XML 24 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
VARIABLE INTEREST ENTITIES (Tables)
9 Months Ended
Sep. 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 September 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

 
661

 
661

RREGPS

 
716

 
716

 
$
158

 
$
1,377

 
$
1,535

 
(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):
 
Nine Months Ended
 
September 30,
 
2014
 
2013
Cash (paid) received:
 
 
 
Interest
$
(1,249
)
 
$
(1,270
)
Income tax payments
(952
)
 
(933
)
Refund of income taxes
167

 
100

 
 
 
 
Dividends declared per common share
$
0.16

 
$
0.10

 
 
 
 
Non-cash activities:
 

 
 

Repurchase common stock from employees in exchange for the payment of income taxes
$
263

 
$
68

Repurchase common stock in exchange for the exercise of warrants
1,754

 

Issuance of treasury stock for the Company's investment savings 401(k) plan
368

 
273

Leasehold improvements paid by the landlord

 
1,496

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
September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
CLO securities
$
700

 
$
(3
)
 
1

 
$
439

 
$
(24
)
 
1

Equity securities

 

 

 

 

 

Total
$
700

 
$
(3
)
 
1

 
$
439

 
$
(24
)
 
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
 
September 30,
 
December 31,
 
 
2014
 
2013
Real estate investment entities
1% – 12%
 
$
8,513

 
$
8,271

Financial fund management partnerships
0.4% − 50%
 
4,098

 
5,294

Trapeza entities
33% − 50%
 
661

 
777

Investments in unconsolidated entities
 
 
$
13,272

 
$
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 September 30, 2014:
 
 
 
 
 
 
 
Balance, beginning of period
$
39,028

 
$

 
$
2

 
$
39,030

Provision for credit losses
520

 
30

 
9

 
559

Charge-offs
(7,092
)
 
(30
)
 
(6
)
 
(7,128
)
Recoveries
64

 
2

 

 
66

Balance, end of period
$
32,520

 
$
2

 
$
5

 
$
32,527

 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2014:
 

 
 

 
 

 
 

Balance, beginning of period
$
36,229

 
$

 
$
14

 
$
36,243

Provision for (reversal of) credit losses
3,321

 
25

 
(4
)
 
3,342

Charge-offs
(7,094
)
 
(30
)
 
(5
)
 
(7,129
)
Recoveries
64

 
7

 

 
71

Balance, end of period
$
32,520

 
$
2

 
$
5

 
$
32,527

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
32,520

 
$
2

 
$

 
$
32,522

Ending balance, collectively evaluated for impairment

 

 
5

 
5

Balance, end of period
$
32,520

 
$
2

 
$
5

 
$
32,527

 
Loans and receivables
from Managed
Entities
 
Leases and
Loans
 
Rent
Receivables
 
Total
Three Months Ended September 30, 2013:
 
 
 
 
 
 
 
Balance, beginning of period
$
34,587

 
$

 
$
29

 
$
34,616

Provision for (reversal of) credit losses
1,810

 
(18
)
 
16

 
1,808

Charge-offs
(669
)
 

 
(13
)
 
(682
)
Recoveries

 
18

 

 
18

Balance, end of period
$
35,728

 
$

 
$
32

 
$
35,760

 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2013:
 

 
 

 
 

 
 

Balance, beginning of period
$
32,560

 
$

 
$
68

 
$
32,628

Provision for (reversal of) credit losses
3,817

 
(25
)
 
1

 
3,793

Charge-offs
(669
)
 

 
(37
)
 
(706
)
Recoveries
20

 
25

 

 
45

Balance, end of period
$
35,728

 
$

 
$
32

 
$
35,760

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
35,728

 
$

 
$

 
$
35,728

Ending balance, collectively evaluated for impairment

 

 
32

 
32

Balance, end of period
$
35,728

 
$

 
$
32

 
$
35,760

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 September 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
$

 
$

 
$
34,907

 
$
34,907

 
$
16

 
$
34,923

Real estate investment entities
707

 
1,199

 
18,730

 
20,636

 
6,710

 
27,346

Financial fund management entities

 
1

 
40

 
41

 
456

 
497

Other

 

 

 

 
2,391

 
2,391

 
707

 
1,200

 
53,677

 
55,584

 
9,573

 
65,157

Rent receivables - real estate
7

 

 
1

 
8

 
73

 
81

Total financing receivables
$
714

 
$
1,200

 
$
53,678

 
$
55,592

 
$
9,646

 
$
65,238

 
(1)
Receivables are presented gross of an allowance for credit losses of $32.5 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.
 
    
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 September 30, 2014
 
 
 
 
 
 
 
Financing receivables with a specific valuation allowance:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance
$
985

 
$
33,495

 
$
32,511

 
$
38,443

Rent receivables – real estate

 
5

 
5

 

 
 
 
 
 
 
 
 
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

Schedule of Business Acquisitions, by Acquisition
The following table sets forth the allocation of the purchase price (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
The credit facilities and other debt of the Company and related borrowings outstanding are as follows (in thousands): 
 
As of September 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
3,000

 

 

 
 

 

 

Other debt:
 
 
 
 
 
Senior Notes
 

 
10,000

 
10,000

Mortgage debt - hotel property
 

 
10,140

 
10,287

Other debt
 

 
311

 
332

Total borrowings outstanding
 

 
$
20,451

 
$
20,619


(1)
The amount of the facility as shown has been reduced for outstanding letters of credit of $503,000 at September 30, 2014.
Schedule of Securitizations
Securitization
 
Closing Date
 
Maturity Dates
 
Reinvestment
Period End
 
Total Note
Paydowns as of September 30, 2014
 
 
 
 
 
 
 
 
(in millions)
RREF CDO 2006-1 Senior Notes
 
August 2006
 
August 2046
 
September 2011
 
$
117.1

RREF CDO 2007-1 Senior Notes
 
June 2007
 
September 2046
 
June 2012
 
$
129.8

RCC CRE Notes 2013
 
December 2013
 
December 2028
 
N/A
 
$
34.0

RCC CRE 2014
 
July 2014
 
April 2032
 
N/A
 
$

Apidos CDO I Senior Notes
 
August 2005
 
July 2017
 
July 2011
 
$
271.7

Apidos CDO III Senior Notes
 
May 2006
 
September 2020
 
June 2012
 
$
178.9

Apidos Cinco CDO Senior Notes
 
May 2007
 
May 2020
 
May 2014
 
$
36.3

Moselle CLO S.A. Senior Notes
 
October 2005
 
January 2020
 
January 2012
 
$
68.6

Moselle CLO S.A. Securitized Borrowings
 
October 2005
 
January 2020
 
January 2012
 
$

Company's Asset Recorded at Fair Value on Recurring Basis
As of September 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
$
261

 
$
686

 
$
8,898

 
$
9,845

    
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 nine months ended September 30, 2014 (in thousands):
 
Investment Securities
Balance, beginning of year
$
7,407

Purchases
14,491

Income accreted
721

Payments and distributions received, net
(2,870
)
Sales
(13,096
)
Gains on sale of investment securities
370

