Apollo Commercial Real Estate Finance, Inc(NYSE:ARI)
Apollo Commercial Real Estate Finance, Inc. operates as a real estate investment trust (REIT) that originates, acquires, invests in, and manages commercial first mortgage loans, subordinate financings, and other commercial real estate-related debt investments in the United States. It is qualified as...
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2009-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net interest income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from commercial mortgage loans | 149,989,000 | 159,500,000 | 155,317,000 | 166,691,000 | 143,985,000 | 156,364,000 | 179,921,000 | 179,388,000 | 183,716,000 | 180,290,000 | 180,441,000 | 174,124,000 | 166,147,000 | 151,882,000 | 120,821,000 | 99,386,000 | 84,424,000 | 85,595,000 | 84,304,000 | 82,447,000 | 75,356,000 | 77,116,000 | 74,522,000 | 75,641,000 | 81,855,000 | 85,595,000 | 81,136,000 | 77,458,000 | 78,286,000 | 75,275,000 | 71,179,000 | 65,141,000 | 52,114,000 | 45,942,000 | 41,203,000 | 37,089,000 | 34,398,000 | 30,200,000 | 27,460,000 | 24,140,000 | 21,127,000 | 18,846,000 | 15,184,000 | 11,968,000 | 10,094,000 | 9,327,000 | 8,025,000 | 6,438,000 | 4,011,000 | 3,812,000 | 4,954,000 | 3,676,000 | 3,592,000 | 2,929,000 | 2,825,000 | 2,791,000 | 2,234,000 | 2,267,000 | 2,276,000 | |
interest income from subordinate loans and other lending assets | 88,000 | 86,000 | 557,000 | 557,000 | 641,000 | 1,210,000 | 842,000 | 849,000 | 864,000 | 1,599,000 | 5,110,000 | 9,707,000 | 11,871,000 | 13,354,000 | 14,530,000 | 15,835,000 | 18,343,000 | 18,836,000 | 31,775,000 | 31,459,000 | 22,944,000 | 28,857,000 | 32,616,000 | 34,018,000 | 39,630,000 | 43,421,000 | ||||||||||||||||||||||||||||||||||
interest expense | -113,922,000 | -115,486,000 | -115,368,000 | -124,178,000 | -105,057,000 | -113,502,000 | -134,088,000 | -128,472,000 | -127,887,000 | -123,147,000 | -121,817,000 | -116,278,000 | -104,868,000 | -96,576,000 | -72,302,000 | -56,529,000 | -45,118,000 | -44,730,000 | -42,391,000 | -39,737,000 | -35,664,000 | -35,364,000 | -34,824,000 | -37,498,000 | -41,205,000 | -43,779,000 | -39,341,000 | -33,511,000 | -36,295,000 | -32,413,000 | -31,007,000 | -28,437,000 | -22,740,000 | -21,968,000 | -19,855,000 | -19,205,000 | -17,030,000 | -16,139,000 | -17,256,000 | -15,722,000 | -14,642,000 | -12,574,000 | -13,187,000 | -11,917,000 | -11,482,000 | -10,739,000 | -8,786,000 | -5,258,000 | -1,757,000 | -1,447,000 | -885,000 | -955,000 | -1,068,000 | -1,463,000 | -1,768,000 | -1,929,000 | -3,242,000 | -3,618,000 | -3,716,000 | |
net interest income | 36,067,000 | 44,102,000 | 40,035,000 | 43,070,000 | 39,485,000 | 43,503,000 | 47,043,000 | 51,758,000 | 56,678,000 | 58,007,000 | 60,223,000 | 62,956,000 | 70,986,000 | 67,177,000 | 61,873,000 | 57,387,000 | 55,141,000 | 59,208,000 | 60,749,000 | 74,485,000 | 71,151,000 | 64,696,000 | 68,555,000 | 70,759,000 | 74,668,000 | 81,446,000 | 85,216,000 | 84,990,000 | 82,830,000 | 77,806,000 | 77,480,000 | 70,779,000 | 63,227,000 | 69,186,000 | 71,241,000 | 62,224,000 | 57,812,000 | 53,579,000 | 53,315,000 | 46,918,000 | 46,805,000 | 43,242,000 | 38,691,000 | 32,817,000 | 28,554,000 | 27,049,000 | 26,570,000 | 23,784,000 | 19,403,000 | 20,021,000 | 18,786,000 | 17,233,000 | 17,067,000 | 12,302,000 | 13,236,000 | 11,951,000 | 11,187,000 | 10,946,000 | 10,236,000 | |
