XML 21 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash Flows from Operating Activities:    
Net Income (Loss) $ 93,672 $ (151,415)
Adjustment to Reconcile Net Income (Loss) to Net Cash Flows from Operating Activities:    
Amortization and Accretion of Premiums, Discounts and Loan Origination Fees, Net (5,448) (8,515)
Amortization of Deferred Financing Costs 11,258 10,062
Capitalized Accrued Interest 1,209 (3,889)
Loss on Sales of Loans Held for Investment, net 2,109 13,773
Loss on Sales of CRE Debt Securities, net   203,397
Stock Compensation Expense 4,099 4,234
Credit Loss (Benefit) Expense (7,860) 39,685
Cash Flows Due to Changes in Operating Assets and Liabilities:    
Accounts Receivable 768 1,709
Accrued Interest Receivable (1,021) (1,367)
Accrued Expenses and Other Liabilities (4,095) (416)
Accrued Interest Payable 33 (3,808)
Payable to Affiliates (98) (1,530)
Deferred Fee Income (484) 27
Other Assets 2,881 171
Net Cash Provided by Operating Activities 97,023 102,118
Cash Flows from Investing Activities:    
Origination of Loans Held for Investment (1,062,872) (351,650)
Advances on Loans Held for Investment (110,196) (171,389)
Principal Repayments of Loans Held for Investment 782,144 431,414
Sales of Loans Held for Investment 58,374 131,902
Purchase of Available-for-Sale CRE Debt Securities   (168,888)
Sales and Principal Repayments of Available-for-Sale CRE Debt Securities   766,437
Net Cash (Used in) Provided by Investing Activities (332,550) 637,826
Cash Flows from Financing Activities:    
Payments on Collateralized Loan Obligations (109,751)  
Proceeds from Collateralized Loan Obligation 1,037,500  
Payment of Deferred Financing Costs (9,417) (2,694)
Proceeds from Issuance of Warrants to Purchase Common Stock   14,402
Proceeds from Issuance of Common Stock   12,895
Payment of Equity Issuance, Shelf Registration, and Equity Distribution Agreement Transaction Costs (6,824) (12,342)
Net Cash Provided by (Used in) Financing Activities 185,788 (594,056)
Net Change in Cash, Cash Equivalents, and Restricted Cash (49,739) 145,888
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 319,669 79,666
Cash, Cash Equivalents and Restricted Cash at End of Period 269,930 225,554
Supplemental Disclosure of Cash Flow Information:    
Interest Paid 52,033 79,518
Taxes Paid 1,169 141
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Dividends Declared, not paid 18,593 [1] 15,444
Transfer from Loans Held for Investment to Loans Held for Sale 86,636  
Principal Repayments of Loans Held for Investment Held by Servicer/Trustee, Net 15,332 23,478
Accrued Equity Issuance, Shelf Registration, and Equity Distribution Agreement Transaction Costs 42 3,047
Change in Accrued Deferred Financing Costs 593 567
Unrealized Loss on Available-for-Sale CRE Debt Securities   (1,051)
Loans Investment    
Cash Flows from Financing Activities:    
Payments on Secured Credit Agreements (1,122,858) (810,487)
Proceeds from Secured Credit Agreements 519,915 776,343
CRE Debt Securities    
Cash Flows from Financing Activities:    
Payments on Secured Credit Agreements   (824,920)
Proceeds from Secured Credit Agreements   132,122
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Unrealized Loss on Available-for-Sale CRE Debt Securities (203,400)  
Series C Preferred Stock    
Cash Flows from Financing Activities:    
Proceeds from Issuance of Preferred Stock 201,250  
Common Stock, Undefined Class    
Cash Flows from Financing Activities:    
Dividends paid (60,499) (81,218)
Series B Preferred Stock    
Cash Flows from Financing Activities:    
Proceeds from Issuance of Preferred Stock   210,598
Series B Preferred Stock Redemption Make-Whole Payment (22,485)  
Series B Preferred Stock Redemption at Par Value (225,000)  
Class A Common Stock    
Cash Flows from Financing Activities:    
Dividends paid   (284)
Preferred Stock, Undefined Class    
Cash Flows from Financing Activities:    
Dividends paid $ (16,043) $ (8,471)
[1] The Company’s consolidated Total Assets and Total Liabilities as of September 30, 2021 include assets and liabilities of variable interest entities (“VIEs”) of $3.5 billion and $2.8 billion, respectively. The Company’s consolidated Total Assets and Total Liabilities as of December 31, 2020 include assets and liabilities of VIEs of $2.3 billion and $1.8 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 6 to the Consolidated Financial Statements for details