Gains on sales of trading securities
1,853

Unrealized holding losses on trading securities
(226
)
Change in unrealized gains included in accumulated other comprehensive loss
248

Balance, end of period
$
8,898

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 September 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Loans and receivables from managed entities – commercial finance and real estate
$

 
$

 
$
2,403

 
$
2,403

Other assets - commercial finance portfolio

 

 
351

 
351

 
$

 
$

 
$
2,754

 
$
2,754

Liability:
 

 
 

 
 

 
 

Apidos contractual commitment
$

 
$

 
$
760

 
$
760

 
 
 
 
 
 
 
 
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):
 
September 30, 2014
 
December 31, 2013
 
Carrying
Amount
 
Estimated Fair Value
 
Carrying
Amount
 
Estimated Fair Value
Assets:
 
 
 
 
 
 
 
Loans and receivables from managed entities
$
32,637

 
$
32,637

 
$
30,923

 
$
30,923

 
 
 
 
 
 
 
 
Borrowings:
 

 
 

 
 

 
 

Real estate debt
$
10,140

 
$
11,204

 
$
10,287

 
$
10,702

Senior Notes
10,000

 
13,073

 
10,000

 
12,619

Other debt
311

 
311

 
332

 
332

 
$
20,451

 
$
24,588

 
$
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 were consolidated by the Company:
RSO Balance Sheets Detail (in thousands):
 
 
 
 
September 30, 2014
 
December 31, 2013
ASSETS (1)
 
 
 
Cash and cash equivalents
$
163,269

 
$
262,270

Restricted cash
83,604

 
63,309

Subtotal - Cash and cash equivalents
246,873

 
325,579

Investment securities, trading
9,187

 
11,558

Investment securities available-for-sale, pledged as collateral, at fair value
204,843

 
162,608

Investment securities available-for-sale, at fair value
76,175

 
52,598

Subtotal - Investments, at fair value
290,205

 
226,764

Loans, pledged as collateral and net of allowances of $4.5 million and $13.8 million (of which $83.0 million and $0 at fair value)
1,744,899

 
1,369,526

Loans receivable–related party net of allowance of $936,000 and $0
4,172

 
6,966

Loans held for sale
91,382

 
21,916

Subtotal - Loans, before eliminations
1,840,453

 
1,398,408

Eliminations
(558
)
 
(950
)
Subtotal - Loans
1,839,895

 
1,397,458

Property held-for-sale
29,581

 
25,346

Investment in real estate

 
29,778

Investments in unconsolidated entities
60,540

 
69,069

Subtotal, Investments in real estate and unconsolidated entities
90,121

 
124,193

Line items included in "other assets":
 
 
 
Linked transactions, net at fair value
14,272

 
30,066

Derivatives, at fair value
21,618

 

Interest receivable
14,831

 
8,965

Deferred tax asset
4,853

 
5,212

Principal paydown receivable
34,297

 
6,821

Intangible assets
10,254

 
11,822

Prepaid expenses
4,529

 
2,871

Other assets
20,075

 
10,726

Subtotal - Other assets, before eliminations
124,729

 
76,483

Eliminations
(2,810
)
 
(16
)
Subtotal - Other assets
121,919

 
76,467

Total assets (excluding eliminations)
$
2,592,381

 
$
2,151,427

Total assets (including eliminations)
$
2,589,013

 
$
2,150,461

LIABILITIES (2)
 

 
 

Borrowings (of which $94.9 million and $0 at fair value)
$
1,590,958

 
$
1,319,810

Eliminations
283

 
205

Subtotal Borrowings
1,591,241

 
1,320,015

Distribution payable
30,340

 
27,023

Accrued interest expense
3,875

 
1,693

Derivatives, at fair value
8,830

 
10,586

Accrued tax liability
3,131

 
1,629

Deferred tax liability

 
4,112

Accounts payable and other liabilities
11,331

 
12,650

Subtotal - Other liabilities, before eliminations
57,507

 
57,693

Eliminations
(2,665
)
 
(2,446
)
Subtotal - Other liabilities
54,842

 
55,247

Total liabilities (before eliminations)
$
1,648,465

 
$
1,377,503

Total liabilities (after eliminations)
$
1,646,083

 
$
1,375,262


RSO Balance Sheets Detail (in thousands):
 
 
 
 
September 30,
2014
 
December 31,
2013
(1) Assets of consolidated RSO's VIEs included in total assets above:
 
 
 
        Restricted cash
$
80,633

 
$
61,372

        Investments securities available-for-sale, pledged as collateral, at fair value
110,376

 
105,846

        Loans held for sale
36,674

 
2,376

        Loans, pledged as collateral and net of allowances of $4.0 million
and $8.8 million ($83.0 million and $0 at fair value)
1,405,788

 
1,219,569

        Interest receivable
8,066

 
5,627

        Prepaid expenses
217

 
247

        Principal receivable
34,100

 
6,821

        Other assets
(12
)
 

        Total assets of consolidated RSO VIEs
$
1,675,842

 
$
1,401,858

 
 
 
 
(2) Liabilities of consolidated RSO's VIEs included in total liabilities above:
 
 
 
        Borrowings ($140.2 million and $0 at fair value)
$
1,214,923

 
$
1,070,339

        Accrued interest expense
1,280

 
918

        Derivatives, at fair value
7,958

 
10,191

        Accounts payable and other liabilities
(418
)
 
1,604

        Total liabilities of consolidated RSO VIEs
$
1,223,743

 
$
1,083,052

RSO Income Statement Detail (in thousands):
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2014
 
2013
 
2014
 
2013
REVENUES
 
 
 
 
 
 
 
Interest income:
 
 
 
 
 
 
 
Loans
$
27,026

 
$
24,374

 
$
73,474

 
$
78,370

Securities
5,168

 
3,411

 
12,563

 
10,949

Interest income − other
1,647

 
679

 
5,481

 
3,180

Total interest income
33,841

 
28,464

 
91,518

 
92,499

Interest expense
11,589

 
11,762

 
31,836

 
34,061

Net interest income
22,252

 
16,702

 
59,682

 
58,438

Rental income
1,118

 
4,649

 
7,777

 
15,875

Dividend income
16

 
223

 
169

 
256

Equity in net earnings (losses) of unconsolidated subsidiaries
887

 
(535
)
 
4,663

 
(888
)
Fee income
2,344

 
1,245

 
7,166

 
4,182

Net realized and unrealized gains on sales of investment securities available-for-sale and loans
7,546

 
570

 
15,487

 
3,355

Net realized and unrealized gains (losses) on investment securities, trading
376

 
(229
)
 
(1,834
)
 
(864
)
Unrealized gain (losses) and net interest income on linked transactions, net
177

 
1,161

 
7,494

 
(4,343
)
Revenues from consolidated VIE-RSO
34,716

 
23,786

 
100,604

 
76,011

OPERATING EXPENSES
 

 
 

 
 
 
 
