XML 69 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
VARIABLE INTEREST ENTITIES (Tables)
6 Months Ended
Jun. 30, 2015
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, 2015 (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

 
621

 
621

RREGPS

 
716

 
716

  Pearlmark

 
3,647

 
3,647

 
$
158

 
$
4,984

 
$
5,142

 
(1)
Exclusive of expense reimbursements due to the Company.
Supplemental Cash Flow Information
Supplemental disclosure of cash flow information for the Company is as follows (in thousands, per share data):
 
Six Months Ended
 
June 30,
 
2015
 
2014
Cash (paid) received:
 
 
 
Interest
$
(948
)
 
$
(828
)
Income tax payments
(1,088
)
 
(916
)
Refund of income taxes
52

 
48

 
 
 
 
Dividends declared per common share
$
0.12

 
$
0.10

 
 
 
 
Non-cash activities:
 

 
 

Repurchase of common stock from employees in exchange for the payment of income taxes
$
173

 
$
255

Purchase of equipment on capital leases
881

 

Issuance of treasury stock for the Company's investment savings 401(k) plan
271

 
306

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, 2015
 
 
 
 
 
 
 
 
 
 
 
CLO securities
$
979

 
$
(33
)
 
2

 
$

 
$

 

Equity securities
214

 
(1
)
 
1

 

 

 

Total
$
1,193

 
$
(34
)
 
3

 
$

 
$

 

December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
CLO securities
$
2,643

 
$
(176
)
 
4

 
$

 
$

 

Equity securities

 

 

 

 

 

Total
$
2,643

 
$
(176
)
 
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,
2015
 
December 31,
2014
Real estate investment entities
1% – 12%
 
$
11,461

 
$
8,313

Financial fund management partnerships
0.01% − 50%
 
4,802

 
4,162

Trapeza entities
33% − 50%
 
621

 
614

Investments in unconsolidated entities
 
 
$
16,884

 
$
13,089

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):
 
Receivables
from Managed
Entities
 
Leases and
Loans
 
Rent
Receivables
 
Total
Three Months Ended June 30, 2015:
 
 
 
 
 
 
 
Balance, beginning of period
$
17,359

 
$

 
$
1

 
$
17,360

Provision for (reversal) of credit losses
306

 
(31
)
 
1

 
276

(Charge-offs) recoveries

 
31

 

 
31

Balance, end of period
$
17,665

 
$

 
$
2

 
$
17,667

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
17,665

 
$

 
$
2

 
$
17,667

Ending balance, collectively evaluated for impairment

 

 

 

Balance, end of period
$
17,665

 
$

 
$
2

 
$
17,667

 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015:
 

 
 

 
 

 
 

Balance, beginning of period
$
16,990

 
$

 
$

 
$
16,990

Provision for (reversal) of credit losses
675

 
1

 
2

 
678

(Charge-offs) recoveries

 
(1
)
 

 
(1
)
Balance, end of period
$
17,665

 
$

 
$
2

 
$
17,667

 
 
 
 
 
 
 
 
Ending balance, individually evaluated for impairment
$
17,665

 
$

 
$
2

 
$
17,667

Ending balance, collectively evaluated for impairment

 

 

 

Balance, end of period
$
17,665

 
$

 
$
2

 
$
17,667

 
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 period
$
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

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, 2015 (in thousands):
 
Current
 
30-89 Days
Past Due
 
90-180 Days
Past Due
 
Greater than
181 Days
 
Total
Past Due
 
Total
Loans and receivables from managed
   entities and related parties: (1)
 
 
 
 
 
 
 
 
 
 
 
Commercial finance
    investment entities
$
2

 
$
341

 
$
1,121

 
$
18,347

 
$
19,809

 
$
19,811

Real estate investment entities
4,067

 
269

 
1,094

 
15,069

 
16,432

 
20,499

Financial fund management entities
1,092

 
47

 
30

 

 
77

 
1,169

Other
2,706

 

 

 

 

 
2,706

 
7,867

 
657

 
2,245

 
33,416

 
36,318

 
44,185

Rent receivables - real estate
168

 
8

 
3

 

 
11

 
179

Total financing receivables
$
8,035

 
$
665

 
$
2,248

 
$
33,416

 
$
36,329

 
$
44,364

 
(1)
Receivables are presented gross of an allowance for credit losses of $17.4 million related to one of the Company’s commercial finance investment entities and $307,000 related to one of its real estate investment partnerships.  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, 2014 (in thousands):
 
Current
 
30-89 Days
Past Due
 
90-180 Days
Past Due
 
Greater than
181 Days
 
Total
Past Due
 
Total
Loans and receivables from
   managed entities and
   related parties: (1)
 
 
 
 
 
 
 
 
 
 
 
Commercial finance
    investment entities
$
9

 
$
342

 
$
1,124

 
$
18,398

 
$
19,864

 
$
19,873

Real estate investment entities
6,613

 
772

 
1,214

 
15,134

 
17,120

 
23,733

Financial fund management entities
583

 
74

 

 
6

 
80

 
663

Other
3,024

 

 

 

 

 
3,024

 
10,229

 
1,188

 
2,338

 
33,538

 
37,064

 
47,293

Rent receivables - real estate
76

 
11

 
1

 

 
12

 
88

Total financing receivables
$
10,305

 
$
1,199

 
$
2,339

 
$
33,538

 
$
37,076

 
$
47,381

 
(1)
Receivables are presented gross of an allowance for credit losses of $17.0 million related to one of 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, 2015:
 
 
 
 
 
 
 
Financing receivables with a specific valuation allowance:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance
$
1,044

 
$
18,402

 
$
17,358

 
$
18,420

Loans and receivables from managed entities – real estate
540

 
$
849

 
307

 
606

Rent receivables – real estate

 

 
2

 

 
 
 
 
 
 
 
 
As of December 31, 2014:
 
 
 
 
 
 
 
Financing receivables with a specific valuation allowance:
 

 
 

 
 

 
 

Loans and receivables from managed entities – commercial finance
$
1,295

 
$
18,285

 
$
16,990

 
$
18,882

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, 2015
 
December 31,
2014
 
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
2,432

 

 

 
 

 

 

Other debt:
 
 
 
 
 
Senior Notes
 

 
10,000

 
10,000

Mortgage debt - hotel property
 

 
9,984

 
10,088

Other debt
 

 
1,045

 
324

Total borrowings outstanding
 

 
$
21,029

 
$
20,412


(1)
The amount of the facility as shown has been reduced $503,000 for an outstanding letter of credit.
Company's Asset Recorded at Fair Value on Recurring Basis
The fair value of the Company’s assets and liabilities recorded at fair value on a recurring basis were as follows (in thousands): 
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets - Investment securities
 
 
 
 
 
 
 
June 30, 2015
$
497

 
$
715

 
$
9,658

 
$
10,870

December 31, 2014
$
310

 
$
741

 
$
8,489

 
$
9,540

Liabilities - Apidos contractual commitment
Level 1
 
Level 2
 
Level 3
 
Total
June 30, 2015
$

 
$

 
$
664

 
$
664

December 31, 2014
$

 
$

 
$
745

 
$
745

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, 2015 (in thousands):
 
Investment Securities
Balance, beginning of year
$
8,489

Purchases
1,056

Income accreted
572

Payments and distributions received, net
(944
)
Sales
(175
)
Losses on sales of trading securities
(15
)
Unrealized holding gains on trading securities
43

Change in unrealized gains included in accumulated other comprehensive loss
632

Balance, end of period
$
9,658

    
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, 2014 (in thousands):
 
Investment Securities
Balance, beginning of year
$
7,407

Purchases
15,063

Income accreted
995

Payments and distributions received, net
(3,752
)
Sales
(13,235
)
Gain on sale of investment securities, net
445

Unrealized losses on trading securities
(200
)
Gains on trading securities
1,834

Change in unrealized losses included in accumulated other comprehensive loss
(68
)
Balance, end of year
$
8,489

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, 2015
 
December 31, 2014
 
Carrying
Amount
 
Estimated Fair Value
 
Carrying
Amount
 
Estimated Fair Value
Borrowings:
 

 
 

 
 

 
 

Real estate debt
$
9,984

 
$
10,820

 
$
10,088

 
$
11,197

Senior Notes
10,000

 
13,240

 
10,000

 
12,820

Other debt
1,045

 
1,045

 
324

 
324

 
$
21,029

 
$
25,105

 
$
20,412

 
$
24,341

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):
 
