

 
2

 
2

 
14

 
 
 
 
 
 
 
 
As of December 31, 2013
 
 
 
 
 
 
 
Financing receivables with a specific valuation allowance:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance
$
2,690

 
$
38,919

 
$
36,229

 
$
38,649

Rent receivables – real estate

 
14

 
14

 
32

Debt and Credit Facilities
The credit facilities and other debt of the Company and related borrowings outstanding are as follows (in thousands): 
 
As of June 30, 2014
 
December 31,
2013
 
Maximum
Amount of
Facility
 
Borrowings
Outstanding
 
Borrowings
Outstanding
Credit facilities:
 

 
 

 
 

TD Bank – secured revolving credit facility (1) 
$
10,997

 
$

 
$

Republic Bank – secured revolving credit facility
3,361

 

 

 
 

 

 

Other debt:
 
 
 
 
 
Senior Notes
 

 
10,000

 
10,000

Mortgage debt - hotel property
 

 
10,188

 
10,287

Other debt
 

 
370

 
332

Total borrowings outstanding
 

 
$
20,558

 
$
20,619


(1)
The amount of the facility as shown has been reduced for outstanding letters of credit of $503,000 at June 30, 2014.
Company's Asset Recorded at Fair Value on Recurring Basis
As of June 30, 2014, the Company’s assets recorded at fair value on a recurring basis were as follows (in thousands): 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Investment securities
$
1,043

 
$

 
$
11,547

 
$
12,590

    
As of December 31, 2013, the Company’s assets recorded at fair value on a recurring basis were as follows (in thousands): 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Investment securities
$
432

 
$

 
$
7,407

 
$
7,839

Additional Information about Assets Measured at Fair Value on Recurring Basis for which the Company Has Utilized Level 3 Inputs to Determine Fair Value
The following table presents additional information about assets which were measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value during six months ended June 30, 2014 (in thousands):
 
Investment Securities
Balance, beginning of year
$
7,407

Purchases
11,362

Income accreted
461

Payments and distributions received, net
(854
)
Sales
(8,037
)
Gains on sale of investment securities
370

Gains on sales of trading securities
828

Unrealized holding gains on trading securities
101

Change in unrealized losses included in accumulated other comprehensive loss
(91
)
Balance, end of period
$
11,547

The following table presents additional information about assets which were measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value during year ended December 31, 2013 (in thousands):
 
Investment Securities
Balance, beginning of year
$
10,367

Purchases
11,630

Income accreted
899

Payments and distributions received, net
(14,058
)
Sales
(6,286
)
Impairment recognized in earnings
(214
)
Gains on sales of trading securities
6,294

Unrealized holding losses on trading securities
(1,055
)
Change in unrealized losses included in accumulated other comprehensive loss
(170
)
Balance, end of year
$
7,407

Changes in Carrying Value of Assets and Liabilities Measured at Fair Value on Non-recurring Basis
The Company's carrying value of the assets and liabilities measured at fair value on a non-recurring basis were as follows (in thousands):
 
Level 1
 
Level 2
 
Level 3
 
Total
As of June 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Loans and receivables from managed entities – commercial finance and real estate
$

 
$

 
$
2,250

 
$
2,250

Liability:
 

 
 

 
 

 
 

Apidos contractual commitment
$

 
$

 
$
815

 
$
815

 
 
 
 
 
 
 
 
As of December 31, 2013
 

 
 

 
 

 
 

Assets:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance and real estate
$

 
$

 
$
4,528

 
$
4,528

Liability:
 

 
 

 
 

 
 

Apidos contractual commitment
$

 
$

 
$
995

 
$
995

Fair Value of Financial Instruments
The fair value of financial instruments required to be disclosed at fair value, excluding instruments valued on a recurring basis, is as follows (in thousands):
 
June 30, 2014
 
December 31, 2013
 
Carrying
Amount
 
Estimated Fair Value
 
Carrying
Amount
 
Estimated Fair Value
Assets:
 
 
 
 
 
 
 
Loans and receivables from managed entities
$
32,586

 
$
32,586

 
$
30,923

 
$
30,923

 
 
 
 
 
 
 
 
Borrowings:
 

 
 

 
 

 
 

Real estate debt
$
10,188

 
$
11,090

 
$
10,287

 
$
10,702

Senior Notes
10,000

 
13,322

 
10,000

 
12,619

Other debt
370

 
370

 
332

 
332

 
$
20,558

 
$
24,782

 
$
20,619

 
$
23,653

RSO [Member]
 
Variable Interest Entity [Line Items]  
Condensed Financial Statements
The following reflects the assets and liabilities and operations of RSO which was consolidated by the Company:
RSO Balance Sheets Detail (in thousands):
 
 
 
 
June 30, 2014
 
December 31, 2013
ASSETS (1)
 
 
 
Cash and cash equivalents
$
222,313

 
$
262,270

Restricted cash
91,215

 
63,309

Subtotal- Cash and cash equivalents
313,528

 
325,579

Investment securities, trading
8,951

 
11,558

Investment securities available-for-sale, pledged as collateral, at fair value
196,009

 
162,608

Investment securities available-for-sale, at fair value
68,494

 
52,598

Subtotal - Investments, at fair value
273,454

 
226,764

Loans, pledged as collateral and net of allowances of $6.5 million and $13.8 million ($120.8 million and $0 at fair value)
1,740,656

 
1,369,526

Loans receivable–related party net of allowance of $700,000 and $0
4,751

 
6,966

Loans held for sale
40,286

 
21,916

Subtotal - Loans, before eliminations
1,785,693

 
1,398,408

Eliminations
(558
)
 
(950
)
Subtotal - Loans
1,785,135

 
1,397,458

Property available-for-sale
29,509

 
25,346

Investment in real estate

 
29,778

Investments in unconsolidated entities
60,480

 
69,069

Subtotal, Investments in real estate and unconsolidated entities
89,989

 
124,193

Line items included in "other assets":
 
 
 
Linked transactions, net at fair value
13,676

 
30,066

Derivatives, at fair value
755

 

Interest receivable
12,028

 
8,965

Deferred tax asset
7,480

 
5,212

Principal paydown receivable
31,950

 
6,821

Intangible assets
10,771

 
11,822

Prepaid expenses
4,153

 
2,871

Other assets
15,272

 
10,726

Subtotal - Other assets, before eliminations
96,085

 
76,483

Eliminations
(23
)
 
(16
)
Subtotal - Other assets
96,062

 
76,467

Total assets (excluding eliminations)
$
2,558,749

 
$
2,151,427

Total assets (including eliminations)
$
2,558,168

 
$
2,150,461

LIABILITIES (2)
 

 
 

Borrowings ($140.2 million and $0 at fair value)
$
1,579,834

 
$
1,319,810

Eliminations
151

 
205

Subtotal Borrowings
1,579,985

 
1,320,015

Distribution payable
28,697

 
27,023

Accrued interest expense
2,063

 
1,693

Derivatives, at fair value
9,855

 
10,586

Accrued tax liability
2,389

 
1,629

Deferred tax liability
4,036

 
4,112

Accounts payable and other liabilities
9,948

 
12,650

Subtotal - Other liabilities, before eliminations
56,988

 
57,693

Eliminations
(2,646
)
 
(2,446
)
Subtotal - Other liabilities
54,342

 
55,247

Total liabilities (before eliminations)
$
1,636,822

 
$
1,377,503

Total liabilities (after eliminations)
$
1,634,327

 
$
1,375,262


RSO Balance Sheets Detail (in thousands):
 
 
 
 
June 30,
2014
 
December 31,
2013
(1) Assets of consolidated RSO's VIEs included in total assets above:
 
 
 
        Restricted cash
$
88,762

 
$
61,372

        Investments securities available-for-sale, pledged as collateral, at fair value
114,641

 
105,846

        Loans held for sale
1,808

 
2,376

        Loans, pledged as collateral and net of allowances of $4.9 million and $8.8 million ($120.8 million and $0 at fair value)
1,234,382

 
1,219,569

        Interest receivable
6,955

 
5,627

        Prepaid expenses
154

 
247

        Principal receivable
31,950

 
6,821

        Total assets of consolidated VIEs
$
1,478,652

 
$
1,401,858

 
 
 
 
(2) Liabilities of consolidated RSO's VIEs included in total liabilities above:
 
 
 