revenue from real estate owned operations | 22,567,000 | 29,150,000 | 21,584,000 | 27,832,000 | 26,331,000 | 26,952,000 | 24,530,000 | 29,350,000 | 23,857,000 | 26,146,000 | 20,934,000 | 29,208,000 | 16,131,000 | 19,964,000 | 14,428,000 | 18,630,000 | 9,040,000 | 11,647,000 | 5,896,000 | 1,374,000 | ||||||||||||||||||||||||||||||||||||||||
total net revenue | 58,634,000 | 73,252,000 | 61,619,000 | 70,902,000 | 65,816,000 | 70,455,000 | 71,573,000 | 81,108,000 | 80,535,000 | 84,153,000 | 81,157,000 | 92,164,000 | 87,117,000 | 87,141,000 | 76,301,000 | 76,017,000 | 64,181,000 | 70,855,000 | 66,645,000 | 75,859,000 | ||||||||||||||||||||||||||||||||||||||||
yoy | -10.91% | 3.97% | -13.91% | -12.58% | -18.28% | -16.28% | -11.81% | -12.00% | -7.56% | -3.43% | 6.36% | 21.24% | 35.74% | 22.98% | 14.49% | 0.21% | ||||||||||||||||||||||||||||||||||||||||||||
qoq | -19.96% | 18.88% | -13.09% | 7.73% | -6.58% | -1.56% | -11.76% | 0.71% | -4.30% | 3.69% | -11.94% | 5.79% | -0.03% | 14.21% | 0.37% | 18.44% | -9.42% | 6.32% | -12.15% | |||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | -5,952,000 | -7,546,000 | -6,651,000 | -6,561,000 | -6,652,000 | -7,241,000 | -7,547,000 | -7,488,000 | -7,373,000 | -7,370,000 | -7,664,000 | -7,471,000 | -7,015,000 | -8,161,000 | -7,184,000 | -7,130,000 | -7,187,000 | -8,610,000 | -6,561,000 | -6,734,000 | -6,940,000 | -7,269,000 | -6,624,000 | -6,425,000 | -6,531,000 | -5,533,000 | -5,839,000 | -6,574,000 | -6,151,000 | -3,977,000 | -5,843,000 | -5,652,000 | -4,998,000 | -5,138,000 | -4,629,000 | -5,200,000 | -5,758,000 | -3,527,000 | -8,352,000 | -4,922,000 | -8,185,000 | -2,980,000 | -2,099,000 | -2,059,000 | -2,355,000 | -1,796,000 | -1,434,000 | -1,479,000 | -1,442,000 | -2,437,000 | -1,793,000 | -1,437,000 | -1,895,000 | -1,314,000 | -2,430,000 | -2,762,000 | -2,036,000 | -1,563,000 | -1,297,000 | |
management fees to related party | -8,118,000 | -8,608,000 | -8,637,000 | -8,356,000 | -8,564,000 | -8,725,000 | -8,801,000 | -9,173,000 | -9,421,000 | -9,553,000 | -9,518,000 | -9,390,000 | -9,517,000 | -9,714,000 | -9,719,000 | -9,632,000 | -9,354,000 | -9,773,000 | -9,583,000 | -9,440,000 | -9,364,000 | -9,598,000 | -9,927,000 | -9,957,000 | -10,268,000 | -10,428,000 | -10,434,000 | -10,259,000 | -9,613,000 | -9,804,000 | -9,515,000 | -9,013,000 | -8,092,000 | -8,168,000 | -8,309,000 | -7,742,000 | -7,432,000 | -7,014,000 | -5,903,000 | -5,242,000 | -5,229,000 | -5,294,000 | -4,097,000 | -3,887,000 | -3,341,000 | -3,235,000 | -3,193,000 | -2,966,000 | -2,565,000 | -2,628,000 | -2,625,000 | -2,600,000 | -2,160,000 | -2,040,000 | -1,518,000 | -1,292,000 | -1,289,000 | -1,298,000 | -1,241,000 | |
operating expenses related to real estate owned | -18,218,000 | -23,882,000 | -19,451,000 | -21,113,000 | -20,767,000 | -20,144,000 | -19,879,000 | -21,767,000 | -19,893,000 | -19,842,000 | -18,950,000 | -19,961,000 | -14,006,000 | -16,274,000 | -13,308,000 | -13,134,000 | -9,652,000 | -11,015,000 | -6,914,000 | -1,994,000 | ||||||||||||||||||||||||||||||||||||||||
depreciation and amortization on real estate owned | -3,981,000 | -3,403,000 | -2,783,000 | -2,531,000 | -2,456,000 | -2,383,000 | -2,342,000 | -2,287,000 | -4,656,000 | -1,040,000 | -1,020,000 | -2,202,000 | -3,986,000 | -704,000 | -1,097,000 | -1,096,000 | -452,000 | |||||||||||||||||||||||||||||||||||||||||||
