XML 46 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2018
Fair Value Disclosures [Abstract]  
Carrying Amount and Fair Value of Financial Instruments

The following table summarizes the carrying amount and the fair value of our financial instruments as of June 30, 2018:

 

Financial Instrument

 

Carrying

Amount

 

 

Estimated

Fair Value

 

Assets

 

 

 

 

 

 

 

 

Total investment in mortgage loans, held for investment, net

 

$

714,406

 

 

$

664,235

 

Investment in mortgage loans, held for sale

 

 

6,198

 

 

 

6,198

 

Cash and cash equivalents

 

 

72,224

 

 

 

72,224

 

Restricted cash

 

 

113,091

 

 

 

113,091

 

Liabilities

 

 

 

 

 

 

 

 

Recourse indebtedness:

 

 

 

 

 

 

 

 

7.0% convertible senior notes

 

 

835

 

 

 

560

 

4.0% convertible senior notes

 

 

66,364

 

 

 

67,242

 

7.625% senior notes

 

 

54,984

 

 

 

44,721

 

7.125% senior notes

 

 

67,753

 

 

 

62,525

 

Senior secured notes

 

 

9,266

 

 

 

9,061

 

Junior subordinated notes, at fair value

 

 

5,111

 

 

 

5,111

 

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

5,652

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

CDO notes payable, at amortized cost

 

 

209,752

 

 

 

176,875

 

CMBS securitizations

 

 

454,440

 

 

 

459,029

 

Loans payable on real estate

 

 

40,818

 

 

 

40,674

 

 

The following table summarizes the carrying amount and the fair value of our financial instruments as of December 31, 2017:

 

Financial Instrument

 

Carrying

Amount

 

 

Estimated

Fair Value

 

Assets

 

 

 

 

 

 

 

 

Total investment in mortgage loans, held for investment, net

 

$

1,255,723

 

 

$

1,252,780

 

Cash and cash equivalents

 

 

53,380

 

 

 

53,380

 

Restricted cash

 

 

157,914

 

 

 

157,914

 

Derivative assets

 

 

11

 

 

 

11

 

Liabilities

 

 

 

 

 

 

 

 

Recourse indebtedness:

 

 

 

 

 

 

 

 

7.0% convertible senior notes

 

 

833

 

 

 

533

 

4.0% convertible senior notes

 

 

106,800

 

 

 

103,457

 

7.625% senior notes

 

 

54,867

 

 

 

43,009

 

7.125% senior notes

 

 

67,474

 

 

 

61,567

 

Senior secured notes

 

 

11,063

 

 

 

11,197

 

Junior subordinated notes, at fair value

 

 

8,121

 

 

 

8,121

 

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

8,849

 

Secured warehouse facilities

 

 

21,743

 

 

 

22,313

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

CDO notes payable, at amortized cost

 

 

254,724

 

 

 

196,212

 

CMBS securitizations

 

 

736,586

 

 

 

744,359

 

Loans payable on real estate

 

 

61,922

 

 

 

64,377

 

Other indebtedness

 

 

40,955

 

 

 

40,830

 

Derivative liabilities

 

 

 

 

 

 

Warrants and investor SARs

 

 

 

 

 

 

 

Information of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes information about our liabilities measured at fair value on a recurring basis as of June 30, 2018, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value:

 

Liabilities:

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1) (1)

 

 

Significant Other

Observable Inputs

(Level 2) (1)

 

 

Significant

Unobservable Inputs

(Level 3) (1)

 

 

Balance as of June 30, 2018

 

Junior subordinated notes, at fair value

 

$

 

 

$

 

 

$

5,111

 

 

$

5,111

 

Total liabilities

 

$

 

 

$

 

 

$

5,111

 

 

$

5,111

 

 

(1)

During the six months ended June 30, 2018, there were no transfers between Level 1 and Level 2, and there were no transfers into and/or out of Level 3.

 

The following tables summarize information about our assets and liabilities measured at fair value on a recurring basis as of December 31, 2017, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value:

 

Assets:

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1) (1)

 

 

Significant Other

Observable Inputs

(Level 2) (1)

 

 

Significant

Unobservable Inputs

(Level 3) (1)

 

 

Balance as of December 31, 2017

 

Derivative assets

 

$

 

 

$

11

 

 

$

 

 

$

11

 

Total assets

 

$

 

 

$

11

 

 

$

 

 

$

11

 

 

Liabilities:

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1) (1)

 

 

Significant Other

Observable Inputs

(Level 2) (1)

 

 

Significant

Unobservable Inputs

(Level 3) (1)

 

 

Balance as of December 31, 2017

 

Junior subordinated notes, at fair value

 

$

 

 

$

 

 

$

8,121

 

 

$

8,121

 

Total liabilities

 

$

 

 

$

 

 

$

8,121

 

 

$

8,121

 

(1)

During the year ended December 31, 2017, there were no transfers between Level 1 and Level 2, and there were no transfers into and/or out of Level 3.

