XML 26 R13.htm IDEA: XBRL DOCUMENT v3.19.2
Investment Securities
6 Months Ended
Jun. 30, 2019
Investment Securities  
Investment Securities

5. Investment Securities

Investment securities were comprised of the following as of June 30, 2019 and December 31, 2018 (amounts in thousands):

Carrying Value as of

June 30, 2019

    

December 31, 2018

RMBS, available-for-sale

$

200,874

$

209,079

RMBS, fair value option (1)

63,203

87,879

CMBS, fair value option (1)

 

1,160,421

 

1,157,508

Held-to-maturity (“HTM”) debt securities, amortized cost

 

592,163

 

644,149

Equity security, fair value

 

11,833

 

11,893

SubtotalInvestment securities

 

2,028,494

 

2,110,508

VIE eliminations (1)

 

(1,178,922)

(1,204,040)

Total investment securities

$

849,572

$

906,468

(1)Certain fair value option CMBS and RMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810.

Purchases, sales and principal collections for all investment securities were as follows (amounts in thousands):

RMBS,

RMBS, fair

CMBS, fair

HTM

Equity

Securitization

    

available-for-sale

    

value option

    

value option

    

Securities

    

Security

    

VIEs (1)

    

Total

Three Months Ended June 30, 2019

Purchases

$

$

$

38,951

$

$

$

(38,951)

$

Sales

 

 

41,501

 

25,795

 

 

 

(66,546)

 

750

Principal collections

 

6,417

 

3,058

 

12,072

 

53,462

 

 

(9,728)

 

65,281

Three Months Ended June 30, 2018

Purchases

$

$

$

61,683

$

$

$

(41,218)

$

20,465

Sales

 

807

 

 

 

 

 

 

807

Principal collections

 

8,036

 

 

45,599

 

94,181

 

 

(45,359)

 

102,457

RMBS,

RMBS, fair

CMBS, fair

HTM

Equity

Securitization

    

available-for-sale

    

value option

    

value option

    

Securities

    

Security

    

VIEs (1)

    

Total

Six Months Ended June 30, 2019

Purchases

$

$

26,272

$

52,213

$

$

$

(78,485)

$

Sales

 

 

41,501

 

62,701

 

 

 

(100,224)

 

3,978

Principal collections

 

12,777

 

5,092

 

21,909

 

54,668

 

 

(21,411)

 

73,035

Six Months Ended June 30, 2018

Purchases

$

$

$

91,908

$

$

$

(71,443)

$

20,465

Sales

 

807

 

 

7,948

 

 

 

(7,948)

 

807

Principal collections

 

18,186

 

 

60,780

 

302,484

 

 

(59,763)

 

321,687

(1)Represents RMBS and CMBS, fair value option amounts eliminated due to our consolidation of securitization VIEs. These amounts are reflected as repayment of debt of consolidated VIEs in our condensed consolidated statements of cash flows.

RMBS, Available-for-Sale

The Company classified all of its RMBS not eliminated in consolidation as available-for-sale as of June 30, 2019 and December 31, 2018. These RMBS are reported at fair value in the balance sheet with changes in fair value recorded in accumulated other comprehensive income (“AOCI”).

The tables below summarize various attributes of our investments in available-for-sale RMBS as of June 30, 2019 and December 31, 2018 (amounts in thousands):

Unrealized Gains or (Losses)

Recognized in AOCI

   

Purchase

   

   

Recorded

   

   

Gross

   

Gross

 

Net

   

Amortized

Credit

Amortized

Non-Credit

Unrealized

Unrealized

Fair Value

Cost

OTTI

Cost

     OTTI     

Gains

Losses

Adjustment

Fair Value

June 30, 2019

RMBS

$

157,721

$

(9,897)

$

147,824

$

(22)

$

53,072

$

$

53,050

$

200,874

December 31, 2018

RMBS

$

165,461

$

(9,897)

$

155,564

$

(31)

$

53,546

$

$

53,515

$

209,079

    

Weighted Average Coupon (1)

    

Weighted Average
Rating

    

WAL 
(Years) (2)

June 30, 2019

RMBS

   

3.6

%  

BB-

   

5.9

December 31, 2018

RMBS

 

3.7

%

CCC-

6.0

(1)Calculated using the June 30, 2019 and December 31, 2018 one-month LIBOR rate of 2.398% and 2.503%, respectively, for floating rate securities.