Management fees − related party
3,606

 
5,113

 
10,000

 
11,006

Equity compensation − related party
798

 
2,120

 
4,497

 
7,866

Rental operating expense
695

 
3,523

 
5,168

 
11,084

General and administrative
11,586

 
2,898

 
30,936

 
8,761

Depreciation and amortization
562

 
904

 
2,158

 
3,041

Income tax (benefit) expense
(237
)
 
722

 
(667
)
 
4,221

Net impairment losses recognized in earnings

 
255

 

 
811

Provision (recovery) for loan losses
1,439

 
741

 
(1,739
)
 
541

Total operating expenses
18,449

 
16,276

 
50,353

 
47,331

Reclassification of income tax expense
237

 
(722
)
 
667

 
(4,221
)
Expenses of consolidated VIE-RSO
18,686

 
15,554

 
51,020

 
43,110

Adjusted operating income
16,030

 
8,232

 
49,584

 
32,901

OTHER REVENUE (EXPENSE)
 

 
 

 
 
 
 
(Loss) gain on sale of real estate
(69
)
 
16,607

 
2,973

 
16,607

Other expense

 

 
(1,262
)
 

Loss on the reissuance of debt
(1,867
)
 

 
(2,469
)
 

Other expense, net, from consolidated VIE-RSO
(1,936
)
 
16,607

 
(758
)
 
16,607

Income from continuing operations
14,094

 
24,839

 
48,826

 
49,508

Income tax provision-RSO
(237
)
 
722

 
(667
)
 
4,221

NET INCOME
14,331

 
24,117

 
49,493

 
45,287

Net income allocated to preferred shares
(5,545
)
 
(1,996
)
 
(11,303
)
 
(5,107
)
Net income allocated to noncontrolling interests
(1,458
)
 

 
(1,069
)
 

NET INCOME ALLOCABLE TO RSO COMMON SHAREHOLDERS
$
7,328

 
$
22,121

 
$
37,121

 
$
40,180

RSO Cash Flow Detail (in thousands)
Nine Months Ended
 
September 30,
 
2014
 
2013
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
Net income
$
49,493

 
$
45,287

Items included in "Change in cash attributable to consolidated VIE-RSO":
 
 
 
(Recovery) provision for loan losses
(1,739
)
 
541

Depreciation of investments in real estate and other
2,252

 
1,638

Amortization of intangible assets
1,541

 
1,463

Amortization of term facilities

 
876

Accretion of net discounts on loans held for investment
(2,045
)
 
(8,306
)
Accretion of net discounts on securities available-for-sale
(2,847
)
 
(1,925
)
Amortization of discounts on convertible notes
896

 

Amortization of discount on notes securitization
70

 
3,937

Amortization of debt issuance costs on notes of securitizations
2,596

 
2,868

Amortization of stock-based compensation
4,497

 
7,866

Amortization of terminated derivative instruments
212

 
322

Distribution accrued to preferred stockholders

 
(5,107
)
Accretion of interest-only available-for-sale securities
(573
)
 
(714
)
Non-cash incentive compensation to the Manager

 
484

Deferred income tax (benefit) provision
(689
)
 
502

Change in mortgage loans held for sale, net
(42,178
)
 

Purchase of securities, trading
(4,000
)
 
(11,044
)
Principal payments on securities, trading
50

 
4,211

Proceeds from sales of securities, trading
379

 
18,713

Net realized and unrealized gain on investment securities, trading
1,834

 
864

Net realized gains on sales of investment securities available-for-sale and loans
(15,488
)
 
(3,355
)
Loss on the reissuance of debt
2,469

 

Gain on sale of real estate
(2,973
)
 
(16,607
)
Net impairment losses recognized in earnings

 
802

      Linked transactions fair value adjustments
(5,713
)
 
5,224

      Equity in net (earnings) losses of unconsolidated subsidiaries
(4,663
)
 
888

Changes in operating assets and liabilities, net of acquisitions
6,757

 
17,404

Net cash (used in) provided by operating activities
(59,355
)
 
21,545

Change in consolidated VIE-RSO cash for the period
99,001

 
(59,185
)
Subtotal - Change in cash attributable to consolidated VIE-RSO before eliminations
39,646

 
(37,640
)
Elimination of intercompany activity
2,714

 
(291
)
Subtotal - Adjustments to reconcile net income and operating cash flows to net income (loss) of consolidated VIE-RSO
42,360

 
(37,931
)
Non-cash incentive compensation to Manager

 
484

Elimination of intercompany activity

 
(484
)
Non-cash incentive compensation to Manager, after eliminations

 

Net cash (used in) provided by operating activities of consolidated VIE-RSO (excluding eliminations)
(9,862
)
 
66,832

 
Nine Months Ended
 
September 30,
 
2014
 
2013
CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 

Purchase of loans
(667,774
)
 
(555,051
)
Purchase of securities available-for-sale
(145,138
)
 
(120,599
)
Subtotal - Purchase of loans and securities by consolidated VIE-RSO, before eliminations
(812,912
)
 
(675,650
)
Eliminations

 

Subtotal - Purchase of loans and securities by consolidated VIE-RSO
(812,912
)
 
(675,650
)
Principal payments received on loans
315,778

 
487,606

Proceeds from sale of loans
76,314

 
314,112

Principal payments on securities available-for-sale
40,748

 
33,010

Proceeds from sale of securities available-for-sale
117,367

 
7,025

Principal payments received on loans - related parties
2,706

 
499

Subtotal - principal payments and proceeds from sales received by consolidated VIE-RSO, before eliminations
552,913

 
842,252

 
 
 
 
Decrease in restricted cash
18,328

 
30,079

Items included in "Other investing activity of consolidated VIE-RSO":
 
 
 
Investment in unconsolidated entity
8,911

 
(25,508
)
Acquisition of Moselle CLO S.A.
(30,433
)
 

Improvement of real estate held-for-sale

 
(404
)
Proceeds from sale of real estate held-for-sale
31,639

 
37,001

Distributions from investments in real estate

 
522

Improvements in investments in real estate held-for-sale
(225
)
 
(365
)
Investment in loans - related parties
(849
)
 

Purchase of furniture and fixtures
(69
)
 
(128
)
Acquisition of property and equipment
(362
)
 

Settlement of derivative instruments for investments
(19,245
)
 

Subtotal - Other investing activity of consolidated VIE-RSO, before eliminations
(10,633
)
 
11,118

Eliminations
(391
)
 

Subtotal - Other investing activity of consolidated VIE-RSO
(11,024
)
 
11,118

Net cash (used in) provided by investing activities of consolidated VIE-RSO
(excluding eliminations)
(252,304
)
 
207,799

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
September 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
49,234

 
143,203

Warehouse agreement borrowings
43,000

 

CDO borrowings
235,344

 

Senior Secured Revolving Credit Facility
35,500

 

Reissuance of debt
39,635

 

Payments on borrowings:
 
 
 
Collateralized debt obligations
(301,040
)
 
(450,437
)
Mortgage payable payments

 
(13,600
)
Warehouse agreement payments
(33,719
)
 