        Borrowings ($140.2 million and $0 at fair value)
$
1,111,314

 
$
1,070,339

        Accrued interest expense
1,295

 
918

        Derivatives, at fair value
9,071

 
10,191

        Accounts payable and other liabilities
1,958

 
1,604

        Total liabilities of consolidated VIEs
$
1,123,638

 
$
1,083,052

The following table presents detail of noncontrolling interests attributable to RSO:
 
June 30,
2014
 
December 31,
2013
Total stockholders' equity per RSO balance sheet
$
921,927

 
$
773,924

Eliminations
(29,924
)
 
(30,560
)
Noncontrolling interests attributable to RSO
$
892,003

 
$
743,364

RSO Income Statement Detail (in thousands):
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2014
 
2013
 
2014
 
2013
REVENUES
 
 
 
 
 
 
 
Interest income:
 
 
 
 
 
 
 
Loans
$
26,219

 
$
26,184

 
$
46,448

 
$
53,996

Securities
3,391

 
3,896

 
7,395

 
7,538

Interest income − other
982

 
635

 
3,834

 
2,501

Total interest income
30,592

 
30,715

 
57,677

 
64,035

Interest expense
10,610

 
11,134

 
20,247

 
22,299

Net interest income
19,982

 
19,581

 
37,430

 
41,736

Rental income
1,507

 
5,052

 
6,659

 
11,226

Dividend income
17

 
17

 
153

 
33

Equity in net earnings (losses) of unconsolidated subsidiaries
1,762

 
72

 
3,776

 
(353
)
Fee income
2,717

 
1,527

 
5,473

 
2,937

Net realized and unrealized gains on sales of investment securities available-for-sale and loans
4,261

 
2,394

 
7,941

 
2,785

Net realized and unrealized (loss) gain on investment securities, trading
(650
)
 
(1,751
)
 
(2,210
)
 
(635
)
Unrealized gain (loss) and net interest income on linked transactions, net
5,012

 
(5,245
)
 
7,317

 
(5,504
)
Revenues from consolidated VIE - RSO
34,608

 
21,647

 
66,539

 
52,225

OPERATING EXPENSES
 

 
 

 
 
 
 
Management fees − related party
3,314

 
2,915

 
6,394

 
5,893

Equity compensation − related party
2,032

 
2,155

 
3,699

 
5,746

Rental operating expense
1,077

 
3,624

 
4,473

 
7,561

General and administrative
11,896

 
2,382

 
20,001

 
5,863

Depreciation and amortization
760

 
999

 
1,596

 
2,137

Income tax expense
(446
)
 
1,737

 
(430
)
 
3,499

Net impairment losses recognized in earnings

 
535

 

 
556

(Benefit) provision for loan losses
782

 
(1,242
)
 
(3,178
)
 
(200
)
Total operating expenses
19,415

 
13,105

 
32,555

 
31,055

Reclassification of income tax expense
446

 
(1,737
)
 
430

 
(3,499
)
Expenses of consolidated VIE - RSO
19,861

 
11,368

 
32,985

 
27,556

Adjusted operating income
14,747

 
10,279

 
33,554

 
24,669

OTHER REVENUE (EXPENSE)
 

 
 

 
 
 
 
Gain on sale of real estate
3,042

 

 
3,042

 

Other expense

 

 
(1,262
)
 

Loss on the reissuance of debt
(533
)
 

 
(602
)
 

Other expense, net, from consolidated VIE - RSO
2,509

 

 
1,178

 

Income from continuing operations
17,256

 
10,279

 
34,732

 
24,669

Income tax provision - RSO
(446
)
 
1,737

 
(430
)
 
3,499

NET INCOME
17,702

 
8,542

 
35,162

 
21,170

Net income allocated to preferred shares
(3,358
)
 
(1,800
)
 
(5,758
)
 
(3,111
)
Net income allocated to noncontrolling interests
333

 
(209
)
 
389

 

NET INCOME ALLOCABLE TO RSO COMMON SHAREHOLDERS
$
14,677

 
$
6,533

 
$
29,793

 
$
18,059

RSO Cash Flow Detail (in thousands)
Six Months Ended
 
June 30,
 
2014
 
2013
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
Net income
$
35,162

 
$
21,170

Items included in "Change in cash attributable to consolidated VIE - RSO":
 
 
 
Provision for loan losses
(3,178
)
 
(200
)
Depreciation of investments in real estate and other
1,635

 
1,202

Amortization of intangible assets
1,024

 
996

Amortization of term facilities

 
495

Accretion of net discounts on loans held for investment
(1,310
)
 
(6,930
)
Accretion of net discounts on securities available-for-sale
(1,637
)
 
(1,430
)
Amortization of discounts on convertible notes
659

 

Amortization of discount on notes securitization
41

 
1,772

Amortization of debt issuance costs on notes securitization
1,510

 
1,965

Amortization of stock-based compensation
3,698

 
5,746

Amortization of terminated derivative instruments
142

 
193

Accretion of interest-only available-for-sales securities
(339
)
 
(485
)
Deferred income tax benefits
(689
)
 
(115
)
Change in mortgage loans held for sale, net
(12,162
)
 

Purchase of securities, trading

 
(10,044
)
Principal payments on securities, trading
50

 
3,272

Proceeds from sales of securities, trading
379

 
18,713

Net realized and unrealized loss on investment securities, trading
2,210

 
635

Net realized gains on sales of investment securities available-for-sale and loans
(2,148
)
 
(2,785
)
Loss on reissuance of debt
602

 

Gain on sale of real estate
(3,042
)
 

Net impairment losses recognized in earnings

 
548

      Linked transactions fair value adjustments
(5,923
)
 
6,385

      Equity in net (earnings) losses of unconsolidated subsidiaries
(3,776
)
 
353

Change in operating assets and liabilities, net of acquisitions
980

 
5,283

Subtotal - consolidated VIE - RSO operating activity
(21,274
)
 
25,569

Change in consolidated VIE - RSO cash for the period
39,957

 
(83,124
)
Subtotal - Change in cash attributable to consolidated VIE - RSO before eliminations
18,683

 
(57,555
)
Elimination of intercompany activity
(54
)
 
(654
)
Subtotal - Adjustments to reconcile net income and operating cash flows to net income of consolidated VIE - RSO
18,629

 
(58,209
)
Net cash provided by operating activities (excluding eliminations)
13,888

 
46,739

 
Six Months Ended
 
June 30,
 
2014
 
2013
CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 

Purchase of loans
(489,800
)
 
(377,679
)
Purchase of securities available-for-sale
(107,339
)
 
(96,031
)
Subtotal - Purchase of loans and securities by consolidated VIE - RSO, before eliminations
(597,139
)
 
(473,710
)
Principal payments received on loans
196,973

 
386,686

Proceeds from sale of loans
44,024

 
170,450

Principal payments on securities available-for-sale
25,774

 
20,040

Proceeds from sale of securities available-for-sale
99,151

 
7,025

Subtotal - principal payments and proceeds from sales received by consolidated VIE - RSO, before eliminations
365,922

 
584,201

Decrease (increase) in restricted cash
10,543

 
(5,926
)
Items included in "Other -VIE, investing activity":
 
 
 
Proceeds from (investment in) unconsolidated entity
8,911

 
(15,534
)
Acquisition of Moselle CLO S.A.
(30,433
)
 

Proceeds from sale of real estate held-for-sale
31,202

 

Improvement of real estate held-for-sale

 
(404
)
Distributions from investments in real estate

 
522

Improvements in investments in real estate
252

 
(365
)
Investment in loans - related parties
(244
)
 

Principal payments received on loans – related parties
1,759

 
362

Purchase of furniture and fixtures
(69
)
 

Acquisition of property and equipment
(332
)
 

Subtotal - Other consolidated VIE - investing activity, before eliminations
11,046

 
(15,419
)
Eliminations
(391
)
 

Subtotal - Other consolidated VIE - investing activity
10,655

 
(15,419
)
Net cash (used in) provided by investing activities (excluding eliminations)
(209,628
)
 
89,146

 
 
 
 
 
Six Months Ended
 
June 30,
 
2014
 
2013
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
Items included in "Net borrowings (repayments) of debt by consolidated VIE - RSO"
 
 
 
Proceeds from borrowings:
 
 
 

Repurchase agreements
175,738

 
104,325

Warehouse agreement
43,000

 

   Reissuance of debt
16,502

 

Payments on borrowings:
 
 
 
Collateralized debt obligations
(152,556
)
 