 
 
 
June 30,
2015
 
December 31, 2014
ASSETS (1)
 
 
 
Cash and cash equivalents
$
145,010

 
$
79,905

Restricted cash
45,755

 
122,138

Subtotal - Cash and cash equivalents
190,765

 
202,043

Investment securities, trading
32,680

 
20,786

Investment securities available-for-sale, pledged as collateral, at fair value
170,935

 
197,800

Investment securities available-for-sale, at fair value
82,493

 
77,920

Subtotal - Investments, at fair value
286,108

 
296,506

Loans, pledged as collateral and net of allowances of $46.3 million and $4.6 million
2,042,885

 
1,925,980

Loans receivable–related party

 
558

Loans held for sale
111,122

 
113,675

Subtotal - Loans, before eliminations
2,154,007

 
2,040,213

Eliminations

 
(558
)
Subtotal - Loans
2,154,007

 
2,039,655

Property held for sale
180

 
180

Investments in unconsolidated entities
56,150

 
59,827

Subtotal, Investments in real estate and unconsolidated entities
56,330

 
60,007

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

 
15,367

Derivatives, at fair value
4,289

 
5,304

Interest receivable
12,046

 
16,260

Deferred tax asset
12,828

 
12,634

Principal paydown receivable
11,525

 
40,920

Direct financing leases
1,590

 
2,109

Intangible assets
24,370

 
18,610

Prepaid expenses
3,913

 
4,196

Other assets
16,453

 
14,510

Subtotal - Other assets, before eliminations
87,014

 
129,910

Eliminations

 
(109
)
Subtotal - Other assets
87,014

 
129,801

Total assets (excluding eliminations)
$
2,774,224

 
$
2,728,679

Total assets (including eliminations)
$
2,774,224

 
$
2,728,012

LIABILITIES (2)
 

 
 

Borrowings
$
1,827,461

 
$
1,716,871

Eliminations
332

 
205

Subtotal Borrowings
1,827,793

 
1,717,076

Distribution payable
25,504

 
30,592

Accrued interest expense
5,467

 
2,123

Derivatives, at fair value
6,991

 
8,476

Accrued tax liability
6,383

 
9,219

Accounts payable and other liabilities
9,769

 
9,287

Subtotal - Other liabilities, before eliminations
54,114

 
59,697

Eliminations
(2,474
)
 
(2,446
)
Subtotal - Other liabilities
51,640

 
57,251

Total liabilities (before eliminations)
$
1,881,575

 
$
1,776,568

Total liabilities (after eliminations)
$
1,879,433

 
$
1,774,327

RSO Balance Sheets Detail (in thousands):
 
 
 
 
June 30,
2015
 
December 31,
2014
(1) Assets of consolidated Variable Interest Entities ("VIE") included in total assets above:
 
 
 
Cash and cash equivalents
$
189

 
$
25

Restricted cash
43,954

 
121,247

        Investments securities available-for-sale, pledged as collateral, at fair value
84,858

 
119,203

        Loans held for sale
6,027

 
282

        Loans, pledged as collateral and net of allowances of $42.7 million
and $3.3 million
1,352,546

 
1,261,137

        Interest receivable
5,468

 
8,941

        Prepaid expenses
182

 
221

        Principal paydown receivable

 
25,767

        Other assets
9

 
(12
)
        Total assets of consolidated RSO VIEs
$
1,493,233

 
$
1,536,811

 
 
 
 
(2) Liabilities of consolidated VIEs included in total liabilities above :
 
 
 
        Borrowings
$
1,047,172

 
$
1,046,494

        Accrued interest expense
852

 
1,000

        Derivatives, at fair value
5,946

 
8,439

Unsettled loan purchases
(529
)
 
(529
)
        Accounts payable and other liabilities
190

 
(386
)
        Total liabilities of consolidated RSO VIEs
$
1,053,631

 
$
1,055,018

RSO Operations Statement Detail (in thousands):
 
 
 
 
 
 
 
 
For the Three Months Ended
 
For the Six Months Ended
 
June 30,
 
June 30,
 
2015
 
2014
 
2015
 
2014
REVENUES
 
 
 
 
 
 
 
Interest income:
 
 
 
 
 
 
 
Loans
$
29,759

 
$
26,219

 
$
62,422

 
$
46,448

Securities
5,500

 
3,391

 
9,552

 
7,395

Leases
163

 

 
258

 

Interest income − other
1,119

 
982

 
1,951

 
3,834

Total interest income
36,541

 
30,592

 
74,183

 
57,677

Interest expense
15,803

 
10,610

 
30,705

 
20,238

Net interest income
20,738

 
19,982

 
43,478

 
37,439

Rental income

 
1,507

 

 
6,659

Dividend income
17

 
17

 
33

 
153

Fee income
3,446

 
2,322

 
5,051

 
4,822

Revenues from consolidated VIE-RSO
24,201

 
23,828

 
48,562

 
49,073

OPERATING EXPENSES
 

 
 

 
 
 
 
Management fees − related party
3,500

 
3,314

 
7,060

 
6,394

Equity compensation − related party
791

 
2,032

 
1,786

 
3,699

Rental operating expense

 
1,077

 
6

 
4,473

Lease operating
24

 

 
47

 

General and administrative - Corporate
4,067

 
4,750

 
8,850

 
7,589

General and administrative - PCM
6,722

 
4,138

 
13,801

 
7,565

Depreciation and amortization
621

 
760

 
1,186

 
1,596

Impairment losses

 

 
59

 

Provision (recovery) for loan losses
38,810

 
782

 
42,800

 
(3,178
)
Total operating expenses
54,535

 
16,853

 
75,595

 
28,138

Reclassification of income tax expense

 

 

 

Expenses of consolidated VIE-RSO
54,535

 
16,853

 
75,595

 
28,138

Adjusted operating income
(30,334
)
 
6,975

 
(27,033
)
 
20,935

OTHER INCOME (EXPENSE)
 

 
 

 
 
 
 
Equity in earnings of unconsolidated subsidiaries
662

 
1,762

 
1,368

 
3,776

Net realized and unrealized gain (loss) on sales of investment securities available-for-sale and loans and derivatives
9,745

 
1,648

 
24,168

 
3,736

Net realized and unrealized gains (loss) on investment securities, trading
279

 
(650
)
 
2,353

 
(2,210
)
Unrealized gain (loss) and net interest income on linked transactions, net

 
5,012

 
235

 
7,317

(Loss) on reissuance/ gain on extinguishment of debt
(171
)
 
(533
)
 
(1,071
)
 
(602
)
(Loss) gain on sale of real estate
22

 
3,042

 

 
3,042

Other income (expense)

 

 

 
(1,262
)
Other income, net, from consolidated VIE - RSO
10,537

 
10,281

 
27,053

 
13,797

Income from continuing operations
(19,797
)
 
17,256

 
20

 
34,732

Income tax (expense) benefit - RSO
(2,918
)
 
446

 
(4,765
)
 
430

NET INCOME (LOSS)
(22,715
)
 
17,702

 
(4,745
)
 
35,162

Net (loss) income allocated to preferred shares
(6,116
)
 
(3,358
)
 
(12,207
)
 
(5,758
)
Net (income) loss allocable to non-controlling interest, net of taxes
(2,180
)
 
333

 
(4,657
)
 
389

NET INCOME (LOSS) ALLOCABLE TO RSO COMMON SHAREHOLDERS
$
(31,011
)
 
$
14,677

 
$
(21,609
)
 
$
29,793

RSO Cash Flow Detail (in thousands)
For the Six Months Ended
 
June 30,
 
2015
 
2014
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
Net income (loss)
$
(4,745
)
 
$
35,162

Items included in "Change in cash attributable to consolidated VIE-RSO":
 
 
 
Provision (recovery of) for loan losses
42,800

 
(3,178
)
Depreciation of investments in real estate and other
5,572

 
1,922

Amortization of stock-based compensation
1,786

 
3,699

Amortization of (accretion) of terminated derivative instruments
134

 
142

Accretion (amortization) of interest-only available-for-sales securities
1,868

 
(339
)
Deferred income tax (benefit) expense
(194
)
 