Subtotal - net borrowings (repayments) of debt by consolidated VIE-RSO
67,954

 
(320,834
)
Distributions paid on common stock
(77,636
)
 
(68,010
)
Elimination of dividends paid to RAI
1,716

 

Distributions paid on common stock of consolidated VIE-RSO, after eliminations
(75,920
)
 
(68,010
)
Net proceeds from issuances of common stock (net of offering costs of $0 and $4,228)

 
114,018

Net proceeds from dividend reinvestment and stock purchase plan (net of offering costs of $0 and $0)
25,416

 
19,092

Proceeds from issuance of 8.5% Series A redeemable
preferred shares (net of offering costs of $203 and $3)
8,397

 
112

Proceeds from issuance of 8.25% Series B redeemable
preferred shares (net of offering costs of $363 and $1,091)
27,940

 
51,057

Proceeds from issuance of 8.625% Series C redeemable
preferred shares (net of offering costs of $4,005 and $0)
115,815

 

Subtotal - net proceeds from issuance of stock by consolidated VIE-RSO
177,568

 
184,279

   Minority interest equity
12,676

 
2,200

Payment of debt issuance costs
(7,284
)
 
(1,740
)
Settlement of derivative instruments
(23
)
 

Payment of equity to third party sub-note holders
(2,183
)
 
(6,952
)
Distributions paid on preferred stock
(7,907
)
 
(4,389
)
Subtotal - Other consolidated financing activity of consolidated VIE-RSO, before eliminations
(4,721
)
 
(10,881
)
Eliminations
175

 

Subtotal - Other consolidated financing activity of consolidated VIE-RSO
(4,546
)
 
(10,881
)
Net cash provided by (used in) financing activities of consolidated VIE-RSO, excluding eliminations
163,165

 
(215,446
)
Net (decrease) increase in cash and cash equivalents
(99,001
)
 
59,185

Cash and cash equivalents, beginning of year of consolidated VIE-RSO
262,270

 
85,278

Cash and cash equivalents, end of period of consolidated VIE-RSO
$
163,269

 
$
144,463

 
 
 
 
Supplemental disclosures:
 

 
 

  Interest expense paid in cash
$
26,782

 
$
28,391

  Income taxes paid in cash
$
3,293

 
$
8,997

Schedule of Variable Interest Entities
The following table shows the classification and carrying value of assets and liabilities of RSO's consolidated VIEs as of September 30, 2014 (in thousands):
 
Apidos I
 
Apidos
III
 
Apidos
Cinco
 
Apidos
VIII
 
Whitney CLO I
 
RREF
2006-1
 
RREF
2007-1
 
RCC CRE Notes 2013
 
RCC CRE 2014
 
Moselle
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Restricted cash (1)
$
15,366

 
$
3,529

 
$
24,663

 
$
5

 
$
80

 
$
20

 
$
250

 
$
3,337

 
$

 
$
33,383

 
$
80,633

Investment securities available-for-sale, pledged as collateral, at fair value
3,452

 
3,947

 
11,313

 

 

 
11,359

 
67,784

 

 

 
12,521

 
110,376

Loans, pledged as collateral
9,896

 
87,750

 
274,442

 

 

 
128,369

 
204,978

 
267,963

 
349,381

 
83,009

 
1,405,788

Loans held for sale
35,740

 
364

 
570

 

 

 

 

 

 

 

 
36,674

Interest receivable
(268
)
 
443

 
959

 

 

 
2,471

 
2,015

 
1,114

 
1,332

 

 
8,066

Prepaid assets
6

 
7

 
28

 

 

 
100

 
76

 

 

 

 
217

Principal paydown receivable

 

 

 

 

 
25,803

 
8,297

 

 

 

 
34,100

Other assets

 

 

 

 

 

 

 

 
(12
)
 

 
(12
)
Total
assets (2)
$
64,192

 
$
96,040

 
$
311,975

 
$
5

 
$
80

 
$
168,122

 
$
283,400

 
$
272,414

 
$
350,701

 
$
128,913

 
$
1,675,842

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings
$
47,848

 
$
83,621

 
$
284,160

 
$

 
$

 
$
105,841

 
$
137,004

 
$
223,897

 
$
231,365

 
$
101,187

 
$
1,214,923

Accrued interest expense
218

 
46

 
289

 

 

 
44

 
99

 
172

 
123

 
289

 
1,280

Derivatives, at fair value

 

 

 

 

 
1,044

 
6,914

 

 

 

 
7,958

Accounts payable and other liabilities
22

 
48

 
25

 
195

 

 
11

 
1

 

 
10

 
(730
)
 
(418
)
Total liabilities
$
48,088

 
$
83,715

 
$
284,474

 
$
195

 
$

 
$
106,940

 
$
144,018

 
$
224,069

 
$
231,498

 
$
100,746

 
$
1,223,743

 
(1)
Includes $3.6 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 September 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
$
40,157

 
$
1,548

 
$

 
$
41,705

 
41,705

Intangible assets

 

 
9,878

 
9,878

 
9,878

Total assets
40,157

 
1,548

 
9,878

 
51,583

 
 
 
 
 
 
 
 
 
 
 
 
Borrowings

 
51,154

 

 
51,154

 
N/A
Total liabilities

 
51,154

 

 
51,154

 
N/A
Net asset (liability)
$
40,157

 
$
(49,606
)
 
9,878

 
$
429

 
N/A
Supplemental Cash Flow Information
Supplemental disclosure of cash flow information is summarized for the periods indicated (in thousands):
 
Nine Months Ended
 
September 30,
 
2014
 
2013
Non-cash financing activities include the following:
 
 
 

Distributions on common stock declared but not paid
$
26,629

 
$
25,447

Distributions on preferred stock declared but not paid
$
5,555

 
$
2,023

Issuance of restricted stock
$
890

 
$
242

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
September 30, 2014
 
 
 
 
 
 
 
Structured notes, trading
$
10,821

 
$
317

 
$
(2,017
)
 
$
9,121

RMBS, trading
1,897

 

 
(1,831
)
 
66

Total
$
12,718

 
$
317

 
$
(3,848
)
 
$
9,187

 
 
 
 
 
 
 
 
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 aggregate discount (premium) recognized as of the periods indicated (in thousands) are:
 
September 30,
2014
 
December 31,
2013
CMBS
$
3,609

 
$
6,583

RMBS
$
1,876

 
$

ABS
$
2,431

 
$
2,394

Corporate bonds
$
42

 
$
(68
)
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)
As of September 30, 2014
 
 
 
 
 
CMBS
3
 
$
15,970

 
$
480

ABS
3
 
$
6.947

 
$
3.484

 
 
 
 
 
 
As of December 31, 2013
 
 
 
 
 
CMBS
4
 
$
14,500

 
$
466

Corporate bonds
35
 
$
34,253

 
$
(474
)
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
September 30, 2014
 
 
 
 
 
 
 
CMBS
$
176,970

 
$
5,856

 
$
(7,510
)
 
$
175,316

RMBS
30,697

 
848

 