(286,962
)
Warehouse agreement
(33,719
)
 

Subtotal - net (repayments) borrowings of debt by consolidated VIE - RSO
48,965

 
(182,637
)
Distributions paid on common stock
(51,457
)
 
(43,665
)
Elimination of dividends paid to RAI
1,144

 
1,123

Distribution paid on common stock, after elimination
(50,313
)
 
(42,542
)
Net proceeds from issuances of common stock (net of offering costs of $0 and $4,265)

 
114,018

Net proceeds from dividend reinvestment and stock purchase plan (net of offering costs of $0 and $19)
14,554

 
18,164

Proceeds from issuance of 8.5% Series A redeemable
preferred shares (net of offering costs of $167 and $0)
7,697

 

Proceeds from issuance of 8.25% Series B redeemable
preferred shares (net of offering costs of $525 and $707)
25,253

 
47,644

Proceeds from issuance of 8.625% Series C redeemable
preferred shares (net of offering costs of $4,186 and $0)
115,815

 

Subtotal - net proceeds from issuance of stock by consolidated VIE
163,319

 
179,826

Payment of debt issuance costs
(8
)
 
(1,178
)
Settlement of derivative instruments
442

 

Payment of equity to third party sub-note holders
(799
)
 
(2,661
)
Distributions paid on preferred stock
(4,679
)
 
(2,446
)
Subtotal - Other consolidated VIE - RSO financing activity, before elimination
(5,044
)
 
(6,285
)
Eliminations

 

Subtotal - Other consolidated VIE - RSO financing activity after elimination
(5,044
)
 
$
(6,285
)
Net cash provided by (used in) financing activities (excluding eliminations)
$
155,783

 
$
(52,761
)
Net (decrease) increase in cash and cash equivalents
(39,957
)
 
83,124

Cash and cash equivalents, beginning of year
262,270

 
85,278

Cash and cash equivalents, end of period
$
222,313

 
$
168,402

 
 
 
 
Supplemental disclosure:
 

 
 

  Interest expense paid in cash
$
17,438

 
$
20,214

  Income taxes paid in cash
$
3,249

 
$
9,113

Property and Equipment, Net
RSO depreciates real property using the straight-line method over the estimated useful lives of the assets as follows:
Category
Term
Building
25 - 40 years
Site improvements
Lesser of the remaining life of building or useful lives
Schedule of Variable Interest Entities
The following table shows the classification and carrying value of assets and liabilities of consolidated VIEs as of June 30, 2014 (in thousands):
 
Apidos I
 
Apidos
III
 
Apidos
Cinco
 
Apidos
VIII
 
Whitney
CLO I
 
RREF
2006
 
RREF
2007
 
RCC CRE Notes 2013
 
Moselle
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Restricted cash (1)
$
7,323

 
$
2,374

 
$
30,731

 
$
7

 
$
80

 
$
20

 
$
250

 
$
4,097

 
$
43,880

 
$
88,762

Investment securities
available-for-sale, pledged
   as collateral, at fair value
7,227

 
3,933

 
13,045

 

 

 
10,112

 
67,702

 

 
12,622

 
114,641

Loans, pledged as collateral
59,177

 
102,046

 
302,247

 

 

 
154,012

 
218,384

 
277,750

 
120,766

 
1,234,382

Loans held for sale

 
932

 
876

 

 

 

 

 

 

 
1,808

Interest receivable
(235
)
 
495

 
932

 

 

 
1,995

 
2,322

 
1,446

 

 
6,955

Prepaid assets
8

 
10

 
23

 

 

 
18

 
95

 

 

 
154

Principal paydown receivable

 

 

 

 

 

 
9,300

 
22,650

 

 
31,950

Total assets (2)
$
73,500

 
$
109,790

 
$
347,854

 
$
7

 
$
80

 
$
166,157

 
$
298,053

 
$
305,943

 
$
177,268

 
$
1,478,652

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings
$
56,922

 
$
97,458

 
$
319,639

 
$

 
$

 
$
106,029

 
$
126,004

 
$
256,807

 
$
148,455

 
$
1,111,314

Accrued interest expense
234

 
49

 
307

 

 

 
44

 
94

 
190

 
377

 
1,295

Derivatives, at fair value

 

 

 

 

 
1,290

 
7,781

 

 

 
9,071

Accounts payable and
   other liabilities
12

 
19

 
29

 
198

 

 
9

 
1

 

 
1,690

 
1,958

Total liabilities
$
57,168

 
$
97,526

 
$
319,975

 
$
198

 
$

 
$
107,372

 
$
133,880

 
$
256,997

 
$
150,522

 
$
1,123,638

 
(1)
Includes $4.3 million available for reinvestment in certain of the securitizations.
(2)
Assets of each of the consolidated VIEs may only be used to settle the obligations of each respective VIE.
The following table shows the classification, carrying value and maximum exposure to loss with respect to RSO’s unconsolidated VIEs as of June 30, 2014 (in thousands):
 
Unconsolidated Variable Interest Entities
 
 
 
LEAF
 
Unsecured Junior Subordinated Debentures
 
Resource Capital Asset Management CDOs
 
Total
 
Maximum Exposure to Loss
Investment in unconsolidated entities
$
40,144

 
$
1,548

 
$

 
$
41,692

 
41,692

Intangible assets

 

 
10,341

 
10,341

 
10,341

Total assets
40,144

 
1,548

 
10,341

 
52,033

 
 
 
 
 
 
 
 
 
 
 
 
Borrowings

 
51,104

 

 
51,104

 
N/A

Total liabilities

 
51,104

 

 
51,104

 
N/A

 
 
 
 
 
 
 
 
 
 
Net asset (liability)
$
40,144

 
$
(49,556
)
 
10,341

 
$
929

 
N/A

Supplemental Cash Flow Information
Supplemental disclosure of cash flow information (in thousands):
 
Six Months Ended
 
June 30,
 
2014
 
2013
Non-cash financing activities include the following:
 
 
 

Distributions on common stock declared but not paid
$
26,179

 
$
25,399

Distribution on preferred stock declared but not paid
$
4,353

 
$
1,944

Issuance of restricted stock
$
646

 
$
151

Investment Trading Securities at Fair Value
The following table summarizes RSO's structured notes and residential mortgage-backed securities (“RMBS”) which are classified as investment securities, trading and carried at fair value (in thousands):
 
Amortized Cost
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
June 30, 2014
 
 
 
 
 
 
 
Structured notes, trading
$
8,056

 
$
2,130

 
$
(1,567
)
 
$
8,619

RMBS, trading
1,901

 

 
(1,569
)
 
332

Total
$
9,957

 
$
2,130

 
$
(3,136
)
 
$
8,951

 
 
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

 
 

Structured notes, trading
$
8,057

 
$
4,050

 
$
(1,000
)
 
$
11,107

RMBS, trading
1,919

 

 
(1,468
)
 
451

Total
$
9,976

 
$
4,050

 
$
(2,468
)
 
$
11,558

Available-for-sale Securities
The following table summarizes RSO's investment securities, including those pledged as collateral and classified as available-for-sale, which are carried at fair value (in thousands):
 
Amortized
Cost
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
June 30, 2014
 
 
 
 
 
 
 
CMBS
$
175,983

 
$
7,074

 
$
(10,683
)
 
172,374

RMBS
30,647

 

 

 
30,647

Asset-backed securities ("ABS")
32,145

 
1,429

 
(214
)
 
33,360

Structured notes
23,203

 
1,452

 

 
24,655

Corporate bonds
3,360

 
107

 

 
3,467

Total
$
265,338

 
$
10,062

 
$
(10,897
)
 
$
264,503

 
 
 
 
 
 
 
 
December 31, 2013:
 
 
 
 
 
 
 
CMBS
$
185,178

 
$
7,570

 
$
(12,030
)
 
$
180,718

ABS
25,406

 
1,644

 
(394
)
 
26,656

Structured notes
5,369

 

 

 
5,369

Corporate bonds
2,517

 
16

 
(70
)
 
2,463

Total
$
218,470

 
$
9,230

 
$
(12,494
)
 
$
215,206

 

The following table summarizes RSO's sales of investment securities available-for-sale, (in thousands, except number of securities):
 
Positions
Sold
 
Par Amount Sold
 
Realized Gain (Loss)
June 30, 2014
 
 
 
 
 