(689
)
Sale (purchase) of residential mortgage loans held for sale, net
15,229

 
(12,162
)
Capitalization of residential mortgage servicing rights
(7,848
)
 

Sale (purchase) of securities, trading, net
(9,541
)
 
429

Net realized and unrealized loss (gain) on investment securities, trading
(2,353
)
 
2,210

Net realized (gain) loss on sales of investment securities available-for-sale and loans
(24,168
)
 
(2,148
)
Loss (gain) on reissuance (extinguishment) of debt
1,071

 
602

Loss (gain) on sales of real estate

 
(3,042
)
Settlement of derivative instruments
12,405

 
442

Net impairment losses recognized in earnings
59

 

      Linked transactions fair value adjustments
(235
)
 
(5,923
)
      Equity in net (earnings) losses of unconsolidated subsidiaries
(1,368
)
 
(3,776
)
Changes in operating assets and liabilities, net of acquisitions
12,376

 
979

Net cash provided by (used in) operating activities
47,593

 
(20,832
)
Change in consolidated VIE-RSO cash for the period
(65,105
)
 
95,584

Subtotal - Change in cash attributable to consolidated VIE-RSO before eliminations
(17,512
)
 
74,752

Elimination of intercompany activity
(29
)
 
(28
)
Subtotal - Adjustments to reconcile net income (loss) and operating cash flows to net income (loss) of consolidated VIE-RSO
(17,541
)
 
74,724

Net cash provided by (used in ) operating activities of consolidated VIE-RSO (excluding eliminations)
42,848

 
14,330

 
Six Months Ended
 
June 30,
 
2015
 
2014
CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 

Purchase of loans
(436,440
)
 
(489,800
)
Purchase of securities available-for-sale
(11,320
)
 
(107,339
)
Subtotal - Purchase of loans and securities by consolidated VIE-RSO, before eliminations
(447,760
)
 
(597,139
)
Principal payments received on loans
209,744

 
196,973

Proceeds from sale of loans
93,146

 
44,024

Principal payments on securities available-for-sale
49,819

 
25,774

Proceeds from sale of securities available-for-sale
37,221

 
99,151

Principal payments received on loans - related parties
558

 
1,759

Investment in loans - related parties

 
(244
)
Subtotal - principal payments and proceeds from sales received by consolidated VIE-RSO, before eliminations
390,488

 
367,437

 
 
 
 
(Increase) decrease in restricted cash
57,089

 
10,543

 
 
 
 
Items included in "Other investing activity of consolidated VIE-RSO":
 
 
 
Return of capital from (investment in) unconsolidated entity
5,000

 
8,911

Acquisition of controlling interest in Moselle CLO S.A.

 
(30,433
)
Proceeds from sale of real estate held-for-sale
44

 
31,202

Improvements of investments in real estate

 
252

Purchase of furniture and fixtures
(10
)
 
(69
)
Acquisition of property and equipment
(228
)
 
(332
)
Subtotal - Other investing activity of consolidated VIE-RSO, before eliminations
4,806

 
9,531

Eliminations
(821
)
 
(391
)
Subtotal - Other investing activity of consolidated VIE-RSO
3,985

 
9,140

Net cash used in investing activities of consolidated VIE-RSO
(excluding eliminations)
4,623

 
(209,628
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended
 
June 30,
 
2015
 
2014
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
Items included in "Net borrowings (repayments) of debt by consolidated VIE-RSO"
 
 
 
Proceeds from borrowings:
 
 
 

Repurchase agreements, net of repayments

 
142,019

Senior secured revolving credit facility
99,500

 

Securitizations
282,127

 
43,000

Convertible senior notes
99,000

 
16,502

   Reissuance of debt
12,229

 

Payments on borrowings:
 
 
 
Securitization
(290,190
)
 
(152,556
)
Senior secured revolving credit facility
(62,000
)
 

Repurchase agreements, net of borrowings
(56,383
)
 

Subtotal - net borrowings of debt by consolidated VIE-RSO
84,283

 
48,965

Distributions paid on common stock
(48,006
)
 
(51,457
)
Elimination of dividends paid to RAI
936

 
572

Distributions paid on common stock of consolidated VIE-RSO, after eliminations
(47,070
)
 
(50,885
)
Net proceeds from issuances of common stock and dividend reinvestment and stock purchase plan, net of offering costs
129

 
14,554

Proceeds from issuance of preferred shares, net of offering costs
3,035

 
148,765

Repurchase of common stock
(5
)
 

Subtotal - net proceeds from issuance of stock by consolidated VIE-RSO
3,159

 
163,319

Payment of debt issuance costs
(7,986
)
 
(8
)
Distributions paid to non-controlling interests
(3,814
)
 

Proceeds received from non-controlling interests
2,676

 

Payment of equity to third party sub-note holders
(519
)
 
(799
)
Distributions paid on preferred stock
(12,159
)
 
(4,679
)
Subtotal - Other consolidated financing activity of consolidated VIE-RSO, before eliminations
(21,802
)
 
(5,486
)
Eliminations
100

 

Subtotal - Other consolidated financing activity of consolidated VIE-RSO
(21,702
)
 
(5,486
)
Net cash provided by financing activities of consolidated VIE-RSO, excluding eliminations
17,634

 
155,341

Net increase (decrease) in cash and cash equivalents
65,105

 
(39,957
)
Cash and cash equivalents, beginning of year of consolidated VIE-RSO
79,905

 
262,270

Cash and cash equivalents, end of period of consolidated VIE-RSO
$
145,010

 
$
222,313

 
 
 
 
Supplemental disclosures:
 

 
 

  Interest expense paid in cash
$
21,402

 
$
17,438

  Income taxes paid in cash
$
9,182

 
$
3,249

Schedule of Variable Interest Entities
The following table shows the classification, carrying value and maximum exposure to loss with respect to RSO’s unconsolidated VIEs as of June 30, 2015 (in thousands):
 
Unconsolidated Variable Interest Entities
 
 
 
LCC
 
Unsecured Junior Subordinated Debentures
 
Resource Capital Asset Management CDOs
 
Investment in ZAIS
 
Total
 
Maximum Exposure to Loss
Investment in unconsolidated entities
$
39,818

 
$
1,548

 
$

 
$
10,228

 
$
51,594

 
51,594

Intangible assets

 

 
8,542

 

 
8,542

 
8,542

Total assets
39,818

 
1,548

 
8,542

 
10,228

 
60,136

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings

 
51,308

 

 

 
51,308

 
N/A
Total liabilities

 
51,308

 

 

 
51,308

 
N/A
Net asset (liability)
$
39,818

 
$
(49,760
)
 
8,542

 
$
10,228

 
$
8,828

 
N/A
The following table shows the classification and carrying value of assets and liabilities of RSO's consolidated VIEs as of June 30, 2015 (in thousands):
 
Apidos I
 
Apidos
III
 
Apidos
Cinco
 
Whitney CLO I
 
RREF
2006-1
 
RREF
2007-1
 
RCC CRE Notes 2013
 
RCC 2014-CRE2
 
RCC 2015-CRE3
 
Moselle
 
RCM Global, LLC
 
Total
ASSETS (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$
189

 
$
189

Restricted cash (1)
347

 
3,613

 
37,231

 
116

 
20

 
250

 
1,815

 

 
5

 
557

 

 
43,954

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

 

 
10,268

 

 
5,854

 
56,448

 

 

 

 

 
12,288

 
84,858

Loans, pledged as collateral

 

 
180,758

 

 
94,504

 
190,911

 
192,480

 
351,301

 
342,592

 

 

 
1,352,546

Loans held for sale
153

 
1,358

 
4,516

 

 

 

 

 

 

 

 

 
6,027

Interest receivable

 

 
734

 

 
374

 
1,302

 
792

 
1,324

 
1,240

 

 
(298
)
 
5,468

Prepaid assets

 
10

 
24

 

 
15

 
95

 
28

 
10

 

 

 

 
182

Principal paydown receivable

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

 
9

 

 

 

 
9

Total assets (2)
$
500

 
$
4,981

 
$
233,531

 
$
116

 
$
100,767

 
$
249,006

 
$
195,115

 
$
352,644

 
$
343,837

 
$
557

 
$
12,179

 
$
1,493,233

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings
$

 
$

 
$
208,893

 
$

 
$
57,205

 
$
125,055

 
$
145,786

 
$
231,846

 
$
278,228

 
$
159

 
$

 
$
1,047,172

Accrued interest expense

 

