XML 29 R15.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investment Securities
12 Months Ended
Dec. 31, 2023
Investments, Debt and Equity Securities [Abstract]  
Investment Securities Investment Securities
Investment securities were comprised of the following as of December 31, 2023 and 2022 (amounts in thousands):
Carrying Value as of
December 31, 2023December 31, 2022
RMBS, available-for-sale$102,368 $113,386 
RMBS, fair value option (1)449,909 423,183 
CMBS, fair value option (1), (2)1,147,550 1,262,846 
HTM debt securities, amortized cost net of credit loss allowance of $13,143 and $3,182
606,254 673,470 
Equity security, fair value8,340 9,840 
SubtotalInvestment securities
2,314,421 2,482,725 
VIE eliminations (1)(1,578,859)(1,666,921)
Total investment securities$735,562 $815,804 
______________________________________________________________________________________________________________________
(1)Certain fair value option CMBS and RMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810.
(2)Includes $177.3 million and $198.9 million of non-controlling interests in the consolidated entities which hold certain of these CMBS as of December 31, 2023 and 2022, respectively.
Purchases, sales, principal collections and redemptions for all investment securities were as follows (amounts in thousands):
RMBS,
available-for-sale
RMBS, fair
value option
CMBS, fair
value option
HTM
Securities
Equity Security
Securitization
VIEs (1)
Total
Year Ended December 31, 2023
Purchases/fundings
$— $— $48,011 $11,578 $— $(48,011)$11,578 
Sales and redemptions
549 — — — 2,493 — 3,042 
Principal collections9,475 53,332 117,100 80,083 — (169,642)90,348 
Year Ended December 31, 2022
Purchases/fundings$— $226,152 $63,681 $86,512 $— $(289,833)$86,512 
Sales and redemptions
— — — — — — — 
Principal collections19,087 74,542 20,862 94,868 — (93,412)115,947 
Year Ended December 31, 2021
Purchases/fundings
$— $168,825 $71,476 $198,358 $— $(240,301)$198,358 
Sales and redemptions
— 81,871 38,714 — — (120,585)— 
Principal collections30,722 63,144 7,732 54,725 — (68,873)87,450 
______________________________________________________________________________________________________________________
(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 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 December 31, 2023 and 2022. 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 December 31, 2023 and 2022 (amounts in thousands):
Unrealized Gains or (Losses)
Recognized in AOCI
Amortized
Cost
Credit
Loss
Allowance
Net
Basis
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Net
Fair Value
Adjustment
Fair Value
December 31, 2023
RMBS$87,016 $— $87,016 $18,092 $(2,740)$15,352 $102,368 
December 31, 2022
RMBS$92,431 $— $92,431 $21,765 $(810)$20,955 $113,386 
Weighted Average Coupon (1)WAL 
(Years) (2)
December 31, 2023
RMBS5.8 %7.1
______________________________________________________________________________________________________________________
(1)Calculated using the December 31, 2023 SOFR rate of 5.355% for floating rate securities.
(2)Represents the remaining WAL of each respective group of securities as of the balance sheet date. The WAL of each individual security is calculated using projected amounts and projected timing of future principal payments.
As of December 31, 2023, approximately $91.3 million, or 89%, of RMBS were variable rate. 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 $0.5 million, $0.6 million and $0.9 million for the years ended December 31, 2023, 2022 and 2021, respectively, recorded as management fees in the accompanying 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 December 31, 2023 and 2022, and for which an allowance for credit losses has not been recorded (amounts in thousands):
Estimated Fair ValueUnrealized Losses
Securities with a
loss less than
12 months
Securities with a
loss greater than
12 months
Securities with a
loss less than
12 months
Securities with a
loss greater than
12 months
As of December 31, 2023
RMBS$10,687 $6,361 $(1,322)$(1,418)
As of December 31, 2022
RMBS$6,961 $1,889 $(502)$(308)
As of December 31, 2023 and 2022, there were 14 and 10 securities, respectively, with unrealized losses reflected in the table above. After evaluating the securities, we concluded that the 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, if any, 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 December 31, 2023, 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 $1.1 billion
and $2.7 billion, respectively. As of December 31, 2023, 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 $449.9 million and $326.3 million, respectively. The $1.6 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 $18.6 million at December 31, 2023) is eliminated against VIE liabilities before arriving at our GAAP balance for fair value option investment securities.
As of December 31, 2023, none of our CMBS or RMBS were variable rate.
HTM Debt Securities, Amortized Cost
The table below summarizes our investments in HTM debt securities as of December 31, 2023 and 2022 (amounts in thousands):
Amortized
Cost Basis
Credit Loss
Allowance
Net Carrying
Amount
Gross Unrealized
Holding Gains
Gross Unrealized
Holding Losses
Fair Value
December 31, 2023
CMBS$580,704 $(164)$580,540 $43 $(24,835)$555,748 
Preferred interests9,570 (2,898)6,672 — (318)6,354 
Infrastructure bonds29,123 (10,081)19,042 32 (16)19,058 
Total$619,397 $(13,143)$606,254 $75 $(25,169)$581,160 
December 31, 2022
CMBS$577,681 $(172)$577,509 $30 $(30,424)$547,115 
Preferred interests29,757 — 29,757 125 (4,863)25,019 
Infrastructure bonds69,214 (3,010)66,204 47 (1,110)65,141 
Total$676,652 $(3,182)$673,470 $202 $(36,397)$637,275 
The following table presents the activity in our credit loss allowance for HTM debt securities (amounts in thousands):
CMBSPreferred
Interests
Infrastructure
Bonds
Total HTM
Credit Loss
Allowance
Credit loss allowance at December 31, 2020
$— $2,749 $2,926 $5,675 
Credit loss provision (reversal), net3,140 (187)(18)2,935 
Credit loss allowance at December 31, 2021
3,140 2,562 2,908 8,610 
Credit loss (reversal) provision, net
(2,968)(2,562)102 (5,428)
Credit loss allowance at December 31, 2022
172 — 3,010 3,182 
Credit loss (reversal) provision, net
(8)2,898 7,071 9,961 
Credit loss allowance at December 31, 2023
$164 $2,898 $10,081 $13,143 
During the year ended December 31, 2023, we provided an additional $7.2 million specific credit loss allowance, bringing the total to $10.0 million, on a $19.2 million infrastructure bond that is collateralized by a first priority lien on a coal-fired power plant in Mississippi. It was deemed credit deteriorated when we acquired the Infrastructure Lending Segment in 2018. It has been placed on nonaccrual under the cost recovery method due to a forbearance and restructuring plan agreed between the lenders and borrower that was necessitated by operating shortfalls at the plant.

The table below summarizes the maturities of our HTM debt securities by type as of December 31, 2023 (amounts in thousands):
CMBSPreferred
Interests
Infrastructure
Bonds
Total
Less than one year$96,548 $— $— $96,548 
One to three years437,173 6,672 330 444,175 
Three to five years46,819 — 9,598 56,417 
Thereafter— — 9,114 9,114 
Total$580,540 $6,672 $19,042 $606,254 
Equity Security, Fair Value
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. During the year ended December 31, 2023, 1,892,313 shares were redeemed by SEREF, for proceeds of $2.5 million, leaving 7,247,687 held as of December 31, 2023. Prior to that, there were no share redemptions by SEREF. The fair value of the investment remeasured in USD was $8.3 million and $9.8 million as of December 31, 2023 and 2022, respectively. As of December 31, 2023, our shares represent an approximate 2.3% interest in SEREF.