XML 41 R25.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of fair value of assets and liabilities

The following tables present estimated fair values of our financial instruments as of the date indicated, whether or not recognized or recorded in the consolidated balance sheets at the period indicated:

 

 

 

December 31, 2021

 

 

Fair Value Measurements Using

 

(dollars in thousands)

 

Carrying Value

 

 

Estimated Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

132,889

 

 

$

132,889

 

 

$

132,889

 

 

$

 

 

$

 

Mortgage notes receivable, net

 

 

901,350

 

 

 

901,350

 

 

 

 

 

 

 

 

 

901,350

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes

 

 

97,223

 

 

 

100,000

 

 

 

100,000

 

 

 

 

 

 

 

Private placement warrant liability

 

 

1,838

 

 

 

1,838

 

 

 

 

 

 

1,838

 

 

 

 

 

 

 

December 31, 2020

 

 

Fair Value Measurements Using

 

(dollars in thousands)

 

Carrying Value

 

 

Estimated Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

223,375

 

 

$

223,375

 

 

$

223,375

 

 

$

 

 

$

 

Mortgage notes receivable, net

 

 

798,486

 

 

 

798,486

 

 

 

 

 

 

 

 

 

798,486

 

 

Schedule of valuation methodologies and inputs used for assets that are measured at fair value

 

 

 

Fair Value

 

 

 

 

 

 

 

(dollars in thousands)

 

December 31, 2021

 

 

December 31, 2020

 

 

Valuation technique

 

Unobservable inputs

 

Range of inputs

Real property — held for sale(1)

 

$

52,531

 

 

$

8,473

 

 

Collateral valuations

 

Appraised value, broker opinion of value, discounted cash flows or capitalization rate applied to estimate net operating income

 

0 - 10%

Collateral dependent loans, net of allowance for credit losses(2)

 

 

43,938

 

 

 

30,373

 

 

Collateral valuations

 

Discount to appraised value based on comparable market prices

 

0 - 10%

Total

 

$

96,469

 

 

$

38,846

 

 

 

 

 

 

 

 

 

(1)
Real property held-for-sale is measured at lower of cost or fair value, a non-recurring measurement of fair value.
(2)
Loans meeting the definition of collateral dependent are measured at the fair value. The carrying value of the collateral dependent loans, net of the allowance for credit losses, approximates fair value.
Schedule of activity in the CECL Allowance

The following tables summarize the activity in the CECL allowance during the years ended December 31, 2021 and 2020:

 

 

 

CECL Allowance

 

(dollars in thousands)

 

Funded

 

 

Unfunded (2)

 

 

Total

 

CECL allowance as of December 31, 2020

 

$

10,590

 

 

$

 

 

$

10,590

 

Provision for credit losses, net

 

 

5,275

 

 

 

904

 

 

 

6,179

 

Charge-offs(1)

 

 

(5,471

)

 

 

 

 

 

(5,471

)

CECL allowance as of December 31, 2021

 

$

10,394

 

 

$

904

 

 

$

11,298

 

 

(dollars in thousands)

 

CECL Allowance

 

Loan loss reserve as of December 31, 2019

 

$

4,096

 

Adoption of ASU 2016-13(3)

 

 

1,975

 

Provision for credit losses, net

 

 

6,722

 

Charge-offs(1)

 

 

(2,203

)

CECL allowance as of December 31, 2020

 

$

10,590

 

 

 

(1)
Resulting from either loan repayments where the proceeds are less than the principal outstanding or transfers to investment in real property owned upon foreclosure where the fair values of the underlying collateral are less than the principal outstanding.
(2)
CECL allowance related to unfunded commitments is presented as a liability under accounts payable and accrued liabilities in our consolidated balance sheet.
(3)
Recorded as a direct charge to stockholders’ equity, effective January 1, 2020, as a cumulative-effect of change in accounting principle.