(2)Represents the remaining WAL of each respective group of securities as of the respective balance sheet date. The WAL of each individual security is calculated using projected amounts and projected timing of future principal payments.

As of June 30, 2019, approximately $170.5 million, or 84.9%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.23%. As of December 31, 2018, approximately $177.4 million, or 84.9%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.22%. We purchased all of the RMBS at a discount, a portion of which will be accreted into income over the expected remaining life of the security. The majority of the income from this strategy is earned from the accretion of this accretable discount.

The following table contains a reconciliation of aggregate principal balance to amortized cost for our RMBS as of June 30, 2019 and December 31, 2018 (amounts in thousands):

June 30, 2019

    

December 31, 2018

Principal balance

$

295,215

$

309,497

Accretable yield

 

(54,821)

 

(54,779)

Non-accretable difference

 

(92,570)

 

(99,154)

Total discount

 

(147,391)

 

(153,933)

Amortized cost

$

147,824

$

155,564

The principal balance of credit deteriorated RMBS was $278.1 million and $290.8 million as of June 30, 2019 and December 31, 2018, respectively. Accretable yield related to these securities totaled $50.1 million and $49.5 million as of June 30, 2019 and December 31, 2018, respectively.

The following table discloses the changes to accretable yield and non-accretable difference for our RMBS during the three and six months ended June 30, 2019 (amounts in thousands):

    

    

Non-Accretable

Three Months Ended June 30, 2019

Accretable Yield

Difference

Balance as of April 1, 2019

$

57,391

$

93,131

Accretion of discount

 

(2,535)

 

Principal write-downs, net

 

 

(596)

Transfer to/from non-accretable difference

 

(35)

 

35

Balance as of June 30, 2019

$

54,821

$

92,570

Six Months Ended June 30, 2019

Balance as of January 1, 2019

$

54,779

$

99,154

Accretion of discount

 

(5,038)

 

Principal write-downs, net

 

 

(1,504)

Transfer to/from non-accretable difference

 

5,080

 

(5,080)

Balance as of June 30, 2019

$

54,821

$

92,570

We have engaged a third party manager who specializes in RMBS to execute the trading of RMBS, the cost of which was $0.4 million for both the three months ended June 30, 2019 and 2018 and $0.8 million and $0.9 million for the six months ended June 30, 2019 and 2018, respectively, for which has been recorded as management fees in the accompanying condensed consolidated statements of operations.

The following table presents the gross unrealized losses and estimated fair value of any available-for-sale securities that were in an unrealized loss position as of June 30, 2019 and December 31, 2018, and for which other-than-temporary impairments (“OTTI”) (full or partial) have not been recognized in earnings (amounts in thousands):

Estimated Fair Value

Unrealized Losses

 

   

Securities with a

    

Securities with a

   

Securities with a

   

Securities with a

 

loss less than

loss greater than

loss less than

loss greater than

 

12 months

12 months

12 months

12 months

 

As of June 30, 2019

RMBS

$

2,118

$

$

(22)

$

As of December 31, 2018

RMBS

$

2,148

$

$

(31)