 
31,545

ABS
60,980

 
12,211

 
(1,435
)
 
71,756

Corporate bonds
2,413

 
12

 
(24
)
 
2,401

Total
$
271,060

 
$
18,927

 
$
(8,969
)
 
$
281,018

 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
CMBS
$
185,178

 
$
7,570

 
$
(12,030
)
 
$
180,718

ABS
30,775

 
1,644

 
(394
)
 
32,025

Corporate bonds
2,517

 
16

 
(70
)
 
2,463

Total
$
218,470

 
$
9,230

 
$
(12,494
)
 
$
215,206

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
September 30, 2014
 
 
 
 
 
Less than one year
$
50,160

 
$
56,395

 
3.84
%
Greater than one year and less than five years
142,079

 
133,098

 
5.03
%
Greater than five years and less than ten years
44,913

 
38,301

 
5.32
%
Greater than ten years
43,866

 
43,266

 
5.40
%
Total
$
281,018

 
$
271,060

 
4.97
%
 
 
 
 
 
 
December 31, 2013
 

 
 

 
 

Less than one year
$
39,256

 
$
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
%
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
 
Unrealized
Losses
 
Number of Securities
 
Fair Value
 
Unrealized
Losses
 
Number of Securities
 
Fair Value
 
Unrealized
Losses
 
Number of Securities
As of September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CMBS
$
35,833

 
$
(580
)
 
18

 
$
27,065

 
$
(6,930
)
 
14

 
$
62,898

 
$
(7,510
)
 
32

ABS
13,792

 
(1,248
)
 
13

 
4,410

 
(187
)
 
7

 
18,202

 
(1,435
)
 
20

Corporate Bonds
1,439

 
(24
)
 
1

 

 

 

 
1,439

 
(24
)
 
1

Total temporarily
impaired securities
$
51,064

 
$
(1,852
)
 
32

 
$
31,475

 
$
(7,117
)
 
21

 
$
82,539

 
$
(8,969
)
 
53

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of 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
Multifamily 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 (1)
 
Carrying
Value (2)
As of September 30, 2014
 
 
 
 
 
 
Commercial real estate loans:
 
 

 
 

 
 

Whole loans
 
$
1,028,393

 
$
(5,422
)
 
$
1,022,971

B notes
 
16,164

 
(57
)
 
16,107

Mezzanine loans
 
67,400

 
(95
)
 
67,305

Total commercial real estate loans
 
1,111,957

 
(5,574
)
 
1,106,383

Bank loans
 
642,419

 
(2,221
)
 
640,198

Residential mortgage loans, held for investment
 
2,825

 

 
2,825

Subtotal loans before allowances
 
1,757,201

 
(7,795
)
 
1,749,406

Allowance for loan loss
 
(4,507
)
 

 
(4,507
)
Total loans held for investment
 
1,752,694

 
(7,795
)
 
1,744,899

Bank loans held-for-sale
 
36,674

 

 
36,674

Residential mortgage loans held-for-sale
 
54,708

 

 
54,708

Total loans held-for-sale
 
91,382

 

 
91,382

Total loans
 
$
1,844,076

 
$
(7,795
)
 
$
1,836,281

 
 
 
 
 
 
 
As of 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 $133,000 and $216,000 and deferred upfront fees of $97,000 and $141,000 being amortized over the life of the bank loans as of September 30, 2014 and December 31, 2013, respectively.  Amounts include loan origination fees of $5.6 million and $3.3 million and loan extension fees of $0 and $73,000 being amortized over the life of the commercial real estate loans as of September 30, 2014 and December 31, 2013, respectively.
(2)
Substantially all loans are pledged as collateral under various borrowings at September 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 and loans held-for-sale, at the lower of cost or market (in thousands):
 
September 30,
2014
 
December 31,
2013
Less than one year
$
46,779

 
$
36,985

Greater than one year and less than five years
479,790

 
379,874

Five years or greater
150,303

 
145,164

 
$
676,872

 
$
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)
As of September 30, 2014
 
 
 
 
 
 
 
 
Whole loans, floating rate (1) (4) (5)
 
60
 
$
1,022,971

 
LIBOR plus 1.75% to
LIBOR plus 15.00%
 
January 2015 to February 2019
B notes, fixed rate
 
1
 
16,107

 
8.68%
 
April 2016
Mezzanine loans, floating rate
 
1
 
12,544

 
LIBOR plus 15.32%
 
April 2016
Mezzanine loans, fixed rate (6)
 
3
 
54,761

 
0.50% to 18.71%
 
September 2016 to
September 2021
Total (2) 
 
65
 
$
1,106,383

 
 
 
 
 
 
 
 
 
 
 
 
 
As of 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 $68.3 million and $13.7 million in unfunded loan commitments as of September 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 $4.0 million and $10.4 million as of September 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 September 30, 2014, floating rate whole loans includes $4.0 million and $12.0 million mezzanine components of two whole loans, which have fixed rates 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 September 30, 2014.
(6)
Fixed rate mezzanine loans include a mezzanine loan that was modified into two tranches, which both currently pay interest at 0.48%. 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
As of September 30, 2014
 
 
 
 
 
 
 
 
B notes
 
$

 
$

 
$
16,107

 
$
16,107

Mezzanine loans
 

 

 
67,305

 
67,305

Whole loans
 

 

 
1,022,971

 
1,022,971

Total (1) 
 
$

 
$

 
$
1,106,383

 
$
1,106,383

 
 
 
 
 
 
 
 
 
As of 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.
Loans held for investment
The following table provides information as to the lien position status of RSO's consolidated bank loans, (in thousands):
 
Amortized Cost
 
Apidos I
 
Apidos III
 
Apidos Cinco
 
Whitney CLO I
 
Northport LLC (1)
 
Moselle
 
Total
As of September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien loans
$
9,895

 
$
87,107

 
$
270,598

 

 
$
101,021

 
$
80,721

 
$
549,342

Second lien loans

 

 
3,604

 

 
83,614

 
2,201

 
89,419

Third lien loans

 

 

 

 

 

 

Defaulted first lien loans

 

 

 

 

 

 

Defaulted second lien loans

 
972

 
379

 

 

 
86

 
1,437

Total
9,895

 
88,079

 
274,581

 

 
184,635

 
83,008

 
640,198

First lien loans held-for-sale, at fair value
35,738

 
365

 
571

 

 

 

 
36,674

Total
$
45,633

 
$
88,444

 
$
275,152

 

 
$
184,635

 
$
83,008

 
$
676,872

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien loans
$
79,483

 
$
126,890

 
$
296,368

 
$
72

 
$
31,974

 

 
$
534,787

Second lien loans

 

 
1,139

 

 
7,805

 

 
8,944

Third lien loans
3,020

 
2,475

 
2,463

 

 

 

 
7,958

Defaulted first lien loans
1,206

 
1,124

 
486

 

 

 

 
2,816

Defaulted second lien loans
334

 
334

 

 

 

 

 
668

Total
84,043

 
130,823

 
300,456

 
72

 
39,779

 