 
253

 

 
33

 
97

 
132

 
125

 
212

 

 

 
852

Derivatives, at fair value

 

 

 

 
346

 
5,600

 

 

 

 

 

 
5,946

Unsettled loan purchases

 

 

 

 

 

 

 

 

 

 
(529
)
 
(529
)
Accounts payable and other liabilities

 
3

 
14

 

 
9

 
1

 

 

 

 
161

 
2

 
190

Total liabilities
$

 
$
3

 
$
209,160

 
$

 
$
57,593

 
$
130,753

 
$
145,918

 
$
231,971

 
$
278,440

 
$
320

 
$
(527
)
 
$
1,053,631

 
(1)
Includes $2.1 million designated to fund future commitments on specific commercial real estate loans 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.
(3)
In October 2013, RSO liquidated Apidos CLO VIII and all of the assets were sold. However, RSO still owns its share of beneficial interests that caused it to consolidate it.
Supplemental Cash Flow Information
Supplemental disclosure of cash flow information is summarized for the periods indicated (in thousands):
 
For the Six Months Ended
 
June 30,
 
2015
 
2014
Non-cash investing activities include the following:
 
 
 
Conversion of linked transactions assets to CMBS (1)
$
48,605

 
$

 
 
 
 
Non-cash financing activities include the following:
 
 
 

Distributions on common stock declared but not paid
$
21,426

 
$
26,179

Distributions on preferred stock declared but not paid
$
4,078

 
$
4,353

Issuance of restricted stock
$
1,158

 
$
646

Conversion of linked transaction liabilities to repurchase agreement borrowings (1)
$
33,377

 
$

Investment Trading Securities at Fair Value
The following table summarizes RSO's structured notes and RMBS that are classified as investment securities, trading and carried at fair value (in thousands). Structured notes are CLO debt securities collateralized by syndicated bank loans, and RMBS is a type of mortgage-backed debt obligation whose cash flows come from residential debt.
 
Amortized Cost
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
As of June 30, 2015:
 
 
 
 
 
 
 
Structured notes
$
32,519

 
$
3,027

 
$
(2,866
)
 
$
32,680

RMBS
1,896

 

 
(1,896
)
 

Total
$
34,415

 
$
3,027

 
$
(4,762
)
 
$
32,680

 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

Structured notes
$
22,876

 
$
1,098

 
$
(3,188
)
 
$
20,786

RMBS
1,896

 

 
(1,896
)
 

Total
$
24,772

 
$
1,098

 
$
(5,084
)
 
$
20,786

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 (1)
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
As of June 30, 2015:
 
 
 
 
 
 
 
CMBS
$
181,399

 
$
5,114

 
$
(1,191
)
 
$
185,322

RMBS
2,422

 
112

 
(60
)
 
2,474

ABS
55,039

 
8,755

 
(553
)
 
63,241

Corporate bonds
2,419

 
5

 
(33
)
 
2,391

Total
$
241,279

 
$
13,986

 
$
(1,837
)
 
$
253,428

 
 
 
 
 
 
 
 
As of December 31, 2014:
 
 
 
 
 
 
 
CMBS
$
168,669

 
$
4,938

 
$
(3,202
)
 
$
170,405

RMBS
29,814

 
937

 

 
30,751

ABS
55,617

 
16,876

 
(336
)
 
72,157

Corporate bonds
2,415

 
10

 
(18
)
 
2,407

Total
$
256,515

 
$
22,761

 
$
(3,556
)
 
$
275,720

 

(1)
As of June 30, 2015 and December 31, 2014, $170.9 million and $197.8 million, respectively, of investment securities available-for-sale were pledged as collateral under related financings.
The following table summarizes RSO's sales of investment securities available-for-sale, (in thousands, except number of securities):
 
For the Three Months Ended
 
Positions
Sold
 
Par Amount Sold
 
Realized Gain (Loss)
June 30, 2015
 
 
 
 
 
ABS
3
 
$
3.626

 
$
1.838

RMBS
6
 
$
28,305

 
$
984

 
 
 
 
 
 
June 30, 2014
 
 
 
 
 
CMBS
3
 
$
15,970

 
$
480

Estimated maturities of available for sale securities
The following table summarizes the estimated maturities of RSO’s CMBS, RMBS, ABS and corporate bonds according to their estimated weighted average life classifications (in thousands, except percentages):
Weighted Average Life
Fair Value
 
Amortized Cost
 
Weighted Average Coupon
As of June 30, 2015:
 
 
 
 
 
Less than one year
$
108,353

(1) 
$
107,588

 
6.72
%
Greater than one year and less than five years
95,677

 
88,814

 
6.94
%
Greater than five years and less than ten years
17,522

 
16,245

 
13.43
%
Greater than ten years
31,876

 
28,632

 
9.05
%
Total
$
253,428

 
$
241,279

 
7.56
%
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

Less than one year
$
78,095

(1) 
$
79,649

 
4.13
%
Greater than one year and less than five years
115,302

 
100,909

 
4.64
%
Greater than five years and less than ten years
20,177

 
17,516

 
16.45
%
Greater than ten years
62,146

 
58,441

 
7.86
%
Total
$
275,720

 
$
256,515

 
6.08
%
 

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 June 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CMBS
$
31,158

 
$
(246
)
 
24

 
$
18,989

 
$
(945
)
 
10

 
$
50,147

 
$
(1,191
)
 
34

ABS
3,258

 
(524
)
 
11

 
691

 
(29
)
 
2

 
3,949

 
(553
)
 
13

Corporate Bonds

 

 

 
1,435

 
(33
)
 
1

 
1,435

 
(33
)
 
1

RMBS
1,132

 
(60
)
 
2

 

 

 

 
1,132

 
(60
)
 
2

Total temporarily
impaired securities
$
35,548

 
$
(830
)
 
37

 
$
21,115

 
$
(1,007
)
 
13

 
$
56,663

 
$
(1,837
)
 
50

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 
 
 

 
 
 
 

 
 

 
 
 
 

 
 

 
 
CMBS
$
35,860

 
$
(555
)
 
22

 
$
25,583

 
$
(2,647
)
 
13

 
$
61,443

 
$
(3,202
)
 
35

ABS
1,000

 
(278
)
 
8

 
958

 
(58
)
 
3

 
1,958

 
(336
)
 
11

Corporate Bonds
1,447

 
(18
)
 
1

 

 

 

 
1,447

 
(18
)
 
1

Total temporarily
impaired securities
$
38,307

 
$
(851
)
 
31

 
$
26,541

 
$
(2,705
)
 
16

 
$
64,848

 
$
(3,556
)
 
47

Schedule of Receivables with Imputed Interest
The following is a summary of RSO’s loans (in thousands):
Loan Description
 
Principal
 
Unamortized (Discount) Premium (1)
 
Carrying
Value (2)
As of June 30, 2015:
 
 
 
 
 
 
Commercial real estate loans:
 
 

 
 

 
 

Whole loans
 
$
1,510,814

 
$
(8,211
)
 
$
1,502,603

B notes
 
16,026

 
(29
)
 
15,997

Mezzanine loans
 
54,821

 
1

 
54,822

Total commercial real estate loans
 
1,581,661

 
(8,239
)
 
1,573,422

Bank loans
 
182,338

 
(581
)
 
181,757

Middle market loans
 
331,822

 
(827
)
 
330,995

Residential mortgage loans, held for investment
 
3,030

 

 
3,030

Subtotal loans before allowances
 
2,098,851

 
(9,647
)
 
2,089,204

Allowance for loan loss
 
(46,319
)
 

 
(46,319
)
Total loans held for investment, net of allowances
 
2,052,532

 
(9,647
)
 
2,042,885

Bank loans held-for-sale
 
6,028

 

 
6,028

Residential mortgage loans held-for-sale, at fair value (3)
 
105,094

 

 
105,094

Total loans held-for-sale
 
111,122

 

 
111,122

Total loans, net
 
$
2,163,654

 
$
(9,647
)
 
$
2,154,007

 
 
 
 
 
 
 
As of December 31, 2014:
 
 

 
 

 
 

Commercial real estate loans:
 
 

 
 

 
 

Whole loans
 
$
1,271,121

 
$
(7,529
)
 
$
1,263,592

B notes
 
16,120

 
(48
)
 
