XML 21 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities:    
Net Income $ 78,376 $ 69,594
Adjustment to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Amortization and Accretion of Premiums, Discounts and Loan Origination Fees, net (11,867) (15,867)
Amortization of Deferred Financing Costs 12,103 9,160
Capitalized Accrued Interest   1,865
Loss (Gain) on Sales of Loans Held for Investment and Commercial Mortgage-Backed Securities, net 524 (185)
Stock Compensation Expense 483  
Cash Flows Due to Changes in Operating Assets and Liabilities:    
Accounts Receivable 103 503
Accrued Interest Receivable (4,012) (776)
Accrued Expenses 1,113 (2,454)
Accrued Interest Payable (360) 826
Payable to Affiliates 1,677 5,193
Deferred Fee Income (101) 75
Other Assets 149 (694)
Net Cash Provided by Operating Activities 78,188 67,240
Cash Flows from Investing Activities:    
Origination of Loans Held for Investment (1,622,084) (1,149,911)
Advances on Loans Held for Investment (207,657) (226,187)
Principal Advances Held by Servicer/Trustee   496
Principal Repayments of Loans Held for Investment 858,130 975,258
Proceeds from Sales of Loans Held for Investment 2,174 65,054
Purchase of Commercial Mortgage-Backed Securities (143,643) (96,294)
Sales and Principal Repayments of Commercial Mortgage-Backed Securities 146,016 29,802
Purchases and Disposals of Fixed Assets   (108)
Net Cash Used in Investing Activities (967,064) (401,890)
Cash Flows from Financing Activities:    
Payments on Collateralized Loan Obligation   (559,574)
Proceeds from Collateralized Loan Obligation 745,904 16,254
Payments on Secured Financing Agreements (1,432,221) (621,552)
Proceeds from Secured Financing Agreements 1,508,313 1,293,530
Payment of Deferred Financing Costs (18,818) (6,207)
Proceeds from Issuance of Common Stock 139,440 243,654
Payments to Repurchase Common Stock (8,361) (6,000)
Payment of Equity Issuance and Shelf Registration Statement Transaction Costs (251) (4,341)
Net Cash Provided by Financing Activities 859,592 295,975
Net Change in Cash, Cash Equivalents, and Restricted Cash (29,284) (38,675)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 75,737 103,975
Cash, Cash Equivalents and Restricted Cash at End of Period 46,453 65,300
Supplemental Disclosure of Cash Flow Information:    
Interest Paid 78,707 46,600
Taxes Paid 208 141
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Principal Repayments of Loans Held for Investment by Servicer/Trustee, net   51,076
Interest Payments of Loans Held for Investment and Commercial Mortgage-Backed Securities Held by Servicer/Trustee, net 1,677  
Principal Repayments of Commercial Mortgage-Backed Securities Held by Servicer/Trustee, net 870  
Accrued Equity Issuance and Shelf Registration Statement Transaction Costs 606 2,391
Dividends Declared, not paid 28,918 [1] 20,135
Accrued Deferred Financing Costs 3,469 2,290
Accrued Common Stock Retirement Costs   559
Accrued Share Based Compensation Taxes 147  
Commercial Mortgage-Backed Securities    
Cash Flows from Investing Activities:    
Purchase of Commercial Mortgage-Backed Securities (138,000)  
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Unrealized (Loss) Gain on Commercial Mortgage-Backed Securities, Available-for-Sale (1,115) 1,270
Class A Common Stock    
Cash Flows from Financing Activities:    
Proceeds from Issuance of Common Stock   365
Dividends paid (1,429) (1,403)
Preferred Class A    
Cash Flows from Financing Activities:    
Payments to Redeem Series A Preferred Stock (125)  
Dividends paid (3) (8)
Common Stock, Undefined Class    
Cash Flows from Financing Activities:    
Dividends paid $ (72,857) $ (58,743)
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at September 30, 2018 include VIE assets and liabilities of $954.4 million and $741.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details