XML 25 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities:    
Net income (loss) $ 91,552 $ 194,829
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
(Gain) loss on extinguishment/defeasance of debt 1,070 4,392
Depreciation and amortization 29,192 31,896
Unrealized (gain) loss on derivative instruments (889) (1,356)
Unrealized (gain) loss on equity securities (1,341) 0
Unrealized (gain) loss on Agency interest-only securities (38) (456)
Unrealized (gain) loss on investment in mutual fund (308) (204)
Provision for loan losses 600 13,600
Impairment of real estate 1,350 0
Amortization of equity based compensation 18,336 6,667
Amortization of deferred financing costs included in interest expense 8,460 8,020
Amortization of premium on mortgage loan financing (1,300) (762)
Amortization of above- and below-market lease intangibles (867) (1,286)
Amortization of premium/(accretion) of discount and other fees on loans (14,405) (13,795)
Amortization of premium/(accretion) of discount and other fees on securities 82 2,944
Realized (gain) loss on sale of mortgage loan receivables held for sale (38,589) (12,893)
Realized (gain) loss on securities (10,726) 4,896
Realized (gain) loss on sale of real estate, net (963) (96,341)
Realized gain on sale of derivative instruments 84 192
Origination of mortgage loan receivables held for sale (554,115) (1,115,218)
Purchases of mortgage loan receivables held for sale (9,934) 0
Repayment of mortgage loan receivables held for sale 492 1,324
Proceeds from sales of mortgage loan receivables held for sale 574,303 926,889
(Income) loss from investments in unconsolidated joint ventures in excess of distributions received (3,617) (466)
Distributions from operations of investment in unconsolidated joint ventures 3,067 0
Deferred tax asset (liability) 7,405 (4,484)
Changes in operating assets and liabilities:    
Accrued interest receivable 4,275 (1,968)
Other assets (5,921) 7,503
Accrued expenses and other liabilities (33,010) (5,262)
Net cash provided by (used in) operating activities 64,245 (51,339)
Cash flows from investing activities:    
Origination of mortgage loan receivables held for investment (985,825) (1,240,894)
Repayment of mortgage loan receivables held for investment 1,191,908 755,404
Purchases of real estate securities (1,192,852) (303,021)
Repayment of real estate securities 178,468 93,185
Basis recovery of Agency interest-only securities 9,339 14,898
Proceeds from sales of real estate securities 534,249 306,109
Purchases of real estate (13,905) (113,903)
Capital improvements of real estate (3,606) (4,822)
Proceeds from sale of real estate 10,794 153,398
Capital contributions and advances to investment in unconsolidated joint ventures (56,393) (370)
Capital distribution from investment in unconsolidated joint ventures 46,019 1,250
Capitalization of interest on investment in unconsolidated joint ventures (142) (1,074)
Purchase of FHLB stock (3,704) 0
Proceeds from sale of FHLB stock 0 20,000
Purchase of derivative instruments (210) (305)
Sale of derivative instruments 101 114
Net cash provided by (used in) investing activities (285,759) (320,031)
Cash flows from financing activities:    
Deferred financing costs paid (4,453) (2,975)
Proceeds from borrowings under debt obligations 10,186,669 4,401,648
Repayment of borrowings under debt obligations (9,771,014) (3,969,654)
Cash dividends paid to Class A common shareholders (144,306) (122,770)
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock (8,106) (837)
Purchase of treasury stock (637) 0
Net cash provided by (used in) financing activities 244,817 273,600
Net increase (decrease) in cash, cash equivalents and restricted cash 23,303 (97,770)
Cash, cash equivalents and restricted cash at beginning of period 98,450 182,683
Cash, cash equivalents and restricted cash at end of period 121,753 84,913
Supplemental information:    
Cash paid for interest, net of amounts capitalized 164,429 151,868
Cash paid (received) for income taxes 4,817 5,718
Non-cash investing and financing activities:    
Securities and derivatives purchased, not settled 7,000 14
Securities and derivatives sold, not settled 3,962 0
Repayment in transit of mortgage loans receivable held for investment (other assets) 6,120 31,764
Repayment of mortgage loans receivable held for sale 128 0
Settlement of mortgage loan receivable held for investment by real estate, net (17,851) 0
Transfer from mortgage loans receivable held for sale to mortgage loans receivable held for investment, net, at amortized cost 35,940 55,403
Proceeds from sale of real estate 0 1,421
Real estate acquired in settlement of mortgage loan receivable held for investment, net 17,851 0
Net settlement of sale of real estate, subject to debt - real estate (11,943) 0
Net settlement of sale of real estate, subject to debt - debt obligations 11,943 0
Reduction in proceeds from sales of real estate 0 62,417
Assumption of debt obligations by real estate buyer/defeasance of debt and related costs 0 (62,417)
Exchange of noncontrolling interest for common stock 16,110 62,433
Change in deferred tax asset related to exchanges of noncontrolling interest for common stock 0 428
Increase in amount payable pursuant to tax receivable agreement (11) (86)
Rebalancing of ownership percentage between Company and Operating Partnership 147 869
Dividends declared, not paid 2,384 1,964
Stock dividends 23,824 0
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows 98,450 182,683
Consolidated Joint Venture    
Cash flows from financing activities:    
Capital distributed to noncontrolling interests (1,013) (24,400)
Capital contributed by noncontrolling interests in consolidated joint ventures 498 5,779
Operating Partnership    
Cash flows from financing activities:    
Capital distributed to noncontrolling interests $ (12,821) $ (13,191)