16,072

Mezzanine loans
 
67,446

 
(80
)
 
67,366

Total commercial real estate loans
 
1,354,687

 
(7,657
)
 
1,347,030

Bank loans
 
332,058

 
(1,410
)
 
330,648

Middle market loans
 
250,859

 
(746
)
 
250,113

Residential mortgage loans, held for investment
 
2,802

 

 
2,802

Subtotal loans before allowances
 
1,940,406

 
(9,813
)
 
1,930,593

Allowance for loan loss
 
(4,613
)
 

 
(4,613
)
Total loans, net of allowances
 
1,935,793

 
(9,813
)
 
1,925,980

Bank loans held-for-sale
 
282

 

 
282

Residential mortgage loans held-for-sale, at fair value (3)
 
111,454

 

 
111,454

Total loans held-for-sale
 
111,736

 

 
111,736

Total loans, net
 
$
2,047,529

 
$
(9,813
)
 
$
2,037,716

 
(1)
Amounts include deferred amendment fees of $53,000 and $88,000 and deferred upfront fees of $27,000 and $82,000 being amortized over the life of the bank loans as of June 30, 2015 and December 31, 2014, respectively.  Amounts include loan origination fees of $8.2 million and $7.6 million as of June 30, 2015 and December 31, 2014, respectively.
(2)
Substantially all loans are pledged as collateral under various borrowings at June 30, 2015 and December 31, 2014, respectively.
(3)
Residential mortgage loans held for sale, at fair value consisted of $64.8 million and $40.3 million of agency-conforming and jumbo mortgage loans, respectively, as of June 30, 2015. Residential mortgage loans held for sale, at fair value consisted of $28.9 million and $82.6 million of agency-conforming and jumbo mortgage loans, respectively, as of December 31, 2014.
Schedule of Equity Method Investments
The following table shows RSO's investments in unconsolidated entities as of June 30, 2015 and December 31, 2014 and equity in earnings of unconsolidated subsidiaries for the three and six months ended June 30, 2015 and 2014 (in thousands):
 
 
 
 
 
 
 
Equity in Earnings of Unconsolidated Subsidiary
 
 
 
Balance as of
 
Balance as of
 
For the three months ended
 
For the six months ended
 
For the three months ended
 
For the three months ended
 
Ownership %
 
June 30,
2015
 
December 31, 2014
 
June 30,
2015
 
June 30,
2015
 
June 30,
2014
 
June 30,
2014
Värde Investment
Partners, L.P.
7.5%
 
$
654

 
$
654

 
$

 
$

 
$
(19
)
 
$
(20
)
RRE VIP
Borrower, LLC (1)
3% to 5%
 

 

 

 
46

 
870

 
1,736

Investment in
LCC Preferred Stock
28.4%
 
39,819

 
39,416

 
350

 
402

 
(278
)
 
(872
)
Investment in CVC Global Credit Opportunities Fund (2)
17.4%
 
14,129

 
18,209

 
312

 
920

 
1,124

 
1,958

Investment in Life Care Funding  (3)
60.7%
 

 

 

 

 

 
(75
)
Investment in School Lane House (1)

 

 

 

 

 
65

 
1,049

Subtotal
 
 
54,602

 
58,279

 
662

 
1,368

 
1,762

 
3,776

Investment in
RCT I and II (4)
3.0%
 
1,548

 
1,548

 
(602
)
 
(1,195
)
 
(594
)
 
(1,184
)
Investment in
Preferred Equity (1)(5)

 

 

 

 

 
167

 
244

Total
 
 
$
56,150

 
$
59,827

 
$
60

 
$
173

 
$
1,335

 
$
2,836

 
(1)
Investment in School Lane House, Investment in RRE VIP Borrower and the Investment in Preferred Equity were sold or repaid as of December 31, 2014.
(2)
In March 2015, RSO elected a partial redemption of $5.0 million from the fund.
(3)
In January 2013, Long Term Care Conversion ("LTCC") invested $2.0 million into Life Care Funding, LLC ("LCF") for the purpose of originating and acquiring life settlement contracts. In February 2014, RSO invested an additional $1.4 million which resulted in the consolidation of LCF during the first quarter of 2014. Ownership percentage represents ownership after consolidation.
(4)
For the three and six months ended June 30, 2015 and 2014, these amounts are recorded in interest expense on RSO's consolidated statements of operations.
(5) For the three and six months ended June 30, 2014, these amounts are recorded in interest income on loans on RSO's consolidated statements of operations.
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
 
Middle Market Loans
 
Residential Mortgage Loans
 
Loans Receivable-Related Party
 
Total
As of June 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses:
 
 
 
 
 
 
 
 
 
 
 
Allowance for losses at January 1, 2015
$
4,043

 
$
570

 
$

 
$

 
$

 
$
4,613

Provision (recovery) for loan losses
38,072

 
1,734

 
3,320

 
(110
)
 
(216
)
 
42,800

Loans charged-off

 
(1,307
)
 
(113
)
 
110

 
216

 
(1,094
)
Recoveries

 

 

 

 

 

Allowance for losses at June 30, 2015
$
42,115

 
$
997

 
$
3,207

 
$

 
$

 
$
46,319

Ending balance:
 

 
 

 
 
 
 

 
 

 
 

Individually evaluated for impairment
$
40,275

 
$
257

 
$
3,207

 
$

 
$

 
$
43,739

Collectively evaluated for impairment
$
1,840

 
$
740

 
$

 
$

 
$

 
$
2,580

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

 
$

Loans:
 

 
 

 
 
 
 

 
 

 
 

Ending balance:
 

 
 

 
 
 
 

 
 

 
 

Individually evaluated for impairment
$
128,927

 
$
474

 
$
330,995

 
$

 
$

 
$
460,396

Collectively evaluated for impairment 
$
1,444,495

 
$
181,283

 
$

 
$
3,030

 
$

 
$
1,628,808

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 
 
 

 
 

 
 

Allowance for Loan Losses:
 
 
 
 
 
 
 
 
 
 
 
Allowance for losses at January 1, 2014
$
10,416

 
$
3,391

 
$

 
$

 
$

 
$
13,807

Provision for loan losses
(3,758
)
 
4,173

 
92

 

 
1,297

 
1,804

Loans charged-off
(2,615
)
 
(6,994
)
 
(92
)
 

 
(1,297
)
 
(10,998
)
Allowance for losses at December 31, 2014
$
4,043

 
$
570

 
$

 
$

 
$

 
$
4,613

Ending balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
570

 
$

 
$

 
$

 
$
570

Collectively evaluated for impairment
$
4,043

 
$

 
$

 
$

 
$

 
$
4,043

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

 
$

Loans:
 

 
 

 
 
 
 

 
 

 
 

Ending balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
166,180

 
$
1,350

 
$
250,113

 
$

 
$
1,277

 
$
418,920

Collectively evaluated for impairment
$
1,180,850

 
$
329,580

 
$

 
$
2,802

 
$

 
$
1,513,232

Loans acquired with deteriorated credit quality
$

 
$

 
$

 
$

 
$

 
$

Financing Receivable Credit Quality Indicators
Credit risk profiles of middle market loans were as follows (in thousands):
 
Rating 1
 
Rating 2
 
Rating 3
 
Rating 4
 
Rating 5
 
Held for Sale
 
Total
As of June 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Middle market loans
$
19,225

 
$
292,983

 
$
13,831

 
$

 
$
4,956

 
$

 
$
330,995

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
Middle market loans
$

 
$
240,245

 
$
9,868

 
$

 
$

 
$

 
$
250,113

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, 2015:
 
 
 
 
 
 
 
 
 
 
 
Whole loans
$
1,467,901

 
$
32,500

 
$

 
$
2,202

 
$

 
$
1,502,603

B notes
15,997

 

 

 

 

 
15,997

Mezzanine loans
16,750

 

 

 
38,072

 

 
54,822

 
$
1,500,648

 
$
32,500

 
$

 
$
40,274

 
$

 
$
1,573,422

 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

 
 

 
 

Whole loans
$
1,231,092

 
$
32,500

 
$

 
$

 
$

 
$
1,263,592

B notes
16,072

 

 

 

 

 
16,072

Mezzanine loans
45,432

 
21,934

 

 

 