total operating expenses | -36,269,000 | -43,439,000 | -37,522,000 | -38,561,000 | -38,439,000 | -38,493,000 | -38,569,000 | -40,715,000 | -41,343,000 | -37,805,000 | -37,152,000 | -39,024,000 | -34,524,000 | -34,149,000 | -30,211,000 | -29,896,000 | -26,897,000 | -30,495,000 | -24,154,000 | -18,620,000 | -16,304,000 | -16,867,000 | -16,551,000 | -16,382,000 | -16,799,000 | -15,961,000 | -16,273,000 | -16,833,000 | -15,764,000 | -13,781,000 | -15,358,000 | -14,665,000 | -13,090,000 | -13,306,000 | -12,938,000 | -12,942,000 | -13,190,000 | -10,541,000 | -14,255,000 | -10,164,000 | -13,414,000 | -8,274,000 | -6,196,000 | -5,946,000 | -5,696,000 | -5,031,000 | -4,627,000 | -4,445,000 | -4,007,000 | -5,065,000 | -4,418,000 | -4,037,000 | -4,055,000 | -3,354,000 | -3,948,000 | -4,054,000 | -3,325,000 | -2,861,000 | -2,538,000 | |
other income | 1,413,000 | 1,658,000 | 2,388,000 | 1,232,000 | 1,194,000 | 1,714,000 | 1,573,000 | 641,000 | 570,000 | 79,000 | 1,465,000 | 2,340,000 | 732,000 | 2,141,000 | 285,000 | 68,000 | 36,000 | 3,676,000 | 17,000 | 92,000 | 125,000 | 128,000 | 591,000 | 760,000 | 682,000 | 429,000 | 484,000 | 518,000 | 465,000 | 427,000 | 343,000 | 203,000 | 230,000 | 359,000 | 244,000 | 83,500 | 309,000 | 22,000 | 2,000 | 63,000 | 239,000 | |||||||||||||||||||
loss from equity method investment | -274,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in current expected credit loss allowance | 3,289,000 | -2,474,000 | 6,366,000 | 1,259,000 | 899,000 | 777,000 | 5,833,000 | -61,648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation gain | -17,148,000 | 2,160,000 | -16,940,000 | 73,705,000 | 40,558,000 | -76,653,000 | 60,102,000 | -1,362,000 | -19,563,000 | 21,557,000 | 18,634,000 | -84,838,000 | -3,879,000 | -24,413,000 | 4,054,000 | 35,304,000 | 27,002,000 | 2,559,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency forward contracts | 16,812,000 | -1,839,000 | 24,247,000 | -82,139,000 | -38,972,000 | 82,350,000 | -59,535,000 | 6,377,000 | 23,398,000 | -56,452,000 | 39,490,000 | -17,116,000 | -14,135,000 | -110,246,000 | 129,252,000 | 105,213,000 | 22,762,000 | 2,021,000 | 32,947,000 | -3,094,000 | 9,800,000 | -42,702,000 | -34,537,000 | -2,995,000 | 70,491,000 | |||||||||||||||||||||||||||||||||||
loss on interest rate hedging instruments | -40,000 | -564,000 | -3,095,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before taxes | 26,457,000 | 29,064,000 | 51,025,000 | 20,855,000 | 26,107,000 | 40,766,000 | -91,483,000 | 35,885,000 | -104,410,000 | 46,465,000 | 46,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | -230,000 | 135,000 | -234,000 | -116,000 | -116,000 | -114,000 | -66,000 | -100,000 | -114,000 | 75,000 | -517,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 26,227,000 | 29,199,000 | 50,791,000 | 20,739,000 | 25,991,000 | 40,652,000 | -91,549,000 | 35,785,000 | -104,524,000 | 46,540,000 | 46,071,000 | -83,400,000 | 48,916,000 | -3,987,000 | 183,030,000 | 70,951,000 | 15,238,000 | 37,097,000 | 60,392,000 | 67,691,000 | 58,335,000 | 36,680,000 | 49,338,000 | 60,201,000 | -127,842,000 | 71,903,000 | 29,089,000 | 61,424,000 | 67,758,000 | 52,990,000 | 62,217,000 | 55,346,000 | 49,433,000 | 41,317,000 | 68,356,000 | 36,235,000 | 47,125,000 | 59,027,000 | 69,893,000 | 10,338,000 | 18,616,000 | 27,240,000 | 25,847,000 | 24,658,000 | 25,513,000 | 22,041,000 | 19,159,000 | 23,958,000 | 17,580,000 | 15,864,000 | 12,900,000 | 11,789,000 | 11,932,000 | 8,967,000 | 12,211,000 | 9,910,000 | 9,093,000 | 8,670,000 | 5,512,000 | |