CMBS position
3
 
$
15,970

 
$
480

 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
CMBS position
4
 
$
14,500

 
$
466

Corporate bond position
35
 
$
34,253

 
$
(474
)
The aggregate discount (premium) recognized as of the periods indicated (in thousands) are:
 
June 30,
2014
 
December 31,
2013
CMBS
$
4,049

 
$
6,583

ABS
$
1,988

 
$
2,394

Corporate bond
$
96

 
$
(68
)
Estimated maturities of available for sale securities
The following table summarizes the estimated maturities of RSO’s investment securities according to their estimated weighted average life classifications (in thousands, except percentages):
Weighted Average Life
Fair Value
 
Amortized Cost
 
Weighted Average Coupon
June 30, 2014
 
 
 
 
 
Less than one year
$
41,371

(1) 
$
50,628

 
3.79
%
Greater than one year and less than five years
139,526

 
133,098

 
5.01
%
Greater than five years and less than ten years
28,304

 
27,762

 
1.73
%
Greater than ten years
55,302

 
53,850

 
6.49
%
Total
$
264,503

 
$
265,338

 
4.78
%
 
 
 
 
 
 
December 31, 2013:
 

 
 

 
 

Less than one year
$
39,256

(1) 
$
40,931

 
5.25
%
Greater than one year and less than five years
139,700

 
141,760

 
4.69
%
Greater than five years and less than ten years
26,526

 
25,707

 
1.10
%
Greater than ten years
9,724

 
10,072

 
7.90
%
Total
$
215,206

 
$
218,470

 
4.49
%
 
(1)
RSO expects that the maturity date of these CMBS will either be extended or the CMBS will be paid in full.
Unrealized Losses Along with the Related Fair Value, Aggregated by the Length of Time the Investments were in a Continuous Unrealized Loss Position
The following table shows the fair value, gross unrealized losses and number of securities aggregated by investment category and length of time, of those individual investment securities available-for-sale that have been in a continuous unrealized loss position during the periods specified (in thousands, except number of securities):
 
Less than 12 Months
 
More than 12 Months
 
Total
 
Fair Value
 
Gross Unrealized Losses
 
Number of Securities
 
Fair Value
 
Gross Unrealized Losses
 
Number of Securities
 
Fair Value
 
Gross Unrealized Losses
 
Number of Securities
June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CMBS
$
40,021

 
$
(649
)
 
28

 
$
22,249

 
$
(10,034
)
 
12

 
$
62,270

 
$
(10,683
)
 
40

ABS
827

 
(10
)
 
1

 
4,412

 
(204
)
 
8

 
5,239

 
(214
)
 
9

Corporate Bonds

 

 

 

 

 

 

 

 

Total
temporarily
impaired
securities
$
40,848

 
$
(659
)
 
29

 
$
26,661

 
$
(10,238
)
 
20

 
$
67,509

 
$
(10,897
)
 
49

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013:
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

 
 
CMBS
$
52,012

 
$
(7,496
)
 
34

 
$
14,159

 
$
(4,534
)
 
10

 
$
66,171

 
$
(12,030
)
 
44

ABS
143

 
(1
)
 
1

 
6,692

 
(393
)
 
9

 
6,835

 
(394
)
 
10

Corporate Bonds
865

 
(70
)
 
1

 

 

 

 
865

 
(70
)
 
1

Total
temporarily
impaired
securities
$
53,020

 
$
(7,567
)
 
36

 
$
20,851

 
$
(4,927
)
 
19

 
$
73,871

 
$
(12,494
)
 
55

Investments in real estate
The table below summarizes RSO's investments in real estate (in thousands, except number of properties):
 
 
As of December 31, 2013
 
 
Book Value
 
Number of Properties
Multi-family property
 
$
22,107

 
1
Office property
 
10,273

 
1
Subtotal
 
32,380

 
 
Less:  Accumulated depreciation
 
(2,602
)
 
 
Investments in real estate
 
$
29,778

 
 
Schedule of Receivables with Imputed Interest
The following is a summary of RSO’s loans held for investment (in thousands):
Loan Description
 
Principal
 
Unamortized (Discount) Premium (1)
 
Carrying
Value (2)
June 30, 2014
 
 
 
 
 
 
Commercial real estate loans:
 
 

 
 

 
 

Whole loans
 
$
959,569

 
$
(4,823
)
 
$
954,746

B notes
 
16,204

 
(66
)
 
16,138

Mezzanine loans
 
67,370

 
(110
)
 
67,260

Total commercial real estate loans
 
1,043,143

 
(4,999
)
 
1,038,144

Bank loans
 
709,102

 
(2,521
)
 
706,581

Residential mortgage loans, held for investment
 
2,470

 

 
2,470

Subtotal loans before allowances
 
1,754,715

 
(7,520
)
 
1,747,195

Allowance for loan loss
 
(6,539
)
 

 
(6,539
)
Total loans held for investment
 
1,748,176

 
(7,520
)
 
1,740,656

Bank loans held for sale
 
15,427

 
 
 
15,427

Residential mortgage loans held for sale
 
24,859

 
 
 
24,859

Total loans held for sale
 
40,286

 

 
40,286

Total loans
 
$
1,788,462

 
$
(7,520
)
 
$
1,780,942

 
 
 
 
 
 
 
December 31, 2013
 
 

 
 

 
 

Commercial real estate loans:
 
 

 
 

 
 

Whole loans
 
$
749,083

 
$
(3,294
)
 
$
745,789

B notes
 
16,288

 
(83
)
 
16,205

Mezzanine loans
 
64,417

 
(100
)
 
64,317

Total commercial real estate loans
 
829,788

 
(3,477
)
 
826,311

Bank loans
 
559,206

 
(4,033
)
 
555,173

Residential mortgage loans, held for investment
 
1,849

 

 
1,849

Subtotal loans before allowances
 
1,390,843

 
(7,510
)
 
1,383,333

Allowance for loan loss
 
(13,807
)
 

 
(13,807
)
Total loans held for investment
 
1,377,036

 
(7,510
)
 
1,369,526

Bank loans held for sale
 
6,850

 
 
 
6,850

Residential mortgage loans held for sale
 
15,066

 
 
 
15,066

Total loans held for sale
 
21,916

 
$

 
21,916

Total loans
 
$
1,398,952

 
$
(7,510
)
 
$
1,391,442

 
(1)
Amounts include deferred amendment fees of $169,000 and $216,000 and deferred upfront fees of $112,000 and $141,000 being amortized over the life of the bank loans as of June 30, 2014 and December 31, 2013, respectively.  Amounts include loan origination fees of $4.9 million and $3.3 million and loan extension fees of $177,000 and $73,000 being amortized over the life of the commercial real estate loans as of June 30, 2014 and December 31, 2013, respectively.
(2)
Substantially all loans are pledged as collateral under various borrowings at June 30, 2014 and December 31, 2013, respectively.
Summary of the weighted average life of bank loans at amortized cost
The following is a summary of the weighted average remaining lives of RSO’s bank loans held for investment, at amortized cost (in thousands):
 
June 30,
2014
 
December 31,
2013
Less than one year
$
36,155

 
$
36,985

Greater than one year and less than five years
528,687

 
379,874

Five years or greater
157,166

 
145,164

 
$
722,008

 
$
562,023

Summary of the commercial real estate loans
The following is a summary of RSO’s commercial real estate loans held for investment (in thousands):
Description
 
Quantity
 
Amortized
Cost
 
Contracted
Interest Rates
 
Maturity
Dates (3)
June 30, 2014
 
 
 
 
 
 
 
 
Whole loans, floating rate (1) (4) (5)
 
59
 
$
954,746

 
LIBOR plus 2.13% to
LIBOR plus 12.14%
 
October 2014 to
February 2019
B notes, fixed rate
 
1
 
16,138

 
8.68%
 
April 2016
Mezzanine loans, floating rate
 
1
 
15,452

 
LIBOR plus 15.32%
 
April 2016
Mezzanine loans, fixed rate (6)
 
3
 
51,808

 
0.50% to 18.71%
 
September 2014 to
September 2021
Total (2) 
 
64
 
$
1,038,144

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 

 
 
 
 
Whole loans, floating rate (1) (4)
 
51
 
$
745,789

 
LIBOR plus 2.68% to
LIBOR plus 12.14%
 
March 2014 to
February 2019
B notes, fixed rate
 
1
 
16,205

 
8.68%
 
April 2016
Mezzanine loans, floating rate
 
1
 
12,455

 
LIBOR plus 15.32%
 
April 2016
Mezzanine loans, fixed rate (6)
 