 
67,366

 
$
1,292,596

 
$
54,434

 
$

 
$

 
$

 
$
1,347,030

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, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank loans
$
162,007

 
$
12,577

 
$
4,249

 
$
2,450

 
$
474

 
$
6,028

 
$
187,785

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

 
 

 
 

 
 

Bank loans
$
291,214

 
$
32,660

 
$
5,424

 
$

 
$
1,350

 
$
282

 
$
330,930

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 (in thousands):
 
30-59
Days
 
60-89
Days
 
Greater
than
90 Days
 
Total Past Due
 
Current (3)
 
Total
Loans
Receivable
 
Total Loans > 90 Days and Accruing
As of June 30, 2015:
 

 
 

 
 
 
 
 
 
 
 
 
 
Whole loans
$

 
$

 
$

 
$

 
$
1,502,603

 
$
1,502,603

 
$

B notes

 

 

 

 
15,997

 
15,997

 

Mezzanine loans

 

 

 

 
54,822

 
54,822

 

Bank loans (1)

 

 
474

 
474

 
187,311

 
187,785

 

Middle market loans

 
4,956

 

 
4,956

 
326,039

 
330,995

 

Residential mortgage loans (2)

 
80

 
116

 
196

 
107,928

 
108,124

 

Total loans
$

 
$
5,036

 
$
590

 
$
5,626

 
$
2,194,700

 
$
2,200,326

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

 
 

 
 

 
 

Whole loans
$

 
$

 
$

 
$

 
$
1,263,592

 
$
1,263,592

 
$

B notes

 

 

 

 
16,072

 
16,072

 

Mezzanine loans

 

 

 

 
67,366

 
67,366

 

Bank loans (1)

 

 
1,350

 
1,350

 
329,580

 
330,930

 

Middle market loans

 

 

 

 
250,113

 
250,113

 

Residential mortgage loans (2)
443

 
82

 
119

 
644

 
113,612

 
114,256

 

Loans receivable-related party

 

 

 

 
1,277

 
1,277

 

Total loans
$
443

 
$
82

 
$
1,469

 
$
1,994

 
$
2,041,612

 
$
2,043,606

 
$


 
(1)
Contains $6.0 million and $282,000 of bank loans held for sale at June 30, 2015 and December 31, 2014, respectively.
(2)
Contains $105.1 million and $111.5 million of residential mortgage loans held for sale at June 30, 2015 and December 31, 2014, respectively.
(3)
Current loans include one impaired mezzanine loan and one impaired whole loan with amortized costs of $38.1 million and $2.2 million, respectively, that were both fully reserved as of June 30, 2015.

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 June 30, 2015:
 
 
 
 
 
 
 
 
 
Loans without a specific valuation allowance:
 
 
 
 
 
 
 
 
 
Whole loans
$
128,927

 
$
128,927

 
$

 
$
128,520

 
$
14,606

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$

 
$

 
$

 
$

 
$

Bank loans
$

 
$

 
$

 
$

 
$

Middle market loans
$

 
$

 
$

 
$

 
$

Residential mortgage loans
$
3,030

 
$
3,030

 
$

 
$
2,818

 
$
81

Loans receivable - related party
$

 
$

 
$

 
$

 
$

Loans with a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$
2,202

 
$
2,202

 
$
(2,202
)
 
$
2,202

 
$
26

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$
38,072

 
$
38,072

 
$
(38,072
)
 
$
38,072

 
$

Bank loans
$
474

 
$
474

 
$
(257
)
 
$
237

 
$

Middle market loans
$
4,956

 
$
4,956

 
$
(3,207
)
 
$
4,956

 
$

Residential mortgage loans
$

 
$

 
$

 
$

 
$

Loans receivable - related party
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

Whole loans
$
131,129

 
$
131,129

 
$
(2,202
)
 
$
130,722

 
$
14,632

B notes

 

 

 

 

Mezzanine loans
38,072

 
38,072

 
(38,072
)
 
38,072

 

Bank loans
474

 
474

 
(257
)
 
237

 

Middle market loans
4,956

 
4,956

 
(3,207
)
 
4,956

 

Residential mortgage loans
3,030

 
3,030

 

 
2,818

 
81

Loans receivable - related party

 

 

 

 

 
$
177,661

 
$
177,661

 
$
(43,738
)
 
$
176,805

 
$
14,713

 
Recorded Balance
 
Unpaid Principal Balance
 
Specific Allowance
 
Average Investment in Impaired Loans
 
Interest Income Recognized
As of December 31, 2014:
 

 
 

 
 

 
 

 
 

Loans without a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$
128,108

 
$
128,108

 
$

 
$
130,445

 
$
12,679

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$
38,072

 
$
38,072

 
$

 
$
38,072

 
$
2,859

Bank loans
$

 
$

 
$

 
$

 
$

Middle market loans
$

 
$

 
$

 
$

 
$

Residential mortgage loans
$
2,082

 
$
2,082

 
$

 
$
2,082

 
$
148

Loans receivable - related party
$

 
$

 
$

 
$

 
$

Loans with a specific valuation allowance:
 

 
 

 
 

 
 

 
 

Whole loans
$

 
$

 
$

 
$

 
$

B notes
$

 
$

 
$

 
$

 
$

Mezzanine loans
$

 
$

 
$

 
$

 
$

Bank loans
$
1,350

 
$
1,350

 
$
(570
)
 
$

 
$

Middle market loans
$

 
$

 
$

 
$

 
$

Residential mortgage loans
$

 
$

 
$

 
$

 
$

Loans receivable - related party
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

Whole loans
$
128,108

 
$
128,108

 
$

 
$
130,445

 
$
12,679

B notes

 

 

 

 

Mezzanine loans
38,072

 
38,072

 

 
38,072

 
2,859

Bank loans
1,350

 
1,350

 
(570
)
 

 

Middle market loans

 

 

 

 

Residential mortgage loans
2,082

 
2,082

 

 
2,082

 
148

Loans receivable - related party

 

 

 

 

 
$
169,612

 
$
169,612

 
$
(570
)
 
$
170,599

 
$
15,686

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
Six Months Ended June 30, 2015:
 
 
 
 
 
Whole loans
2

 
$
67,459

 
$
67,459

B notes

 

 

Mezzanine loans
1

 
38,072

 
0
Bank loans

 

 

Middle market loans

 

 

Residential mortgage loans

 

 

Loans receivable - related party

 

 

Total loans
3

 
$
105,531

 
$
67,459

Schedule of Intangible Assets and Goodwill
The following table summarizes the activity of intangible assets for the period indicated (in thousands):
 
Management Contracts
 
Wholesale/Correspondent Relationships
 
Mortgage Servicing Rights
 
Total
Balance, beginning of period
$
9,434

 
$
302

 
$
8,874

 
$
18,610

Additions

 

 
8,360

 
8,360

Sales

 

 

 

Amortization
(892
)
 
(127
)
 
(1,831
)
 
(2,850
)
Total before impairment adjustment
8,542

 
175

 
15,403

 
24,120

Temporary impairment adjustment

 

 
250

 
250

Balance, June 30, 2015
$
8,542

 
$
175

 
$
15,653

 
$
24,370

Schedule Loan Servicing Portfolio
The activity in the loan servicing portfolio associated with capitalized servicing rights consisted of (in thousands):
 
June 30,
2015
 
December 31,
2014
Balance, beginning of period
$
894,767

 
$
433,153

Additions
633,511

 
519,915

Payoffs, sales and curtailments
(79,666
)
 
(58,301
)
Balance, end of period
$
1,448,612

 
$
894,767


Schedule of Servicing Fees
These cash flows include contractually specified servicing fees, late fees and other ancillary servicing revenue and were recorded within fee income as follows (in thousands):
 
For the Three Months Ended
 
For the Six Months Ended
 
June 30,
 
June 30,
 
2015
 
2014
 
2015
 
2014
Servicing fees from capitalized portfolio
$
911

 
$
336

 
$
1,462

 
$
644

Late fees
$
18

 
$
16

 
$
41

 
$
39

Other ancillary servicing revenue
$
3

 
$
(1
)
 
$
7

 
$
3

Debt and Credit Facilities
Certain information with respect to RSO’s borrowings is summarized in the following table (in thousands, except percentages):
 
Principal Outstanding
 
Unamortized Issuance Costs and Discounts
 
Outstanding Borrowings
 
Weighted Average Borrowing Rate
 
Weighted Average Remaining Maturity
 
Value of Collateral
As of June 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
RREF CDO 2006-1 Senior Notes
$
57,205