yoy | 0.91% | -28.17% | -155.48% | -42.05% | -124.87% | -12.65% | -298.71% | -142.91% | -313.68% | -1267.29% | -74.83% | -217.55% | 221.01% | -110.75% | 203.07% | 4.82% | -73.88% | 1.14% | 22.40% | 12.44% | -145.63% | -48.99% | 69.61% | -1.99% | -288.67% | 35.69% | -53.25% | 10.98% | 37.07% | 28.25% | -8.98% | 52.74% | 4.90% | -30.00% | -2.20% | 250.50% | 153.14% | 116.69% | 170.41% | -58.07% | -27.03% | 23.59% | 34.91% | 2.92% | 45.13% | 38.94% | 48.52% | 103.22% | 47.33% | 76.92% | 5.64% | 18.96% | 31.22% | 3.43% | 121.53% | |||||
qoq | -10.18% | -42.51% | 144.91% | -20.21% | -36.06% | -144.40% | -355.83% | -134.24% | -324.59% | 1.02% | -155.24% | -270.50% | -1326.89% | -102.18% | 157.97% | 365.62% | -58.92% | -38.57% | -10.78% | 16.04% | 59.04% | -25.66% | -18.04% | -147.09% | -277.80% | 147.18% | -52.64% | -9.35% | 27.87% | -14.83% | 12.41% | 11.96% | 19.64% | -39.56% | 88.65% | -23.11% | -20.16% | -15.55% | 576.08% | -44.47% | -31.66% | 5.39% | 4.82% | -3.35% | 15.75% | 15.04% | -20.03% | 36.28% | 10.82% | 22.98% | 9.42% | -1.20% | 33.07% | -26.57% | 23.22% | 8.98% | 4.88% | 57.29% | ||
net income margin % | 44.73% | 39.86% | 82.43% | 29.25% | 39.49% | 57.70% | -127.91% | 44.12% | -129.79% | 55.30% | 56.77% | -90.49% | 56.15% | -4.58% | 239.88% | 93.34% | 23.74% | 52.36% | 90.62% | 89.23% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
preferred dividends | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,126,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,386,000 | -3,385,000 | -4,919,000 | -6,835,000 | -6,835,000 | -6,836,000 | -6,834,000 | -6,835,000 | -6,993,000 | -11,148,000 | -9,310,000 | -9,310,000 | -9,310,000 | -9,310,000 | -5,860,000 | -5,815,000 | -5,861,000 | -2,304,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,859,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,219,000 | |||||
net income available to common stockholders | 23,159,000 | 26,131,000 | 47,723,000 | 17,671,000 | 22,923,000 | 37,584,000 | -94,617,000 | 32,717,000 | -107,592,000 | 43,472,000 | 43,003,000 | -86,468,000 | 45,848,000 | -7,055,000 | 179,962,000 | 67,883,000 | 12,170,000 | 34,029,000 | 57,266,000 | 64,306,000 | 54,950,000 | 33,295,000 | 45,953,000 | 56,816,000 | -131,227,000 | 68,517,000 | 25,704,000 | 56,505,000 | 60,923,000 | 46,155,000 | 55,381,000 | 48,512,000 | 42,598,000 | 34,324,000 | 57,208,000 | 26,925,000 | 37,815,000 | 49,717,000 | 60,583,000 | 4,478,000 | 12,801,000 | 21,379,000 | 23,543,000 | 22,798,000 | 23,653,000 | 20,181,000 | 17,299,000 | 22,098,000 | 15,720,000 | 14,004,000 | 11,041,000 | 9,929,000 | 10,072,000 | 7,107,000 | 10,992,000 | |||||
net income per share | 0.39 | 0.38 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.16 | 0.19 | 0.34 | 0.12 | 0.16 | 0.26 | -0.69 | 0.23 | -0.76 | 0.3 | -0.62 | 0.32 | -0.06 | 1.27 | 0.48 | 0.08 | 0.24 | 0.4 | 0.45 | 0.39 | 0.21 | 0.31 | 0.37 | -0.86 | 0.44 | 0.16 | 0.38 | 0.45 | 0.33 | 0.42 | ||||||||||||||||||||||||||||||