3
 
51,862

 
0.50% to 18.72%
 
September 2014 to
September 2019
Total (2) 
 
56
 
$
826,311

 
 
 
 
 
(1)
Whole loans had $52.5 million and $13.7 million in unfunded loan commitments as of June 30, 2014 and December 31, 2013, respectively.  These unfunded commitments are advanced as the borrowers formally request additional funding as permitted under the loan agreement and any necessary approvals have been obtained.
(2)
The total does not include an allowance for loan loss of $5.8 million and $10.4 million as of June 30, 2014 and December 31, 2013, respectively.
(3)
Maturity dates do not include possible extension options that may be available to the borrowers.
(4)
As of June 30, 2014, floating rate whole loans includes $3.1 million and $12.0 million mezzanine components of two whole loans, which have a fixed rate of 15.0% and 12.0%, respectively.
(5)
Floating rate whole loans include a $799,000 junior mezzanine tranche of a whole loan that has a fixed rate of 10.0% as of June 30, 2014.
(6)
Fixed rate mezzanine loans include a mezzanine loan that was modified into two tranches, which both currently pay interest at 0.50%. In addition, the subordinate tranche accrues interest at LIBOR plus 18.50% which is deferred until maturity.

Summary of the weighted average life of the commercial real estate loans at amortized cost
The following is a summary of the weighted average maturity of RSO’s commercial real estate loans, at amortized cost (in thousands):
Description
 
2014
 
2015
 
2016 and Thereafter
 
Total
June 30, 2014
 
 
 
 
 
 
 
 
B notes
 
$

 
$

 
$
16,138

 
$
16,138

Mezzanine loans
 
5,711

 

 
61,549

 
67,260

Whole loans
 

 

 
954,746

 
954,746

Total (1) 
 
$
5,711

 
$

 
$
1,032,433

 
$
1,038,144

 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
 
B notes
 
$

 
$

 
$
16,205

 
$
16,205

Mezzanine loans
 
5,711

 

 
58,606

 
64,317

Whole loans
 

 
17,949

 
727,840

 
745,789

Total (1)
 
$
5,711

 
$
17,949

 
$
802,651

 
$
826,311

 
(1)
Weighted average life of commercial real estate loans assumes full exercise of extension options available to borrowers.
Allocation of Allowance for Loan Loss
The following is a summary of the allocation of the allowance for loan loss with respect to RSO’s commercial real estate and bank loans (in thousands, except percentages) by asset class:
Description
 
Allowance for Loan Loss
 
Percentage of
Total Allowance
June 30, 2014
 
 
 
 
B notes
 
$
76

 
1.16%
Mezzanine loans
 
314

 
4.80%
Whole loans
 
5,454

 
83.41%
Bank loans
 
669

 
10.23%
Residential mortgage loans, held for investment
 
$
26

 
0.40%
Total
 
$
6,539

 
 
 
 
 
 
 
December 31, 2013
 
 

 
 
B notes
 
$
174

 
1.26%
Mezzanine loans
 
559

 
4.05%
Whole loans
 
9,683

 
70.13%
Bank loans
 
3,391

 
24.56%
Total
 
$
13,807

 
 
Schedule of Equity Method Investments
The following table shows RSO's investments in unconsolidated entities as of June 30, 2014 and December 31, 2013 and equity in net earnings (losses) of unconsolidated subsidiaries for the three months ended June 30, 2014 and 2013 (in thousands):
 
 
 
Balance as of
 
Balance as of
 
For the three months ended
 
For the six months ended
 
For the three months ended
 
For the six months ended
 
Ownership %
 
June 30, 2014
 
December 31, 2013
 
June 30, 2014
 
June 30, 2014
 
June 30, 2013
 
June 30, 2013
Värde Investment Partners, L.P.
7.5%
 
$
654

 
$
674

 
$
(19
)
 
$
(20
)
 
$
19

 
$
43

RRE VIP Borrower, LLC
3% to 5%
 

 

 
869

 
1,736

 
(101
)
 
(214
)
Investment in LEAF Preferred Stock
28.2%
 
40,144

 
41,016

 
(278
)
 
(872
)
 
304

 
(32
)
Investment in RCT I and II (1)
3%
 
1,548

 
1,548

 
(594
)
 
(1,184
)
 
(602
)
 
(1,195
)
Investment in Preferred Equity (2)
various
 

 
8,124

 
232

 
1,300

 
86

 
170

Investment in CVC Global Opps Fund
34.4%
 
18,134

 
16,177

 
1,124

 
1,958

 
93

 
93

Investment in Life Care Funding (3)
30%
 

 
1,530

 

 
(75
)
 
(242
)
 
(242
)
Total
 
 
$
60,480

 
$
69,069

 
$
1,334

 
$
2,843

 
$
(443
)
 
$
(1,377
)
(1)
For the three months ended June 30, 2014 and 2013, these amounts are recorded in interest expense on RSO's consolidated statements of income.
(2)
For the three months ended June 30, 2014 and 2013, these amounts are recorded in interest income on loans on RSO's consolidated statements of income.
(3)
Summary of Activity in the Allowance for Credit Losses for the Company's Financing Receivables
The following tables show the allowance for loan losses and recorded investments in loans for the years indicated (in thousands):
 
Commercial Real Estate Loans
 
Bank Loans
 
Residential Mortgage Loans
 
Loans Receivable-Related Party
 
Total
June 30, 2014
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses:
 
 
 
 
 
 
 
 
 
Allowance for losses at January 1, 2014
$
10,416

 
$
3,391

 
$

 
$

 
$
13,807

Provision for loan loss
(4,511
)
 
607

 
26

 
700

 
(3,178
)
Loans charged-off
(61
)
 
(3,329
)
 

 

 
(3,390
)
Allowance for losses at June 30, 2014
$
5,844

 
$
669

 
$
26

 
$
700

 
$
7,239

Ending balance:
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
1,800

 
$
441

 
$

 
$
700

 
$
2,941

Collectively evaluated for impairment
$
4,044

 
$
228

 
$
26

 
$

 
$
4,298

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

Loans:
 

 
 

 
 

 
 

 
 

Ending balance:
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
172,583

 
$
1,566

 
$

 
$
5,451

 
$
179,600

Collectively evaluated for impairment (1)
$
865,561

 
$
704,806

 
$
2,470

 


 
$
1,572,837

Loans acquired with deteriorated credit quality
$

 
$
119

 
$

 
$

 
$
119

 
 
 
 
 
 
 
 
 
 
December 31, 2013:
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses:
 
 
 
 
 
 
 
 
 
Allowance for losses at January 1, 2013
$
7,986

 
$
9,705

 
$

 
$

 
$
17,691

Provision for loan loss
2,686

 
334

 

 

 
3,020

Loans charged-off
(256
)
 
(6,648
)
 

 

 
(6,904
)
Allowance for losses at December 31, 2013
$
10,416

 
$
3,391

 
$

 
$

 
$
13,807

Ending balance:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
4,572

 
$
2,621

 
$

 
$

 
$
7,193

Collectively evaluated for impairment
$
5,844

 
$
770

 
$

 
$

 
$
6,614

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

Loans:
 

 
 

 
 

 
 

 
 

Ending balance: (2)
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
194,403

 
$
3,554

 
$

 
$
6,966

 
$
204,923

Collectively evaluated for impairment
$
631,908

 
$
558,469

 
$
16,915

 
$

 
$
1,207,292

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

Financing Receivable Credit Quality Indicators
Credit risk profiles of bank loans were as follows (in thousands):
 
Rating 1
 
Rating 2
 
Rating 3
 
Rating 4
 
Rating 5
 
Held for Sale
 
Total
As of June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank loans
$
666,578

 
$
33,999

 
$
3,551

 
$
768

 
$
1,685

 
$
15,427

 
$
722,008

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 

 
 

 
 

 
 

 
 

 
 

 
 

Bank loans
$
488,004

 
$
42,476

 
$
18,806

 
$
2,333

 
$
3,554

 
$
6,850

 
$
562,023

Credit risk profiles of commercial real estate loans were as follows (in thousands):
 
Rating 1
 
Rating 2
 
Rating 3
 
Rating 4
 
Held for Sale
 
Total
As of June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Whole loans
$
900,246