 
$

 
$
57,205

 
2.28%
 
31.1 years
 
$
100,062

RREF CDO 2007-1 Senior Notes
125,055

 

 
125,055

 
1.19%
 
31.3 years
 
247,292

RCC CRE Notes 2013 Senior Notes
148,115

 
2,329

 
145,786

 
2.28%
 
13.5 years
 
192,666

RCC 2014-CRE2 Senior Notes
235,344

 
3,498

 
231,846

 
1.48%
 
16.8 years
 
348,194

RCC 2015-CRE3 Senior Notes
282,127

 
3,899

 
278,228

 
2.08%
 
16.7 years
 
340,076

Apidos Cinco CDO Senior Notes  
208,893

 

 
208,893

 
0.93%
 
4.9 years
 
229,238

Moselle CLO S.A. Securitized Borrowings, at fair value (1)
159

 

 
159

 
N/A
 
N/A
 
557

Unsecured Junior Subordinated Debentures (2)
51,548

 
240

 
51,308

 
4.20%
 
21.3 years
 

6.0% Convertible Senior Notes
115,000

 
5,762

 
109,238

 
6.00%
 
3.4 years
 

8% Convertible Senior Notes
100,000

 
5,170

 
94,830

 
8.00%
 
4.5 years
 

CRE - Term Repurchase Facilities (3)
174,928

 
1,204

 
173,724

 
2.24%
 
18 days
 
273,686

CMBS - Term Repurchase Facility (4)
29,929

 

 
29,929

 
1.38%
 
18 days
 
34,330

Residential Mortgage Financing Agreements
96,580

 

 
96,580

 
2.74%
 
62 days
 
128,465

CMBS - Short Term Repurchase Agreements (5)
77,171

 

 
77,171

 
1.71%
 
20 days
 
113,381

Senior Secured Revolving Credit Agreement
151,000

 
3,491

 
147,509

 
3.05%
 
2.2 years
 
327,681

Total
$
1,853,054

 
$
25,593

 
$
1,827,461

 
2.56%
 
10.6 years
 
$
2,335,628




 
Principal Outstanding
 
Unamortized Issuance Costs and Discounts
 
Outstanding Borrowings
 
Weighted Average Borrowing Rate
 
Weighted Average Remaining Maturity
 
Value of Collateral
As of December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
RREF CDO 2006-1 Senior Notes
$
61,423

 

 
$
61,423

 
2.12%
 
31.6 years
 
$
139,242

RREF CDO 2007-1 Senior Notes
130,340

 
133

 
130,207

 
1.19%
 
31.8 years
 
271,423

RCC CRE Notes 2013 Senior Notes
226,840

 
2,683

 
224,157

 
2.11%
 
14.0 years
 
249,983

RCC 2014-CRE2 Senior Notes
235,344

 
3,687

 
231,657

 
1.45%
 
17.3 years
 
346,585

Apidos CDO III Senior Notes
74,646

 

 
74,646

 
1.18%
 
5.7 years
 
85,553

Apidos Cinco CDO Senior Notes
255,664

 
201

 
255,463

 
0.81%
 
5.4 years
 
272,512

Moselle CLO S.A. Senior Notes, at fair value (6)
63,321

 

 
63,321

 
1.49%
 
5.0 years
 
93,576

Moselle CLO S.A. Securitized Borrowings, at fair value (1)
5,619

 

 
5,619

 
1.49%
 
5.0 years
 

Unsecured Junior Subordinated Debentures (2)
51,548

 
343

 
51,205

 
4.19%
 
21.8 years
 

6.0% Convertible Senior Notes
115,000

 
6,626

 
108,374

 
6.00%
 
3.9 years
 

CRE - Term Repurchase Facilities (3)
207,640

 
1,958

 
205,682

 
2.43%
 
20 days
 
297,571

CMBS - Term Repurchase Facility (4)
24,967

 

 
24,967

 
1.35%
 
20 days
 
30,180

Residential Investments - Term Repurchase Facility (6)
22,248

 
36

 
22,212

 
1.16%
 
1 day
 
27,885

Residential Mortgage Financing Agreements (7)
102,576

 

 
102,576

 
2.78%
 
207 days
 
147,472

CMBS - Short Term Repurchase Agreements (5)
44,225

 

 
44,225

 
1.63%
 
17 days
 
62,446

Senior Secured Revolving Credit Agreement
113,500

 
2,363

 
111,137

 
2.66%
 
2.7 years
 
262,687

Total
$
1,734,901

 
$
18,030

 
$
1,716,871

 
2.09%
 
10.0 years
 
$
2,287,115

 
(1)
The securitized borrowings were collateralized by the same assets as the Moselle CLO Senior Notes.
(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 expense of $187,000 and $198,000 related to CRE repurchase facilities as of June 30, 2015 and December 31, 2014, respectively.
(4)
Amounts also include accrued interest expense of $13,000 and $12,000 related to CMBS repurchase facilities as of June 30, 2015 and December 31, 2014, respectively. Amounts do not reflect CMBS repurchase agreement borrowings that are components of linked transactions as of December 31, 2014.
(5)
Amounts also includes accrued interest expense of $39,000 and $31,000 related to CMBS short term repurchase facilities as of June 30, 2015 and December 31, 2014.
(6)
The fair value option was elected for the borrowings associated with Moselle CLO. As such, the outstanding borrowings and principal outstanding amounts are stated at fair value. The unpaid principal amounts of these borrowings were $63.3 million at December 31, 2014
(7)
Amounts also includes interest expense of $20,000 related to residential investment repurchase facilities as of December 31, 2014.

Schedule of Securitizations
The following table sets forth certain information with respect to RSO's securitizations:
Securitization
 
Closing Date
 
Maturity Dates
 
Reinvestment
Period End
 
Total Note
Paydowns as of
June 30, 2015
 
 
 
 
 
 
 
 
(in millions)
RREF CDO 2006-1 Senior Notes
 
August 2006
 
August 2046
 
September 2011
 
$
194.2

RREF CDO 2007-1 Senior Notes
 
June 2007
 
September 2046
 
June 2012
 
$
215.9

RCC CRE Notes 2013 Senior Notes
 
December 2013
 
December 2028
 
N/A
 
$
112.7

RCC 2014-CRE2 Senior Notes
 
July 2014
 
April 2032
 
N/A
 
$

RCC 2015-CRE3 Senior Notes
 
February 2015
 
March 2032
 
N/A
 
$

Apidos CDO III Senior Notes
 
May 2006
 
September 2020
 
June 2012
 
$
262.5

Apidos Cinco CDO Senior Notes
 
May 2007
 
May 2020
 
May 2014
 
$
113.1

Moselle CLO S.A. Securitized Borrowings
 
October 2005
 
January 2020
 
January 2012
 
$
5.0

Schedule of Short-term Debt
The following table sets forth certain information with respect to RSO's borrowings (dollars in thousands):
 
As of June 30, 2015
 
As of December 31, 2014
 
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
$
29,929

 
$
34,330

 
35
 
1.38%
 
$
24,967

 
$
30,180

 
33
 
1.35%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (1)
173,745

 
273,686

 
13
 
2.24%
 
179,762

 
258,223

 
15
 
2.38%
Deutsche Bank AG (2)
(21
)
 

 
 
—%
 
25,920

 
39,348

 
2
 
2.78%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deutsche Bank Securities, LLC
24,114

 
37,707

 
4
 
1.64%
 
33,783

 
44,751

 
8
 
1.62%
Wells Fargo Securities, LLC
53,057

 
75,674

 
20
 
1.72%
 
10,442

 
17,695

 
1
 
1.66%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Investment Term Repurchase Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wells Fargo Bank (3)

 

 
 
—%
 
22,212

 
27,885

 
6
 
1.16%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Century Bank
40,313

 
46,849

 
195
 
2.73%
 
41,387

 
51,961

 
158
 
2.82%
Wells Fargo Bank
56,267

 
81,616

 
170
 
2.75%
 
61,189

 
95,511

 
104
 
2.75%
Totals
$
377,404

 
$
549,862

 
 
 
 
 
$
399,662

 
$
565,554

 
 
 
 
 
(1)
The Wells Fargo CRE term repurchase facility borrowing includes $1.2 million and $1.7 million of deferred debt issuance costs as of June 30, 2015 and December 31, 2014, respectively.
(2)
The Deutsche Bank term repurchase facility includes $21,000 and $268,000 of deferred debt issuance costs as of June 30, 2015 and December 31, 2014, respectively.
(3)
The Wells Fargo resident investments term repurchase facility includes $36,000 of deferred debt issuance costs as of
Schedule of Linked Transactions
The assets in the following table were accounted for as linked transactions as of December 31, 2014 (in thousands). These linked repurchase agreements are not included in borrowings on RSO consolidated balance sheets.
 