$

As of both June 30, 2019 and December 31, 2018, there was one security with unrealized losses reflected in the table above. After evaluating the security and recording adjustments for credit-related OTTI, we concluded that the remaining unrealized losses reflected above were noncredit-related and would be recovered from the security’s estimated future cash flows. We considered a number of factors in reaching this conclusion, including that we did not intend to sell the security, it was not considered more likely than not that we would be forced to sell the security prior to recovering our amortized cost, and there were no material credit events that would have caused us to otherwise conclude that we would not recover our cost. Credit losses, which represent most of the OTTI we record on securities, are calculated by comparing (i) the estimated future cash flows of each security discounted at the yield determined as of the initial acquisition date or, if since revised, as of the last date previously revised, to (ii) our amortized cost basis. Significant judgment is used in projecting cash flows for our non-agency RMBS. As a result, actual income and/or impairments could be materially different from what is currently projected and/or reported.

CMBS and RMBS, Fair Value Option

As discussed in the “Fair Value Option” section of Note 2 herein, we elect the fair value option for certain CMBS and RMBS in an effort to eliminate accounting mismatches resulting from the current or potential consolidation of securitization VIEs. As of June 30, 2019, the fair value and unpaid principal balance of CMBS where we have elected the fair value option, excluding the notional value of interest-only securities and before consolidation of securitization VIEs, were $1.2 billion and $2.9 billion, respectively. As of June 30, 2019, the fair value and unpaid principal balance of RMBS where we have elected the fair value option, excluding the notional value of interest-only securities and before consolidation of securitization VIEs, were $63.2 million and $34.9 million, respectively. The $1.2 billion total fair value balance of CMBS and RMBS represents our economic interests in these assets. However, as a result of our consolidation of securitization VIEs, the vast majority of this fair value (all except $44.7 million at June 30, 2019) is eliminated against VIE liabilities before arriving at our GAAP balance for fair value option investment securities.

As of June 30, 2019, $145.0 million of our CMBS were variable rate and none of our RMBS were variable rate.

HTM Debt Securities, Amortized Cost

The table below summarizes unrealized gains and losses of our investments in HTM debt securities as of June 30, 2019 and December 31, 2018 (amounts in thousands):

Net Carrying Amount

Gross Unrealized

Gross Unrealized

 

(Amortized Cost)

Holding Gains

Holding Losses

Fair Value

 

June 30, 2019

    

    

    

    

 

CMBS

$

361,648

$

1,534

$

(649)

$

362,533

Preferred interests

175,183

583

175,766

Infrastructure bonds

55,332

717

(575)

55,474

Total

$

592,163

$

2,834

$

(1,224)

$

593,773

December 31, 2018

CMBS

$

408,556

$

2,435

$

(3,349)

$

407,642

Preferred interests

174,825

703

175,528

Infrastructure bonds

60,768

178

(168)

60,778

Total

$

644,149

$

3,316

$

(3,517)

$

643,948

The table below summarizes the maturities of our HTM debt securities by type as June 30, 2019 (amounts in thousands):

Preferred

Infrastructure

CMBS

Interests

Bonds

Total

Less than one year

    

$

75,204

    

$

    

$

    

$

75,204

One to three years

286,444

9,094

295,538

Three to five years

175,183

175,183

Thereafter

 

 

 

46,238

 

46,238

Total

$

361,648

$

175,183

$

55,332

$

592,163

As of June 30, 2019 and December 31, 2018, $20.7 million and $21.2 million, respectively, of our infrastructure bonds with an aggregate principal balance of $33.7 million and $34.2 million, respectively, were originally acquired with deteriorated credit quality and had no accretable yield and an aggregate non-accretable difference of $13.0 million.

Equity Security, Fair Value Option

During 2012, we acquired 9,140,000 ordinary shares from a related-party in Starwood European Real Estate Finance Limited (“SEREF”), a debt fund that is externally managed by an affiliate of our Manager and is listed on the London Stock Exchange. The fair value of the investment remeasured in USD was $11.8 million and $11.9 million as of June 30, 2019 and December 31, 2018, respectively. As of June 30, 2019, our shares represent an approximate 2% interest in SEREF.