 
555,173

First lien loans held-for-sale, at fair value
537

 
651

 
1,189

 

 
4,473

 

 
6,850

Total
$
84,580

 
$
131,474

 
$
301,645

 
$
72

 
$
44,252

 

 
$
562,023

 
(1)
In September 2014, Resource TRS LLC and RCC Commercial transferred all loans to Northport LLC. At December 31, 2013, Resource TRS LLC and RCC Commercial held a total of $34.0 million and $10.3 million of loans, respectively, at amortized cost.
Allocation of Allowance for Loan Loss
The following is a summary of the allocation of the allowance for loan loss (in thousands, except percentages) by asset class:
Description
 
Allowance for Loan Loss
 
Percentage of
Total Allowance
As of September 30, 2014
 
 
 
 
B notes
 
$
69

 
1.53%
Mezzanine loans
 
289

 
6.41%
Whole loans
 
3,685

 
81.76%
Bank loans
 
464

 
10.30%
Total
 
$
4,507

 
 
 
 
 
 
 
As of 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 September 30, 2014 and December 31, 2013 and equity in net earnings (losses) of unconsolidated subsidiaries for the three and nine months ended September 30, 2014 and 2013 (in thousands):
 
 
 
 
 
 
 
Equity in Net Earnings (Losses) of Unconsolidated Subsidiary
 
 
 
Balance as of
 
Balance as of
 
For the three months ended
 
For the three months ended
 
For the three months ended
 
For the nine months ended
 
Ownership %
 
September 30,
2014
 
December 31, 2013
 
September 30,
2014
 
September 30,
2013
 
September 30,
2014
 
September 30, 2013
Värde Investment Partners, L.P.
7.5%
 
$
654

 
$
674

 
$

 
$
6

 
$
(19
)
 
$
49

RRE VIP Borrower, LLC
3% to 5%
 

 

 
770

 
(521
)
 
2,506

 
(735
)
Investment in LCC Preferred Stock
28.3%
 
40,157

 
41,016

 
13

 
(346
)
 
(859
)
 
(378
)
Investment in CVC
Global Credit Opportunities
Fund (1)
29.57%
 
18,181

 
16,177

 
47

 
433

 
2,004

 
526

Investment in Life Care Funding (1)
50.2%
 

 
1,530

 

 
(107
)
 
(75
)
 
(350
)
Investment in School Lane House (4)

 

 
975

 
57

 

 
1,106

 

Subtotal
 
 
58,992

 
60,372

 
887

 
(535
)
 
4,663

 
(888
)
Investment in RCT I and II (2)
3%
 
1,548

 
1,548

 
601

 
1,785

 
1,785

 
1,800

Investment in Preferred Equity (3)

 

 
7,149

 

 
332

 
410

 
821

Total
 
 
$
60,540

 
$
69,069

 
$
1,488

 
$
1,582

 
$
6,858

 
$
1,733

 
(1)
RSO began consolidating this investment during the first quarter of 2014. Ownership % represents ownership after consolidation.
(2)
For the three and nine months ended September 30, 2014 and 2013, these amounts are recorded in interest expense on RSO's consolidated statements of income.
(3)
For the three and nine months ended September 30, 2014 and 2013, these amounts are recorded in interest income on loans on RSO's consolidated statements of income.
(4)
Investment in School Lane House and preferred equity were sold as of September 30, 2014.
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
As of September 30, 2014
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses:
 
 
 
 
 
 
 
 
 
Allowance for losses at January 1, 2014
$
10,416

 
$
3,391

 
$

 
$

 
$
13,807

(Recovery) provision for loan losses
(3,708
)
 
1,033

 

 
936

 
(1,739
)
Loans charged-off
(2,665
)
 
(3,960
)
 

 

 
(6,625
)
Allowance for losses at September 30, 2014
$
4,043

 
$
464

 
$

 
$
936

 
$
5,443

Ending balance:
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$

 
$
464

 
$

 
$
936

 
$
1,400

Collectively evaluated for impairment
$
4,043

 
$

 
$

 
$

 
$
4,043

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

Loans:
 

 
 

 
 

 
 

 
 

Ending balance:
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
$
165,960

 
$
2,340

 
$

 
$
5,108

 
$
173,408

Collectively evaluated for impairment (1)
$
940,423

 
$
637,772

 
$
2,825

 
$

 
$
1,581,020

Loans acquired with deteriorated credit quality
$

 
$
86

 
$

 
$

 
$
86

 
 
 
 
 
 
 
 
 
 
As of December 31, 2013
 

 
 

 
 

 
 

 
 

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

 
$
9,705

 
$

 
$

 
$
17,691

Provision for loan losses
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 September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank loans
$
632,588

 
$

 
$
6,173

 
$

 
$
1,437

 
$
36,674

 
$
676,872

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
Total
As of September 30, 2014
 
 
 
 
 
 
 
 
 
Whole loans
$
990,471

 
$
32,500

 
$

 
$

 
$
1,022,971

B notes
16,107

 

 

 

 
16,107

Mezzanine loans
45,447

 
21,858

 

 

 
67,305

 
$
1,052,025

 
$
54,358

 
$

 
$

 
$
1,106,383

 
 
 
 
 
 
 
 
 
 
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
As of September 30, 2014
 

 
 

 
 
 
 
 
 
 
 
 
 
Whole loans
$

 
$

 
$

 
$

 
$
1,022,971

 
$
1,022,971

 
$

B notes

 

 

 

 
16,107

 
16,107

 

Mezzanine loans

 

 

 

 
67,305

 
67,305

 

Bank loans (1) (2)
774

 

 
1,652

 
2,426

 
674,446

 
676,872

 

Residential mortgage loans (3)

 
251

 
117

 
368

 
57,165

 
57,533

 

Loans receivable-related party

 

 

 

 
5,108

 
5,108

 

Total loans
$
774

 
$
251

 
$
1,769

 
$
2,794

 
$
1,843,102

 
$
1,845,896

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of 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
As of September 30, 2014
 
 
 
 
 
 
 
 
 
Loans without a specific valuation allowance:
 
 
 
 
 
 
 
 
 
Whole loans
$
127,888

 
$
127,888

 
$

 
$
126,591

 
$
11,882

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$
38,072

 
$
38,072

 
$

 
$
38,072

 
$
2,543

Bank loans
$
86

 
$
86

 
$

 
$
86

 
$

Residential mortgage loans
$
2,825

 
$
2,825

 
$

 
$
2,825

 
$
107

Loans receivable - related party
$

 
$

 
$

 
$

 
$

Loans with a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$

 
$

 
$

 
$

 
$

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$

 
$

 
$

 
$

 
$

Bank loans
$
2,340

 
$
2,340

 
$
(464
)
 
$
287

 
$

Residential mortgage loans
$

 
$

 
$

 
$

 
$

Loans receivable - related party
$
3,929

 
$
3,929

 
$
(936
)
 
$
4,831

 
$
221

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

Whole loans
$
127,888

 
$
127,888

 
$

 
$
126,591

 
$
11,882

B notes

 

