XML 25 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Combined Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net income $ 146,134 $ 97,626 $ 188,733
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Loss on extinguishment of debt 0 150 0
Depreciation and amortization 39,061 28,447 21,515
Unrealized (gain) loss on derivative instruments (10,182) 14,378 (14,014)
Unrealized (gain) loss on Agency interest-only securities 1,249 (2,144) 2,665
Provision for loan losses 600 600 600
Amortization of equity based compensation 13,788 14,451 2,881
Amortization of deferred financing costs included in interest expense 5,757 5,802 4,600
Amortization of premium on mortgage loan financing (902) (629) (534)
Amortization of above- and below-market lease intangibles (249) 652 854
Accretion/amortization of discount, premium and other fees on loans (12,241) (6,918) (3,701)
Accretion/amortization of discount, premium and other fees on securities 87,906 91,306 60,321
Realized gain on sale of mortgage loan receivables held for sale (71,066) (145,275) (146,708)
Realized gain on disposition of loan 820 0 0
Realized gain on real estate securities (24,007) (26,977) (4,231)
Realized gain on sale of real estate, net (40,386) (29,760) (13,565)
Realized gain on assignment of mortgage loan financing 0 (432) 0
Origination of mortgage loan receivables held for sale (2,594,141) (3,345,372) (2,013,674)
Repayment of mortgage loan receivables held for sale 2,308 1,293 5,840
Proceeds from sales of mortgage loan receivables held for sale 2,509,090 3,523,689 2,345,705
Accrued interest receivable 621 (9,687) (2,889)
Earnings on investment in unconsolidated joint ventures (371) (1,990) (3,203)
Distributions from operations of investment in unconsolidated joint ventures 294 1,957 3,894
Deferred tax asset 2,900 (7,175) 0
Changes in operating assets and liabilities:      
Other assets (1,770) (17,446) (17,325)
Accrued expenses and other liabilities (12,985) 22,126 57,318
Net cash provided by (used in) operating activities 40,588 208,672 475,082
Cash flows from investing activities:      
Reduction (addition) of cash collateral held by broker for derivatives 16,918 (13,864) (10,249)
Purchase of derivative instruments 0 (7) (20)
Purchases of real estate securities (725,888) (2,157,391) (1,193,816)
Repayment of real estate securities 186,902 186,310 390,628
Proceeds from sales of real estate securities 845,648 768,590 194,287
Purchase of FHLB stock (7,984) (22,890) (36,350)
Sale of FHLB stock 2,409 0 0
Origination and purchases of mortgage loan receivables held for investment (963,023) (1,201,968) (486,072)
Repayment of mortgage loan receivables held for investment 752,452 214,511 268,093
Reduction (addition) of cash collateral held by broker (5,291) (53) 45,719
Addition (reduction) of deposits received for loan originations (2,368) (91) 0
Title deposits included in other assets 5,375 (9,621) (4,356)
Capital contributions to investment in unconsolidated joint ventures (31,085) 0 (4,696)
Distributions of return of capital from investment in unconsolidated joint ventures 3,747 3,255 7,417
Capitalization of interest on investment in unconsolidated joint ventures (341) 0 0
Purchases of real estate (197,501) (254,497) (289,268)
Capital improvements of real estate (8,375) (5,192) (115)
Proceeds from sale of real estate 98,558 123,444 36,930
Net cash provided by (used in) investing activities (29,847) (2,369,464) (1,081,868)
Cash flows from financing activities:      
Deferred financing costs paid (2,330) (9,863) (3,191)
Proceeds from borrowings under debt obligations 16,280,023 16,885,636 9,095,845
Repayment of borrowings under debt obligations (16,137,339) (14,907,233) (8,368,016)
Cash dividends paid to Class A common shareholders (39,934) 0 0
Partners’ capital contributions 0 0 1,800
Partners’ capital distributions 0 (369) (95,442)
Capital distributed to noncontrolling interests in operating partnership (68,673) (47,926) 0
Capital contributed by noncontrolling interests in consolidated joint ventures 74 1,841 9,846
Capital distributed to noncontrolling interests in consolidated joint ventures (3,930) (2,207) (493)
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock (4,897) (125) 0
Purchase of treasury stock (994) 0 0
Issuance of common stock 0 259,037 0
Common stock offering costs 0 (20,523) 0
Net cash provided by (used in) financing activities 22,000 2,158,268 640,349
Net increase (decrease) in cash 32,741 (2,524) 33,563
Cash and cash equivalents at beginning of period 76,218 78,742 45,179
Cash and cash equivalents at end of period 108,959 76,218 78,742
Supplemental information:      
Cash paid for interest, net of amounts capitalized 107,362 63,171 45,317
Cash paid for income taxes 7,306 45,981 5,392
Non-cash investing and financing activities:      
Securities sold, not settled 4 3 1,900
Settlement of mortgage loan receivable held for investment by real estate 4,620 0 0
Like-kind exchange of real estate: Acquisitions 15,249 0 0
Like-kind exchange of real estate: Dispositions (62,093) 0 0
Like-kind exchange of real estate: Receivable from qualified intermediary - other assets 6,483 0 0
Real estate acquired in settlement of mortgage loan receivable held for investment 6,700 0 0
Net settlement of sale of real estate, subject to debt - real estate (11,310) 0 0
Net settlement of sale of real estate, subject to debt - debt obligations 51,060 0 0
Exchange of capital for common stock 0 468,694 0
Exchange of predecessor LP Units for common stock 0 697,097 0
Exchange of noncontrolling interest for common stock 53,659 0 0
Change in deferred tax asset related to change in tax receivable agreement (320) 1,014 0
Dividends declared, not paid $ 17,456 $ 0 $ 0