 
As of December 31, 2014
 
 
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
 
$
4,941

 
$
6,371

 
7
 
1.67%
 
 
 
 
 
 
 
 
 
Short-Term Repurchase
Agreements - CMBS
 
 
 
 
 
 
 
 
JP Morgan Securities, LLC
 

 

 
 
—%
Wells Fargo Securities, LLC
 
4,108

 
6,233

 
2
 
1.37%
Deutsche Bank Securities, LLC
 
24,348

 
36,001

 
10
 
1.57%
Totals
 
$
33,397

 
$
48,605

 
 
 
 
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
As of June 30, 2015:
 
 
 
 
 
CMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association
$
4,024

 
18
 
1.38%
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
Wells Fargo Bank, National Association
$
99,791

 
18
 
2.24%
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
Wells Fargo Securities, LLC
$
13,236

 
11
 
1.64%
Deutsche Bank Securities, LLC
$
22,784

 
24
 
1.72%
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
Wells Fargo Bank
$
25,349

 
62
 
2.75%
New Century Bank
$
6,537

 
61
 
2.73%
 
 
 
 
 
 
As of December 31, 2014:
 
 
 
 
 
CMBS Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association
$
6,486

 
20
 
1.35%
 
 
 
 
 
 
Residential Investment Term Repurchase Facility
 
 
 
 
 
Wells Fargo Bank, National Association
$
5,017

 
1
 
1.16%
 
 
 
 
 
 
CRE Term Repurchase Facilities
 
 
 
 
 
Wells Fargo Bank, National Association
$
76,148

 
20
 
2.38%
Deutsche Bank Securities, LLC
$
13,017

 
19
 
2.78%
 
 
 
 
 
 
Short-Term Repurchase Agreements - CMBS
 
 
 
 
 
Wells Fargo Securities, LLC
$
2,127

 
9
 
1.66%
Deutsche Bank Securities, LLC
$
11,810

 
20
 
1.62%
 
 
 
 
 
 
Residential Mortgage Financing Agreements
 
 
 
 
 
New Century Bank
$
853

 
242
 
2.82%
Wells Fargo Bank
$
6,902

 
183
 
2.75%
 
(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.
Company's Asset Recorded at Fair Value on Recurring Basis
The following table presents information about RSO’s assets and liabilities 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 June 30, 2015:
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Investment securities, trading
$

 
$

 
$
32,680

 
$
32,680

Investment securities available-for-sale

 
4,865

 
248,563

 
253,428

Loans held for sale

 
64,751

 
40,343

 
105,094

Derivatives (net)

 
1,275

 
3,014

 
4,289

Total assets at fair value
$

 
$
70,891

 
$
324,600

 
$
395,491

 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

Derivatives (net)
$

 
$
(355
)
 
$
(6,636
)
 
$
(6,991
)
Total liabilities at fair value
$

 
$
(355
)
 
$
(6,636
)
 
$
(6,991
)
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

Assets:
 

 
 

 
 

 
 

Investment securities, trading
$

 
$

 
$
20,786

 
$
20,786

Investment securities available-for-sale

 
33,158

 
242,562

 
275,720

CMBS - linked transactions

 

 
15,367

 
15,367

Derivatives (net)
3,429

 
7

 
1,868

 
5,304

Total assets at fair value
$
3,429

 
$
33,165

 
$
280,583

 
$
317,177

 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

Moselle CLO Notes
$

 
$

 
$
68,940

 
$
68,940

Derivatives (net)
$

 
$

 
$
8,476

 
$
8,476

Total liabilities at fair value
$

 
$

 
$
77,416

 
$
77,416

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
 
Structured Finance Securities
 
Warrant
 
Interest Rate Lock Commitments
 
Loans Held for Sale
 
Total
Beginning balance,
January 1, 2015
$
185,772

 
$
72,157

 
$
20,786

 
$
898

 
$
970

 
$
83,380

 
$
363,963

Included in earnings
849

 
4,226

 
1,673

 
76

 
19,135

 
(1,186
)
 
24,773

Unlined transactions
33,239

 

 

 

 

 

 
33,239

Purchases/Originations
7,219

 
10,350

 
19,264

 

 

 
80,517

 
117,350

Sales

 
(5,594
)
 
(9,339
)
 

 

 
(122,269
)
 
(137,202
)
Paydowns
(41,706
)
 
(3,208
)
 
(488
)
 

 

 
(99
)
 
(45,501
)
Issuances

 

 

 

 

 

 

Settlements

 
(11,216
)
 

 

 
(18,065
)
 

 
(29,281
)
Included in OCI
(51
)
 
(7,345
)
 
784

 

 

 

 
(6,612
)
Transfers into Level 3

 
3,872

 

 

 

 

 
3,872

Ending balance, June 30, 2015
$
185,322

 
$
63,242

 
$
32,680

 
$
974

 
$
2,040

 
$
40,343

 
$
324,601

Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table presents additional information about liabilities that are measured at fair value on a recurring basis for which RSO has utilized Level 3 inputs (in thousands):
 
Interest rate swaps
Beginning balance, January 1, 2015                                                                                                 
$
8,680

Unrealized gains - included in accumulated other comprehensive income
(2,237
)
Included in earnings
(134
)
Ending balance, June 30, 2015
$
6,309

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 June 30, 2015:
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Loans held for sale
$

 
$
6,028

 
$

 
$
6,028

Impaired loans

 
2,223

 

 
2,223

Total assets at fair value
$

 
$
8,251

 
$

 
$
8,251

 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

Assets:
 

 
 

 
 

 
 

Loans held for sale
$

 
$
36,956

 
$

 
$
36,956

Impaired loans

 
1,678

 
137,811

 
139,489

Total assets at fair value
$

 
$
38,634

 
$
137,811

 
$
176,445

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 June 30, 2015, the significant unobservable inputs used in the fair value measurements were as follows (in thousands):
 
Fair Value at
June 30, 2015
 
Valuation Technique
 
Significant
Unobservable Inputs
 
Significant
Unobservable
Input Value
Interest rate swap agreements
$
6,300

 
Discounted cash flow
 
Weighted average credit spreads
 
4.55
%
Fair Value of Financial Instruments
The fair values of RSO’s remaining financial instruments that are not reported at fair value on their 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 June 30, 2015:
 
 
 
 
 
 
 
 
 
Loans held-for-investment
$
2,042,885

 
$
2,030,262

 
$

 
$
508,407

 
$
1,521,855

CDO notes
$
1,047,172

 
$
929,970

 
$

 
$

 
$
929,970

Junior subordinated notes
$
51,308

 
$
17,802

 
$

 
$

 
$
17,802

Convertible notes
$
204,068

 
$
204,068

 
$

 
$

 
$
204,068

Repurchase agreements
$
377,404

 
$
377,404

 
$

 
$

 
$
377,404

Senior secured revolving credit agreement
$
147,509

 
$
147,509

 
$

 
$

 
$
147,509

 
 
 
 
 
 
 
 
 
 
As of December 31, 2014:
 

 
 

 
 

 
 

 
 

Loans held-for-investment
$
1,925,980

 
$
1,909,019

 
$

 
$
570,071

 
$
1,338,948

Loans receivable-related party
$
558

 
$
558

 
$

 
$

 
$
558

CDO notes
$
1,046,493

 
$
975,762

 
$

 
$

 
$
975,762

Junior subordinated notes
$
51,205

 
$
17,699

 
$

 
$

 
$
17,699

Convertible notes
$
108,374

 
$
108,374

 
$

 
$

 
$
108,374

Repurchase agreements
$
399,662

 
$
399,662

 
$

 
$

 
$
399,662

Senior secured revolving credit agreement
$
111,137

 
$
111,137

 
$

 
$

 
$
111,137