 
$
32,500

 
$
22,000

 
$

 
$

 
$
954,746

B notes
16,138

 

 

 

 

 
16,138

Mezzanine loans
45,460

 
21,800

 

 

 

 
67,260

 
$
961,844

 
$
54,300

 
$
22,000

 
$

 
$

 
$
1,038,144

 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 

 
 

 
 

 
 

 
 

 
 

Whole loans
$
680,718

 
$
32,500

 
$
32,571

 
$

 
$

 
$
745,789

B notes
16,205

 

 

 

 

 
16,205

Mezzanine loans
51,862

 
12,455

 

 

 

 
64,317

 
$
748,785

 
$
44,955

 
$
32,571

 
$

 
$

 
$
826,311

Aging of the Company's Past Due Financing Receivables, Gross of Allowances for Credit Losses
The following table shows the loan portfolio aging analysis as of the dates indicated at cost basis (in thousands):
 
30-59
Days
 
60-89
Days
 
Greater
than
90 Days
 
Total Past Due
 
Current
 
Total
Loans
Receivable
 
Total Loans > 90 Days and Accruing
June 30, 2014
 

 
 

 
 
 
 
 
 
 
 
 
 
Whole loans
$

 
$

 
$

 
$

 
$
954,746

 
$
954,746

 
$

B notes

 

 

 

 
16,138

 
16,138

 

Mezzanine loans

 

 

 

 
67,260

 
67,260

 

Bank loans (1) (2)

 

 
1,685

 
1,685

 
720,323

 
722,008

 

Residential mortgage loans (3)

 

 
266

 
266

 
27,063

 
27,329

 

Loans receivable-related party

 

 

 

 
5,451

 
5,451

 

Total loans
$

 
$

 
$
1,951

 
$
1,951

 
$
1,790,981

 
$
1,792,932

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

 
 

 
 

 
 

 
 

Whole loans
$

 
$

 
$

 
$

 
$
745,789

 
$
745,789

 
$

B notes

 

 

 

 
16,205

 
16,205

 

Mezzanine loans

 

 

 

 
64,317

 
64,317

 

Bank loans (2)

 

 
3,554

 
3,554

 
558,469

 
562,023

 

Residential mortgage loans (3)
234

 
91

 
268

 
593

 
16,322

 
16,915

 

Loans receivable-related party

 

 

 

 
6,966

 
6,966

 

Total loans
$
234

 
$
91

 
$
3,822

 
$
4,147

 
$
1,408,068

 
$
1,412,215

 
$

Information about Company's Impaired Financing Receivables
The following tables show impaired loans as of the dates indicated (in thousands):
 
Recorded Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Average Investment in Impaired Loans
 
Interest Income Recognized
June 30, 2014
 
 
 
 
 
 
 
 
 
Loans without a specific valuation allowance:
 
 
 
 
 
 
 
 
 
Whole loans
$
127,511

 
$
127,511

 
$

 
$
126,070

 
$
10,682

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$
38,072

 
$
38,072

 
$

 
$
38,072

 
$
2,229

Bank loans
$
119

 
$
119

 
$

 
$
119

 
$

Residential mortgage loans
$
2,470

 
$
2,470

 
$

 
$
2,470

 
$
65

Loans receivable - related party
$

 
$

 
$

 
$

 
$

Loans with a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$
7,000

 
$
7,000

 
$
(1,800
)
 
$
7,000

 
$
591

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$

 
$

 
$

 
$

 
$

Bank loans
$
1,566

 
$
1,566

 
$
(441
)
 
$
1,566

 
$

Residential mortgage loans
$

 
$

 
$

 
$

 
$

Loans receivable - related party
$
4,657

 
$
4,657

 
$
(700
)
 
$
5,195

 
$
85

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

Whole loans
$
134,511

 
$
134,511

 
$
(1,800
)
 
$
133,070

 
$
11,273

B notes

 

 

 

 

Mezzanine loans
38,072

 
38,072

 

 
38,072

 
2,229

Bank loans
1,685

 
1,685

 
(441
)
 
1,685

 

Residential mortgage loans
2,470

 
2,470

 

 
2,470

 
65

Loans receivable - related party
4,657

 
4,657

 
(700
)
 
5,195

 
85

 
$
181,395

 
$
181,395

 
$
(2,941
)
 
$
180,492

 
$
13,652

 
Recorded Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Average Investment in Impaired Loans
 
Interest Income Recognized
December 31, 2013:
 

 
 

 
 

 
 

 
 

Loans without a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$
130,759

 
$
130,759

 
$

 
$
123,495

 
$
8,439

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$
38,072

 
$
38,072

 
$

 
$
38,072

 
$
1,615

Bank loans
$

 
$

 
$

 
$

 
$

Residential mortgage loans
$
315

 
$
268

 
$

 
$

 
$

Loans receivable - related party
$
5,733

 
$
5,733

 
$

 
$

 
$

Loans with a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$
25,572

 
$
25,572

 
$
(4,572
)
 
$
24,748

 
$
1,622

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$

 
$

 
$

 
$

 
$

Bank loans
$
3,554

 
$
3,554

 
$
(2,621
)
 
$

 
$

Residential mortgage loans
$

 
$

 
$

 
$

 
$

Loans receivable - related party
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

Whole loans
$
156,331

 
$
156,331

 
$
(4,572
)
 
$
148,243

 
$
10,061

B notes

 

 

 

 

Mezzanine loans
38,072

 
38,072

 

 
38,072

 
1,615

Bank loans
3,554

 
3,554

 
(2,621
)
 

 

Residential mortgage loans
315

 
268

 

 

 

Loans receivable - related party
5,733

 
5,733

 

 

 

 
$
204,005

 
$
203,958

 
$
(7,193
)
 
$
186,315

 
$
11,676

Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following tables show troubled-debt restructurings in RSO's loan portfolio during the six months ended June 30, 2013 (in thousands):
 
Number
of Loans
 
Pre-Modification
Outstanding
Recorded Balance
 
Post-Modification
Outstanding
Recorded Balance
Six Months Ended June 30, 2013
 
 
 
 
 
Whole loans
2
 
$
56,328

 
$
56,328

B notes
 

 

Mezzanine loans
 

 

Bank loans
 

 

Residential mortgage loans
 

 

Loans receivable
1
 
6,592

 
6,592

Total loans
3
 
$
62,920

 
$
62,920

Schedule of Intangible Assets and Goodwill
The following table summarizes intangible assets (in thousands).
 
Asset Balance
 
Accumulated Amortization
 
Net Asset
June 30, 2014
 
 
 
 
 
Investment in RCAM
$
21,213

 
$
(10,872
)
 
$
10,341

Investment in PCM:
 
 
 
 


Wholesale or correspondent relationships
600

 
(170
)
 
430

Total intangible assets
$
21,813

 
$
(11,042
)
 
$
10,771

 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

Investment in RCAM
$
21,213

 
$
(9,980
)
 
$
11,233

Investments in real estate:
 

 
 

 
 

In-place leases
2,461

 
(2,430
)
 
31

Above (below) market leases
29

 
(29
)
 

Investment in PCM:
 
 
 
 
 
Wholesale or correspondent relationships
600

 
(42
)
 
558

Total intangible assets
$
24,303

 
$
(12,481
)
 
$
11,822

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table sets forth the allocation of the purchase price as of December 31, 2013 (in thousands):
Assets acquired:
 
Cash and cash equivalents
$
1,233

Loans held for sale
15,021

Loans held for investment
2,071

Wholesale and correspondent relationships
600

Other assets
5,828

Total assets
24,753

 
 
Less: Liabilities assumed:
 
Borrowings
14,584

Other liabilities
2,165

Total liabilities
16,749

 
 
Gain on bargain purchase
391

Total cash purchase price
$
7,613

Debt and Credit Facilities
Certain information with respect to RSO’s borrowings is summarized in the following table (in thousands, except percentages):
 
Outstanding Borrowings
 
Unamortized Issuance Costs and Discounts
 
Principal Outstanding
 
Weighted Average Borrowing Rate
 
Weighted Average Remaining Maturity
 
Value of Collateral
 
Date Securitization Closed
June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
RREF CDO 2006-1 Senior Notes
$
106,029