 

 

 

Mezzanine loans
38,072

 
38,072

 

 
38,072

 
2,543

Bank loans
2,426

 
2,426

 
(464
)
 
373

 

Residential mortgage loans
2,825

 
2,825

 

 
2,825

 
107

Loans receivable - related party
3,929

 
3,929

 
(936
)
 
4,831

 
221

 
$
175,140

 
$
175,140

 
$
(1,400
)
 
$
172,692

 
$
14,753

 
Recorded Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Average Investment in Impaired Loans
 
Interest Income Recognized
As of 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
The following tables show troubled-debt restructurings in RSO's loan portfolio (in thousands):
 
Number of Loans
 
Pre-Modification Outstanding Recorded Balance
 
Post-Modification Outstanding Recorded Balance
Three Months Ended September 30, 2014
 
 
 
 
 
Whole loans
2

 
$
16,039

 
$
16,039

B notes

 

 

Mezzanine loans
1

 
38,072

 
38,072

Bank loans

 

 

Loans receivable - related party

 

 

Total loans
3

 
$
54,111

 
$
54,111

 
 
 
 
 
 
Three Months Ended September 30, 2013
 
 
 
 
 
Whole loans
2

 
$
48,374

 
$
52,716

B notes

 

 

Mezzanine loans

 

 

Bank loans

 

 

Lease receivables

 

 

Loans receivable - related party

 

 

Total loans
2

 
$
48,374

 
$
52,716

 
 
 
 
 
 
Nine Months Ended September 30, 2014
 
 
 
 
 
Whole loans
2

 
$
16,039

 
$
16,039

B notes

 

 

Mezzanine loans
1

 
38,072

 
38,072

Bank loans

 

 

Loans receivable - related party

 

 

Total loans
3

 
$
54,111

 
$
54,111

 
 
 
 
 
 
Nine Months Ended September 30, 2013
 
 
 
 
 
Whole loans
4

 
$
104,702

 
$
109,044

B notes

 

 

Mezzanine loans

 

 

Bank loans

 

 

Lease receivables

 

 

Loans receivable - related party
1

 
6,592

 
6,592

Total loans
5

 
$
111,294

 
$
115,636

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

 
$
(11,325
)
 
$
9,888

Investment in PCM:
 
 
 
 


Wholesale or correspondent relationships
600

 
(234
)
 
366

Total intangible assets
$
21,813

 
$
(11,559
)
 
$
10,254

 
 
 
 
 
 
As of 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 market leases
29

 
(29
)
 

Investment in PCM:
 
 
 
 
 
Wholesale or correspondent relationships
600

 
(42
)
 
558

Total intangible assets
$
24,303

 
$
(12,481
)
 
$
11,822

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
As of September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
RREF CDO 2006-1 Senior Notes
$
105,841

 
$
1

 
$
105,842

 
1.93
%
 
31.9 years
 
$
139,267

RREF CDO 2007-1 Senior Notes
137,004

 
242

 
137,246

 
1.06
%
 
32.0 years
 
273,839

RCC CRE Notes 2013
223,897

 
2,943

 
226,840

 
2.10
%
 
14.2 years
 
269,371

RCC CRE 2014
231,365

 
3,979

 
235,344

 
1.44
%
 
17.6 years
 
347,511

Apidos CDO I Senior Notes
47,848

 

 
47,848

 
2.54
%
 
2.8 years
 
63,956

Apidos CDO III Senior Notes
83,621

 

 
83,621

 
1.11
%
 
6.0 years
 
94,516

Apidos Cinco CDO Senior Notes
284,160

 
358

 
284,518

 
0.74
%
 
5.6 years
 
303,385

Moselle CLO S.A. Senior Notes, at fair value (6)
94,904

 

 
94,904

 
1.19
%
 
5.3 years
 
127,312

Moselle CLO S.A. Securitized Borrowings, at fair value (1)
5,212

 

 
5,212

 
1.19
%
 
N/A
 

Unsecured Junior Subordinated Debentures (2)
51,154

 
394

 
51,548

 
0.04
%
 
22.1 years
 

6.0% Convertible Senior Notes
107,979

 
7,021

 
115,000

 
6.00
%
 
4.2 years
 

CRE - Term Repurchase Facilities (3)
55,280

 
654

 
55,934

 
2.32
%
 
20 days
 
83,133

CMBS - Term Repurchase Facility (4)
21,559

 

 
21,559

 
1.43
%
 
23 days
 
26,540

RMBS - Term Repurchase Facility (5)
22,705

 
55

 
22,760

 
1.15
%
 
1 day
 
28,533

Residential Mortgage Financing Agreements
48,885

 

 
48,885

 
3.56
%
 
278 days
 
68,417

CMBS - Short Term Repurchase Agreements
36,633

 

 
36,633

 
1.53
%
 
23 days
 
47,224

Senior Secured Revolving Credit Agreement (7)
32,911

 
2,589

 
35,500

 
4.13
%
 
3 years
 
184,167

Total
$
1,590,958

 
$
18,236

 
$
1,609,194

 
1.98%
 
12.2 years
 
$
2,057,171




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

 
$
205

 
$
94,209

 
1.87
%
 
32.6 years
 
$
169,115

RREF CDO 2007-1 Senior Notes
177,837

 
719

 
178,556

 
0.84
%
 
32.8 years
 
318,933

RCC CRE Notes 2013
256,571

 
4,269

 
260,840

 
2.03
%
 
15.0 years
 
305,586

Apidos CDO I Senior Notes
87,131

 

 
87,131

 
1.68
%
 
3.6 years
 
103,736

Apidos CDO III Senior Notes
133,209

 
117

 
133,326

 
0.88
%
 
6.7 years
 
145,930

Apidos Cinco CDO Senior Notes
321,147

 
853

 
322,000

 
0.74
%
 
6.4 years
 
342,796

Whitney CLO I Securitized Borrowings (1)
440

 

 
440

 
%
 
N/A
 
885

Unsecured Junior Subordinated Debentures (2)
51,005

 
543

 
51,548

 
4.19
%
 
22.8 years
 

6.0% Convertible Senior Notes
106,535

 
8,465

 
115,000

 
6.00
%
 
4.9 years
 

CRE - Term Repurchase Facilities (3)
29,703

 
1,033

 
30,736

 
2.67
%
 
21 days
 
48,186

CMBS - Term Repurchase Facility (4)
47,601

 
12

 
47,613

 
1.38
%
 
21 days
 
56,949

Residential Mortgage Financing Agreements
14,627

 