Rollforward of Level 3 Liabilities

The following table summarizes additional information about assets and liabilities that are measured at fair value on a recurring basis for which we have utilized level 3 inputs to determine fair value for the six months ended June 30, 2018: 

Liabilities

 

Junior Subordinated Notes, at Fair Value

 

 

Total

Level 3

Liabilities

 

Balance, as of December 31, 2017

 

$

8,121

 

 

$

8,121

 

Change in fair value of financial instruments

 

 

(3,010

)

 

 

(3,010

)

Balance, as of June 30, 2018

 

$

5,111

 

 

$

5,111

 

 

The following table summarizes additional information about assets and liabilities that are measured at fair value on a recurring basis for which we have utilized level 3 inputs to determine fair value for the three months ended June 30, 2018:

Liabilities

 

Junior Subordinated Notes, at Fair Value

 

 

Total

Level 3

Liabilities

 

Balance, as of March 31, 2018

 

$

7,052

 

 

$

7,052

 

Change in fair value of financial instruments

 

 

(1,941

)

 

 

(1,941

)

Balance, as of June 30, 2018

 

$

5,111

 

 

$

5,111

 

 

Fair Value Hierarchy for Financial Instruments Not Fair Valued but For Which Fair Value Is Required To Be Disclosed

The following tables summarize the valuation technique and the level of the fair value hierarchy for financial instruments that are not fair valued in the accompanying consolidated balance sheets but for which fair value is required to be disclosed. The fair value of cash and cash equivalents, restricted cash, secured warehouse facilities, commercial mortgage facilities and other indebtedness approximates cost due to the nature of these instruments and are not included in the tables below.

 

 

Carrying Amount

as of June 30, 2018

 

 

Estimated Fair

Value as of June 30, 2018

 

 

Valuation

Technique

 

Level in Fair Value Hierarchy

Total investment in mortgage loans, held for investment, net

 

$

714,406

 

 

$

664,235

 

 

Discounted cash flows

 

Three

Investment in mortgage loans, held for sale

 

 

6,198

 

 

 

6,198

 

 

Discounted cash flows

 

Three

7.0% convertible senior notes

 

 

835

 

 

 

560

 

 

Trading price

 

Two

4.0% convertible senior notes

 

 

66,364

 

 

 

67,242

 

 

Trading price

 

Two

7.625% senior notes

 

 

54,984

 

 

 

44,721

 

 

Trading price

 

Two

7.125% senior notes

 

 

67,753

 

 

 

62,525

 

 

Trading price

 

Two

Senior secured notes

 

 

9,266

 

 

 

9,061

 

 

Discounted cash flows

 

Three

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

5,652

 

 

Discounted cash flows

 

Three

CDO notes payable, at amortized cost

 

 

209,752

 

 

 

176,875

 

 

Discounted cash flows

 

Three

CMBS securitizations

 

 

454,440

 

 

 

459,029

 

 

Discounted cash flows

 

Three

Loans payable on real estate

 

 

40,818

 

 

 

40,674

 

 

Discounted cash flows

 

Three

 

 

 

Carrying Amount

as of December 31, 2017

 

 

Estimated Fair

Value as of December 31, 2017

 

 

Valuation

Technique

 

Level in Fair Value Hierarchy

Total investment in mortgage loans, held for investment, net

 

$

1,255,723

 

 

$

1,252,780

 

 

Discounted cash flows

 

Three

7.0% convertible senior notes

 

 

833

 

 

 

533

 

 

Trading price

 

Two

4.0% convertible senior notes

 

 

106,800

 

 

 

103,457

 

 

Trading price

 

Two

7.625% senior notes

 

 

54,867

 

 

 

43,009

 

 

Trading price

 

Two

7.125% senior notes

 

 

67,474

 

 

 

61,567

 

 

Trading price

 

Two

Senior secured notes

 

 

11,063

 

 

 

11,197

 

 

Discounted cash flows

 

Three

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

8,849

 

 

Discounted cash flows

 

Three

CDO notes payable, at amortized cost

 

 

254,724

 

 

 

196,212

 

 

Discounted cash flows

 

Three

CMBS securitizations

 

 

736,586

 

 

 

744,359

 

 

Discounted cash flows

 

Three

Loans payable on real estate

 

 

61,922

 

 

 

64,377

 

 

Discounted cash flows

 

Three

Other indebtedness

 

 

40,955

 

 

 

40,830

 

 

Discounted cash flows

 

Three

 

Summary of Realized and Unrealized Gains and Losses on Assets and Liabilities

The following table summarizes realized and unrealized gains and losses on assets and liabilities for which we elected the fair value option of FASB ASC Topic 825, “Financial Instruments” and derivatives as reported in change in fair value of financial instruments in the accompanying consolidated statements of operations:

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

Description

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Change in fair value of junior subordinated notes

 

$

(77

)

 

$

(42

)

 

$

(272

)

 

$

(702

)

Change in fair value of derivatives

 

 

188

 

 

 

(265

)

 

 

470

 

 

 

(258

)

Change in fair value of warrants and investors SARs

 

 

 

 

 

3,400

 

 

 

 

 

 

2,900

 

Change in fair value of financial instruments

 

$

111

 

 

$

3,093

 

 

$

198

 

 

$

1,940