 
$
51

 
$
106,080

 
1.92%
 
32.1 years
 
$
174,237

 
August 2006
RREF CDO 2007-1 Senior Notes
126,004

 
355

 
126,359

 
0.99%
 
32.3 years
 
361,432

 
June 2007
RCC CRE Notes 2013
256,807

 
3,683

 
260,490

 
2.02%
 
14.5 years
 
281,846

 
December 2013
Apidos CDO I Senior Notes 
56,922

 

 
56,922

 
2.24%
 
3.1 years
 
73,276

 
August 2005
Apidos CDO III Senior Notes  
97,458

 

 
97,458

 
1.01%
 
6.2 years
 
109,325

 
May 2006
Apidos Cinco CDO Senior Notes
319,639

 
553

 
320,192

 
0.73%
 
5.9 years
 
341,777

 
May 2007
Whitney CLO I Senior Notes (1)

 

 

 
—%
 
N/A
 
79

 
N/A
Moselle CLO S.A. Senior Notes, at fair value (6)
140,220

 

 
140,220

 
1.04%
 
5.5 years
 
175,641

 
October 2005
Moselle CLO S.A. Securitized Borrowings, at fair value
5,208

 

 
5,208

 
1.04%
 
N/A
 

 
N/A
Unsecured Junior Subordinated Debentures (2)
51,104

 
444

 
51,548

 
4.18%
 
22.3 years
 

 
May/Sept 2006
6.0% Convertible Senior Notes
107,550

 
7,450

 
115,000

 
6.00%
 
4.4 years
 

 
October 2013
CRE - Term Repurchase Facilities (3) 
217,679

 
448

 
218,127

 
2.58%
 
17 days
 
315,579

 
N/A
CMBS - Term Repurchase Facility (4)
30,833

 

 
30,833

 
1.37%
 
18 days
 
37,784

 
N/A
RMBS- Term Repurchase Facility (5)
22,997

 
28

 
23,025

 
1.15%
 
1 day
 
27,669

 
N/A
Residential Mortgage Financing Agreements
23,679

 

 
23,679

 
3.99%
 
130 days
 
32,399

 
N/A
CMBS - Short Term Repurchase Agreements
17,705

 

 
17,705

 
1.40%
 
2 days
 
20,813

 
N/A
Total
$
1,579,834

 
13,012

 
1,592,846

 
1.96%
 
9.8 years
 
$
1,951,857

 
 



 
Outstanding Borrowings
 
Unamortized Issuance Costs and Discounts
 
Principal Outstanding
 
Weighted Average Borrowing Rate
 
Weighted Average Remaining Maturity
 
Value of Collateral
 
Date Securitization Closed
December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
RREF CDO 2006-1 Senior Notes
$
94,004

 
$
205

 
$
94,209

 
1.87
%
 
32.6 years
 
$
169,115

 
August 2006
RREF CDO 2007-1 Senior Notes
177,837

 
719

 
178,556

 
0.84
%
 
32.8 years
 
318,933

 
June 2007
RCC CRE Notes 2013
256,571

 
4,269

 
260,840

 
2.03
%
 
15.0 years
 
305,586

 
December 2013
Apidos CDO I Senior Notes
87,131

 

 
87,131

 
1.68
%
 
3.6 years
 
103,736

 
August 2005
Apidos CDO III Senior Notes
133,209

 
117

 
133,326

 
0.88
%
 
6.7 years
 
145,930

 
May 2006
Apidos Cinco CDO Senior Notes
321,147

 
853

 
322,000

 
0.74
%
 
6.4 years
 
342,796

 
May 2007
Whitney CLO I Securitized Borrowings (1)
440

 

 
440

 
%
 
N/A
 
885

 
N/A
Unsecured Junior Subordinated Debentures (2)
51,005

 
543

 
51,548

 
4.19
%
 
22.8 years
 

 
May/Sept 2006
6.0% Convertible Senior Notes
106,535

 
8,465

 
115,000

 
6.00
%
 
4.9 years
 

 
October 2013
CRE - Term Repurchase Facilities (3)
29,703

 
1,033

 
30,736

 
2.67
%
 
21 days
 
48,186

 
N/A
CMBS - Term Repurchase Facility (4)
47,601

 
12

 
47,613

 
1.38
%
 
21 days
 
56,949

 
N/A
Residential Mortgage Financing Agreements
14,627

 

 
14,627

 
4.24
%
 
56 days
 
16,487

 
N/A
Total
$
1,319,810

 
$
16,216

 
$
1,336,026

 
1.87
%
 
13.1 years
 
$
1,508,603

 
 
 
(1)
The securitized borrowings are collateralized by the same assets as the Apidos CLO VIII Senior Notes and the Whitney CLO I Securitized Borrowings, respectively.
(2)
Amount represents junior subordinated debentures issued to RCT I and RCT II in May 2006 and September 2006, respectively.
(3)
Amounts also include accrued interest costs of $207,000 and $26,000 related to CRE repurchase facilities as of June 30, 2014 and December 31, 2013, respectively.
(4)
Amounts also include accrued interest costs of $14,000 and $22,000 related to CMBS repurchase facilities as of June 30, 2014 and December 31, 2013, respectively. Amounts do note reflect CMBS repurchase agreement borrowings that are components of linked transactions.
(5)
Amount also includes accrued interest costs of $1,000 related to RMBS repurchase facilities as of June 30, 2014.
(6)
The fair value option has been elected for the borrowings associated with Moselle CLO S.A., as such, the outstanding borrowings and principal outstanding amounts are state at fair value. The unpaid principal amounts of these borrowings were $143 million at June 30, 2014.
Schedule of Short-term Debt
The following table sets forth certain information with respect to RSO's borrowings is summarized in the following table (dollars in thousands):
 
June 30, 2014
 
December 31, 2013
 
Outstanding Borrowings
 
Value of Collateral
 
Number of Positions as Collateral
 
Weighted Average Interest Rate
 
Outstanding Borrowings
 
Value of Collateral
 
Number of Positions as Collateral
 
Weighted Average Interest Rate
CMBS Term Repurchase Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (1)
$
30,833

 
$
37,784

 
47
 
1.37%
 
$
47,601

 
$
56,949

 
44
 
1.38%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (2)
202,821

 
293,496

 
12
 
2.55%
 
30,003

 
48,186

 
8
 
2.67%
Deutsche Bank AG (3)
14,858

 
22,083

 
3
 
3.03%
 
(300
)
 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deutsche Bank Securities, LLC
17,705

 
20,813

 
6
 
1.40%
 

 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS Term Repurchase Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (4)
22,997

 
27,669

 
6
 
1.15%
 

 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Century Bank
14,772

 
17,519

 
78
 
3.91%
 
11,916

 
13,089

 
74
 
4.17%
ViewPoint Bank, NA
8,907

 
14,880

 
48
 
4.12%
 
2,711

 
3,398

 
17
 
4.58%
Totals
$
312,893

 
$
434,244

 
 
 
 
 
$
91,931

 
$
121,622

 
 
 
 
 
(1)
The Wells Fargo CMBS term facility borrowing includes zero and $12,000 of deferred debt issuance costs as of June 30, 2014 and December 31, 2013, respectively.
(2)
The Wells Fargo CRE term repurchase facility borrowing includes $419,000 and $732,000 of deferred debt issuance costs as of June 30, 2014 and December 31, 2013, respectively.
(3)
The Deutsche Bank term repurchase facility includes $29,000 and $300,000 of deferred debt issuance costs as of June 30, 2014 and December 31, 2013, respectively.
(4)
The Wells Fargo RMBS term repurchase facility includes $28,000 of deferred debt issuance costs as of June 30, 2014.
Schedule of Linked Transactions
The assets in the following table are accounted for as linked transactions. These linked repurchase agreements are not included in borrowings on RSO's consolidated balance sheets.
 