 
14,627

 
4.24
%
 
56 days
 
16,487

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 Moselle CLO Securitized Borrowings, 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 $43,000 and $26,000 related to CRE repurchase facilities as of September 30, 2014 and December 31, 2013, respectively.
(4)
Amounts also include accrued interest costs of $23,000 and $22,000 related to CMBS repurchase facilities as of September 30, 2014 and December 31, 2013, respectively. Amounts do not reflect CMBS repurchase agreement borrowings that are components of linked transactions.
(5)
Amount also includes accrued interest costs of $21,000 related to RMBS repurchase facilities as of September 30, 2014.
(6)
The fair value option has been elected for the borrowings associated with Moselle CLO. As such, the outstanding borrowings and principal outstanding amounts are states at fair value. The unpaid principal amounts of these borrowings were $95.0 million at September 30, 2014.
(7)
Weighted average borrowing rate included $25.0 million borrowed at the JP Morgan Chase Bank prime rate to fund the closing on investments. These borrowings were subsequently converted to the lower contracted LIBOR rate and began accruing interest at 2.66% as of October 1, 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):
 
September 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)
$
21,559

 
$
26,540

 
30
 
1.43%
 
$
47,601

 
$
56,949

 
44
 
1.38%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (2)
47,704

 
71,822

 
4
 
2.21%
 
30,003

 
48,186

 
8
 
2.67%
Deutsche Bank AG (3)
7,576

 
11,311

 
1
 
3.03%
 
(300
)
 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deutsche Bank Securities, LLC
25,575

 
29,529

 
8
 
1.47%
 

 

 
 
—%
Wells Fargo Securities, LLC
11,058

 
17,695

 
1
 
1.66%
 

 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS Term Repurchase Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (4)
22,705

 
28,533

 
6
 
1.15%
 

 

 
 
—%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Century Bank
16,526

 
17,831

 
94
 
3.45%
 
11,916

 
13,089

 
74
 
4.17%
ViewPoint Bank, NA
4,395

 
6,079

 
22
 
2.78%
 
2,711

 
3,398

 
17
 
4.58%
Wells Fargo Bank
27,963

 
44,508

 
66
 
3.75%
 

 

 
 
—%
Totals
$
185,061

 
$
253,848

 
 
 
 
 
$
91,931

 
$
121,622

 
 
 
 
 
(1)
The Wells Fargo CMBS term facility borrowing includes zero and $12,000 of deferred debt issuance costs as of September 30, 2014 and December 31, 2013, respectively.
(2)
The Wells Fargo CRE term repurchase facility borrowing includes $260,000 and $732,000 of deferred debt issuance costs as of September 30, 2014 and December 31, 2013, respectively.
(3)
The Deutsche Bank term repurchase facility includes $395,000 and $300,000 of deferred debt issuance costs as of September 30, 2014 and December 31, 2013, respectively.
(4)
The Wells Fargo RMBS term repurchase facility includes $55,000 of deferred debt issuance costs as of September 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.
 
September 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
$
5,153

 
$
6,736

 
7
 
1.66%
 
$
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
4,146

 
6,262

 
2
 
1.37%
 
21,969

 
30,803

 
9
 
1.19%
Deutsche Bank Securities, LLC
20,437

 
30,869

 
9
 
1.46%
 
18,599

 
29,861

 
9
 
1.43%
Totals
$
29,736

 
$
43,867

 
 
 
 
 
$
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
September 30, 2014
 
 
 
 
 
CMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association (2)
$
7,353

 
20
 
1.43%
 
 
 
 
 
 
RMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association
$
5,233

 
1
 
1.15%
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
Wells Fargo Bank, National Association
$
23,677

 
20
 
2.21%
Deutsche Bank Securities, LLC
$
3,266

 
20
 
3.03%
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
JP Morgan Securities, LLC (3)
$

 
0
 
—%
Wells Fargo Securities, LLC
$
23,677

 
8
 
1.66%
Deutsche Bank Securities, LLC
$
3,326

 
29
 
1.47%
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
New Century Bank
$
17,016

 
334
 
3.45%
View Point Bank, NA
$
4,485

 
91
 
2.78%
Wells Fargo Bank
$
32,494

 
275
 
3.75%
 
 
 
 
 
 
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)
$5.2 million and $6.5 million of linked repurchase agreement borrowings are being included as derivative instruments as of September 30, 2014 and December 31, 2013, respectively.
(3)
There are no linked repurchase agreement borrowings being included as derivative instruments as of September 30, 2014. As of December 31, 2013 $17.0 million of linked repurchase agreement borrowings were 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
As of September 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Investment securities, trading
$

 
$

 
$
9,187

 
$
9,187

Investment securities available-for-sale
870

 
1,530

 
278,618

 
281,018

CMBS - linked transactions

 

 
14,272

 
14,272

Derivatives (net)

 
21,618

 

 
21,618

Total assets at fair value
$
870

 
$
23,148

 
$
302,077

 
$
326,095

 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

Derivatives (net)
$

 
$
872

 
$
7,958

 
$
8,830

Total liabilities at fair value
$

 
$
872

 
$
7,958

 
$
8,830

 
 
 
 
 
 
 
 
As of 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
142

 
5,118

 
31

 
(2,454
)
 
2,837

Purchases
105,572

 
61,402

 
31,058

 
3,999

 
202,031

Sales
(99,151
)
 
(20,100
)
 

 
(2,050
)
 
(121,301
)
Paydowns
(36,768
)
 
(10,412
)
 
(825
)
 

 
(48,005
)
Included in OCI
9,009

 
9,091

 
897

 
(1,481
)
 
17,516

Transfers out of Level 2

 

 

 

 

Transfers into Level 3

 

 

 

 

Ending balance, September 30, 2014
$
189,589

 
$
71,755

 
$
31,612

 
$
9,121

 
$
302,077

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
(2,233
)
Ending balance, September 30, 2014                                                                              
$
7,958

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
As of September 30, 2014
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Loans held for sale
$

 
$
36,674

 
$
54,708

 
$
91,382

Impaired loans

 
893

 

 
893

Total assets at fair value
$

 
$
37,567

 
$
54,708

 
$
92,275

 
 
 
 
 
 
 
 
As of 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 September 30, 2014, the significant unobservable inputs used in the fair value measurements were as follows (in thousands):
 
Fair Value at
September 30, 2014
 
Valuation Technique
 
Significant
Unobservable Inputs
 
Significant
Unobservable
Input Value
Interest rate swap agreements
$
7,958

 
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 its 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)
As of September 30, 2014
 
 
 
 
 
 
 
 
 
Loans held-for-investment (1)
$
1,744,899

 
$
1,730,763

 
$

 
$
632,815

 
$
1,097,948

Loans receivable-related party
$
4,172

 
$
4,172

 
$

 
$

 
$
4,172

CDO notes (2)
$
1,213,852

 
$
1,131,145

 
$

 
$
1,131,145

 
$

Junior subordinated notes
$
51,154

 
$
17,648

 
$

 
$

 
$
17,648

Repurchase agreements
$
185,062

 
$
185,062

 
$

 
$

 
$
185,062

Senior secured revolving credit agreement
$
32,911

 
$
32,911

 
$

 
$

 
$
32,911

 
 
 
 
 
 
 
 
 
 
As of 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 $89.2 million and a fair value of $83.0 million at September 30, 2014.
(2)
Contains notes for which the fair value method was elected with an unpaid principal balance of $95.0 million and a fair value of $92.5 million at September 30, 2014.