XML 72 R13.htm IDEA: XBRL DOCUMENT v3.20.1
Investment Securities
3 Months Ended
Mar. 31, 2020
Investment Securities  
Investment Securities

5. Investment Securities

Investment securities were comprised of the following as of March 31, 2020 and December 31, 2019 (amounts in thousands):

Carrying Value as of

March 31, 2020

    

December 31, 2019

RMBS, available-for-sale

$

170,640

$

189,576

RMBS, fair value option (1)

149,914

147,034

CMBS, fair value option (1), (2)

 

1,200,714

 

1,295,363

HTM debt securities, amortized cost net of credit loss allowance of $5,037 and $0

 

565,851

 

570,638

Equity security, fair value

 

8,626

 

12,664

SubtotalInvestment securities

 

2,095,745

 

2,215,275

VIE eliminations (1)

 

(1,317,773)

(1,405,037)

Total investment securities

$

777,972

$

810,238

(1)Certain fair value option CMBS and RMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810.
(2)Includes $170.1 million and $186.6 million of non-controlling interests in the consolidated entities which hold certain of these CMBS as of March 31, 2020 and December 31, 2019, respectively.

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 March 31, 2020

Purchases/fundings

$

$

29,292

$

7,661

$

5,729

$

$

(36,953)

$

5,729

Sales

 

 

 

32,316

 

 

 

(24,376)

 

7,940

Principal collections

 

6,549

 

8,572

 

16,523

 

6,638

 

 

(24,723)

 

13,559

Three Months Ended March 31, 2019

Purchases

$

$

26,272

$

13,262

$

$

$

(39,534)

$

Sales

 

 

 

36,906

 

 

 

(33,678)

 

3,228

Principal collections

 

6,360

 

2,034

 

9,837

 

1,206

 

 

(11,683)

 

7,754

(1)Represents RMBS and CMBS, fair value option amounts eliminated due to our consolidation of securitization VIEs. These amounts are reflected as issuance or repayment of debt of, or distributions from, 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 March 31, 2020 and December 31, 2019. 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 March 31, 2020 and December 31, 2019 (amounts in thousands):

Unrealized Gains or (Losses)

Recognized in AOCI

   

   

Credit

   

   

Gross

   

Gross

   

Net

   

Amortized

Loss

Net

Unrealized

Unrealized

Fair Value

Cost

Allowance

Basis

Gains

Losses

Adjustment

Fair Value

March 31, 2020

RMBS

$

134,692

$

$

134,692

$

36,514

$

(566)

$

35,948

$

170,640

December 31, 2019

RMBS

$

138,580

$

N/A

$

138,580

$

51,310

$

(314)

$

50,996

$

189,576

    

Weighted Average Coupon (1)

    

Weighted Average
Rating

    

WAL 
(Years) (2)

March 31, 2020

RMBS

   

2.4

%  

B+

   

5.8

December 31, 2019

RMBS

 

3.1

%

BB-

5.6

(1)Calculated using the March 31, 2020 and December 31, 2019 one-month LIBOR rate of 0.993% and 1.763%, 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 March 31, 2020, approximately $144.5 million, or 84.7%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.25%. As of December 31, 2019, approximately $160.9 million, or 84.9%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.24%. We purchased all of the RMBS at a discount, a portion of which is 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.

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 March 31, 2020 and 2019, 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 March 31, 2020 and December 31, 2019, and for which an allowance for credit losses has not been recorded (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 March 31, 2020

RMBS

$

3,267

$

1,157

$

(198)

$

(368)

As of December 31, 2019

RMBS

$

$

1,380

$

$

(314)

As of March 31, 2020 and December 31, 2019, there were five securities and one security, respectively, with unrealized losses reflected in the table above. After evaluating the securities and recording adjustments for credit losses, we concluded that the remaining unrealized losses reflected above were noncredit-related and would be recovered from the securities’ estimated future cash flows. We considered a number of factors in reaching this conclusion, including that we did not intend to sell the securities, it was not considered more likely than not that we would be forced to sell the securities 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 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 net amortized cost basis. Significant judgment is used in projecting cash flows for our non-agency RMBS. As a result, actual income and/or credit losses 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 March 31, 2020, 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 $2.8 billion, respectively. As of March 31, 2020, 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 $149.9 million and $97.1 million, respectively. The $1.4 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 $32.9 million at March 31, 2020) is eliminated against VIE liabilities before arriving at our GAAP balance for fair value option investment securities.

As of March 31, 2020, $104.7 million of our CMBS were variable rate and none of our RMBS were variable rate.

HTM Debt Securities, Amortized Cost

The table below summarizes our investments in HTM debt securities as of March 31, 2020 and December 31, 2019 (amounts in thousands):

Amortized

Credit Loss

Net Carrying

Gross Unrealized

Gross Unrealized

 

Cost Basis

Allowance

Amount

Holding Gains

Holding Losses

Fair Value

 

March 31, 2020

    

    

    

 

CMBS

$

375,873

$

$

375,873

$

104

$

(17,975)

$

358,002

Preferred interests

147,855

(2,018)

145,837

(7,977)

137,860

Infrastructure bonds

47,160

(3,019)

44,141

307

(42)

44,406

Total

$

570,888

$

(5,037)

$

565,851

$

411

$

(25,994)

$

540,268

December 31, 2019

CMBS

$

383,473

$

$

383,473

$

946

$

(3,001)

$

381,418

Preferred interests

142,012

142,012

1,148

(353)

142,807

Infrastructure bonds

45,153

45,153

(651)

44,502

Total

$

570,638

$

$

570,638

$

2,094

$

(4,005)

$

568,727

The following table presents the activity in our credit loss allowance for HTM debt securities (amounts in thousands):

Total HTM

Preferred

Infrastructure

Credit Loss

CMBS

Interests

Bonds

Allowance

Three Months Ended March 31, 2020

Credit loss allowance at December 31, 2019

$

$

$

$

Cumulative effect of ASC 326 effective January 1, 2020:

Beginning accumulated deficit charge

1,114

179

1,293

Gross-up of PCD bond amortized cost basis

2,837

2,837

Credit loss provision, net

904

3

907

Charge-offs

Recoveries

Credit loss allowance at March 31, 2020

$

$

2,018

$

3,019

$

5,037

The table below summarizes the maturities of our HTM debt securities by type as of March 31, 2020 (amounts in thousands):

Preferred

Infrastructure

CMBS

Interests

Bonds

Total

Less than one year

    

$

278,404

$

$

5,312

$

283,716

One to three years

97,469

140,542

238,011

Three to five years

5,295

5,295

Thereafter

 

38,829

38,829

Total

$

375,873

$

145,837

$

44,141

$

565,851

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 $8.6 million and $12.7 million as of March 31, 2020 and December 31, 2019, respectively. As of March 31, 2020, our shares represent an approximate 2% interest in SEREF.