June 30, 2014
 
December 31, 2013
 
Borrowings
Under
Linked
Transactions (1)
 
Value of Collateral Under Linked Transactions
 
Number of Positions as Collateral Under Linked Transactions
 
Weighted Average Interest Rate
of Linked
Transactions
 
Borrowings
Under
Linked
Transactions (1)
 
Value of Collateral Under Linked Transactions
 
Number of Positions as Collateral Under Linked Transactions
 
Weighted Average Interest Rate
of Linked
Transactions
CMBS Term
   Repurchase
   Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank
$
5,959

 
$
7,750

 
7
 
1.63%
 
$
6,506

 
$
8,345

 
7
 
1.65%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE Term
   Repurchase
   Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank

 

 
 
—%
 

 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-Term
   Repurchase
   Agreements -
   CMBS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
JP Morgan Securities, LLC

 

 
 
—%
 
17,020

 
24,814

 
4
 
0.99%
Wells Fargo Securities, LLC
4,183

 
6,309

 
7
 
1.37%
 
21,969

 
30,803

 
9
 
1.19%
Deutsche Bank Securities, LLC
18,584

 
28,211

 
15
 
1.41%
 
18,599

 
29,861

 
9
 
1.43%
Totals
$
28,726

 
$
42,270

 
 
 
 
 
$
64,094

 
$
93,823

 
 
 
 
Schedule of Amount at Risk under Credit Facility
The following table shows information about the amount at risk under the repurchase facilities (dollars in thousands):
 
Amount
at Risk (1)
 
Weighted Average Maturity in Days
 
Weighted Average Interest Rate
June 30, 2014
 
 
 
 
 
CMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association (2)
$
7,549

 
18
 
1.37%
 
 
 
 
 
 
RMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association
$
5,725

 
1
 
1.15%
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
Wells Fargo Bank, National Association
$
128,915

 
18
 
2.55%
Deutsche Bank Securities, LLC
$
15,435

 
18
 
3.03%
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
JP Morgan Securities, LLC (3)
$

 
0
 
—%
Wells Fargo Securities, LLC
$
2,115

 
30
 
1.37%
Deutsche Bank Securities, LLC
$
9,778

 
26
 
1.40%
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
New Century Bank
$
15.227

 
62
 
3.91%
View Point Bank, NA
$
9,089

 
183
 
4.12%
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
CMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association (2)
$
10,796

 
21
 
1.38%
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
Wells Fargo Bank, National Association
$
20,718

 
21
 
2.67%
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
JP Morgan Securities, LLC (3)
$
7,882

 
11
 
0.99%
Wells Fargo Securities, LLC
$
8,925

 
2
 
1.19%
Deutsche Bank Securities, LLC
$
11,418

 
22
 
1.43%
 
(1)
Equal to the estimated fair value of securities or loans sold, plus accrued interest income, minus the sum of repurchase agreement liabilities plus accrued interest expense.
(2)
$6.0 million and $6.5 million of linked repurchase agreement borrowings are being included as derivative instruments as of June 30, 2014 and December 31, 2013, respectively.
(3)
There are no linked repurchase agreement borrowings being included as derivative instruments as of June 30, 2014. As of December 31, 2013 $17.0 million of linked repurchase agreement borrowings are being included as derivative instruments.

Company's Asset Recorded at Fair Value on Recurring Basis
The following table presents information about RSO’s assets (including derivatives that are presented net) measured at fair value on a recurring basis and indicates the fair value hierarchy of the valuation techniques utilized by RSO to determine such fair value as follows (in thousands):
 
Level 1
 
Level 2
 
Level 3
 
Total
June 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Investment securities, trading
$

 
$

 
$
8,951

 
$
8,951

Investment securities available-for-sale
1,886

 
1,581

 
261,036

 
264,503

CMBS - linked transactions

 

 
13,676

 
13,676

Derivatives (net)

 
755

 

 
755

Total assets at fair value
$
1,886

 
$
2,336

 
$
283,663

 
$
287,885

 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

Derivatives (net)

 
785

 
9,070

 
9,855

Total liabilities at fair value
$

 
$
785

 
$
9,070

 
$
9,855

 
 
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

 
 

Assets:
 

 
 

 
 

 
 

Investment securities, trading
$

 
$

 
$
11,558

 
$
11,558

Investment securities available-for-sale
2,370

 
92

 
207,375

 
209,837

CMBS - linked transactions

 

 
30,066

 
30,066

Total assets at fair value
$
2,370

 
$
92

 
$
248,999

 
$
251,461

 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

Derivatives (net)

 
395

 
10,191

 
10,586

Total liabilities at fair value
$

 
$
395

 
$
10,191

 
$
10,586

Additional Information about Assets Measured at Fair Value on Recurring Basis for which the Company Has Utilized Level 3 Inputs to Determine Fair Value
The following table presents additional information about assets which are measured at fair value on a recurring basis for which RSO has utilized Level 3 inputs (in thousands):
 
CMBS Including Linked Transactions
 
ABS
 
RMBS
 
Structured Finance
 
Total
Beginning balance, January 1, 2014
$
210,785

 
$
26,656

 
$
451

 
$
11,107

 
$
248,999

Total gains or losses (realized or unrealized):
 

 
 
 
 
 
 
 
 
Included in earnings
(720
)
 
470

 


 
379

 
129

Purchases
93,291

 
37,397

 
31,058

 

 
161,746

Sales
(99,151
)
 
(2,494
)
 


 
(758
)
 
(102,403
)
Paydowns
(25,435
)
 
(5,403
)
 
(18
)
 

 
(30,856
)
Included in OCI
7,280

 
1,388

 
(511
)
 
(2,109
)
 
6,048

Transfers out of Level 2

 

 

 

 

Transfers into level 3

 

 

 

 

Ending balance, June 30, 2014
$
186,050

 
$
58,014

 
$
30,980

 
$
8,619

 
$
283,663

Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table presents additional information about liabilities which are measured at fair value on a recurring basis for which RSO has utilized Level 3 inputs (in thousands):
 
Level 3
Beginning balance, January 1, 2014                                                                                    
$
10,191

Unrealized losses – included in accumulated other comprehensive income
(1,121
)
Ending balance, June 30, 2014                                                                              
$
9,070

Changes in Carrying Value of Assets and Liabilities Measured at Fair Value on Non-recurring Basis
The following table summarizes the financial assets and liabilities measured at fair value on a nonrecurring basis and indicates the fair value hierarchy of the valuation techniques utilized by RSO to determine such fair value as follows (in thousands):
 
Level 1
 
Level 2
 
Level 3
 
Total
June 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Loans held for sale
$

 
$
15,427

 
$
24,859

 
$
40,286

Impaired loans

 
1,125

 
5,200

 
6,325

Total assets at fair value
$

 
$
16,552

 
$
30,059

 
$
46,611

 
 
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

 
 

Assets:
 

 
 

 
 

 
 

Loans held for sale
$

 
$
6,850

 
$
15,066

 
$
21,916

Impaired loans

 
225

 

 
225

Total assets at fair value
$

 
$
7,075

 
$
15,066

 
$
22,141

Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques
For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of December 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows (in thousands):
 
Fair Value at
June 30, 2014
 
Valuation Technique
 
Significant
Unobservable Inputs
 
Significant
Unobservable
Input Value
Interest rate swap agreements
$
9,070

 
Discounted cash flow
 
Weighted average credit spreads
 
5.12
%
Fair Value of Financial Instruments
The fair values of RSO’s remaining financial instruments that are not reported at fair value on the consolidated balance sheets are reported in the following table (in thousands):
 
 
 
Fair Value Measurements
 
Carrying Amount
 
Fair Value
 
Quoted Prices in Active Markets for Identical Assets of Liabilities (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs (Level 3)
June 30, 2014
 
 
 
 
 
 
 
 
 
Loans held-for-investment (1)
$
1,740,656

 
$
1,732,134

 
$

 
$
704,319

 
$
1,027,815

Loans receivable-related party
$
4,751

 
$
4,751

 
$

 
$

 
$
4,751

CDO notes (2)
$
1,108,287

 
$
1,020,334

 
$

 
$
1,020,334

 
$

Junior subordinated notes
$
51,104

 
$
17,598

 
$

 
$

 
$
17,598

Repurchase agreements
$
312,893

 
$
312,893

 
$

 
$

 
$
312,893

 
 
 
 
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

 
 

 
 

Loans held-for-investment
$
1,369,526

 
$
1,358,434

 
$

 
$
545,352

 
$
813,082

Loans receivable-related party
$
6,966

 
$
6,966

 
$

 
$

 
$
6,966

CDO notes
$
1,070,339

 
$
653,617

 
$

 
$
653,617

 
$

Junior subordinated notes
$
51,005

 
$
17,499

 
$

 
$

 
$
17,499

Repurchase agreements
$
77,304

 
$
77,304

 
$

 
$

 
$
77,304


 
(1)
Contains loans for which the fair value method was elected with an unpaid principal balance of $124.9 million and a fair value of $120.8 million at June 30, 2014.
(2)
Contains notes for which the fair value method was elected with an unpaid principal balance of $143.0 million and a fair value of $140.2 million at June 30, 2014.