XML 21 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash Flows from Operating Activities:    
Net Income $ 28,412 $ 25,114
Adjustment to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Amortization and Accretion of Premiums, Discounts and Loan Origination Fees, net (3,627) (4,147)
Amortization of Deferred Financing Costs 4,698 3,658
Stock Compensation Expense 633 177
Cash Flows Due to Changes in Operating Assets and Liabilities:    
Accounts Receivable 25  
Accrued Interest Receivable (3,143) (2,771)
Accrued Expenses (3,616) 610
Accrued Interest Payable 1,818 245
Payable to Affiliates 490 648
Deferred Fee Income 151 (205)
Other Assets 192 125
Net Cash Provided by Operating Activities 26,033 23,454
Cash Flows from Investing Activities:    
Origination of Loans Held for Investment (628,460) (512,522)
Advances on Loans Held for Investment (57,394) (60,972)
Principal Repayments of Loans Held for Investment 359,065 156,258
Purchase of Commercial Mortgage-Backed and Commercial Real Estate Collateralized Loan Obligation Securities (263,868) (63,654)
Principal Repayments of Commercial Mortgage-Backed and Commercial Real Estate Collateralized Loan Obligation Securities 586  
Net Cash (Used in) Investing Activities (590,071) (480,890)
Cash Flows from Financing Activities:    
Payments on Collateralized Loan Obligations (233,557)  
Proceeds from Collateralized Loan Obligations   745,904
Payments on Secured Financing Agreements (265,002) (762,695)
Proceeds from Secured Financing Agreements 988,739 514,347
Payment of Deferred Financing Costs (1,176) (9,519)
Payments to Repurchase Common Stock (42) (8,360)
Proceeds from Issuance of Preferred Stock 125  
Proceeds from Issuance of Common Stock 119,100  
Net Cash Provided by Financing Activities 579,149 456,481
Net Change in Cash, Cash Equivalents, and Restricted Cash 15,111 (955)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 40,720 75,737
Cash, Cash Equivalents and Restricted Cash at End of Period 55,831 74,782
Supplemental Disclosure of Cash Flow Information:    
Interest Paid 34,567 22,096
Taxes Paid 10 215
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Principal Repayments of Loans Held for Investment Held by Servicer/Trustee, net 6,562  
Principal Repayments of Commercial Mortgage-Backed and Commercial Real Estate Collateralized Loan Obligation Securities Held by Servicer/Trustee, net 47 211
Dividends Declared, not paid 31,598 [1] 25,307
Accrued Equity Issuance and Equity Distribution Agreement Transaction Costs 300  
Accrued Deferred Financing Costs 532 1,057
Commercial Mortgage-Backed And Commercial Real Estate Collateralized Loan Obligation Securities    
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Unrealized (Loss) Gain on Available-for-Sale Securities (Commercial Mortgage-Backed and Commercial Real Estate Collateralized Loan Obligation Securities) 106 (214)
Preferred Class A    
Cash Flows from Financing Activities:    
Payments to Redeem Series A Preferred Stock   (125)
Dividends paid   (3)
Common Stock, Undefined Class    
Cash Flows from Financing Activities:    
Dividends paid (28,546) (22,620)
Class A Common Stock    
Cash Flows from Financing Activities:    
Dividends paid $ (492) $ (448)
[1] The Company’s consolidated Total Assets and Total Liabilities at March 31, 2019 include assets and liabilities of variable interest entities (“VIEs”) of $1.7 billion and $1.3 billion, respectively. The Company’s consolidated Total Assets and Total Liabilities at December 31, 2018 include assets and liabilities of VIEs of $1.9 billion and $1.5 billion, respectively. These assets can be used only to satisfy obligations of the VIEs, and creditors of the VIEs have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details