diluted | 0.16 | 0.19 | 0.34 | 0.12 | 0.16 | 0.26 | -0.69 | 0.23 | -0.76 | 0.3 | -0.62 | 0.32 | 0.02 | 1.13 | 0.44 | 0.08 | 0.28 | 0.38 | 0.42 | 0.37 | 0.21 | 0.31 | 0.36 | -0.86 | 0.43 | 0.16 | 0.37 | 0.43 | 0.34 | 0.4 | ||||||||||||||||||||||||||||||
basic weighted-average shares of common stock outstanding | 139,110,347 | 138,868,602 | 138,943,831 | 138,943,566 | 138,639,004 | 139,674,140 | 138,246,827 | 140,438,676 | 141,869,604 | 141,281,286 | 141,350,428 | 141,341,238 | 141,072,471 | 140,534,635 | 140,594,987 | 140,590,843 | 140,353,386 | 139,869,244 | 139,891,777 | 139,884,060 | 139,805,863 | 148,004,385 | 146,612,313 | 151,523,513 | 153,948,191 | 146,881,231 | 153,531,678 | 145,567,963 | 134,607,107 | 124,147,073 | 129,188,343 | 123,019,993 | 110,211,853 | 99,859,153 | 105,446,704 | 95,428,134 | 91,612,447 | 72,371,374 | 71,919,549 | 67,402,311 | 67,385,191 | 58,674,046 | 59,355,613 | 58,429,155 | 49,563,822 | 43,464,255 | 46,848,675 | 42,888,747 | 37,122,842 | 35,212,211 | 36,883,002 | |||||||||
diluted weighted-average shares of common stock outstanding | 139,709,831 | 138,868,602 | 139,667,116 | 139,208,860 | 138,991,818 | 139,674,140 | 138,246,827 | 140,611,532 | 141,869,604 | 141,281,286 | 141,350,428 | 141,341,238 | 155,483,979 | 165,504,660 | 164,350,132 | 171,698,185 | 140,353,386 | 168,402,515 | 170,884,172 | 170,832,186 | 170,792,684 | 148,004,385 | 146,612,313 | 182,083,702 | 153,948,191 | 175,794,896 | 153,531,678 | 174,101,234 | 164,683,086 | 153,821,515 | 153,918,435 | 124,629,317 | 111,871,429 | 101,232,610 | 106,812,721 | 96,796,289 | 92,998,250 | 73,305,101 | 72,861,611 | 68,374,557 | 68,327,718 | 59,273,280 | 59,934,008 | 59,022,217 | 50,171,687 | 43,684,805 | 47,068,929 | 43,099,354 | 37,341,050 | 35,679,755 | 37,379,469 | |||||||||
dividend declared per share of common stock | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.275 | 0.35 | 0.35 | 0.4 | 0.345 | 0.46 | 0.46 | 0.46 | 0.345 | 0.46 | 0.46 | 0.46 | 0.345 | 0.46 | 0.46 | 0.46 | 0.345 | 0.46 | 0.46 | 0.46 | 0.33 | 0.44 | 0.44 | 0.44 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | |
income from equity method investment | -254,000 | 17,067,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on interest rate hedging instruments | 65,000 | -42,000 | 134,000 | -14,000 | 94,000 | 356,000 | -292,000 | -70,000 | 55,000 | -107,000 | 1,143,000 | -75,000 | -111,000 | 357,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in valuation allowance, loans and other lending assets held for sale | 1,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized loss on investments | -7,436,000 | -127,512,000 | -679,000 | -81,980,000 | -4,624,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in current expected credit loss allowance | -3,113,000 | -4,008,000 | -10,258,000 | -147,684,000 | -4,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance, loans and other lending assets held for sale | -1,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance, commercial mortgage loan held for sale | -679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of valuation allowance, commercial mortgage loan held for sale | 679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gain on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on extinguishment of debt | 123,750 | 30,000 | 252,000 | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation loss | -993,500 | -44,165,000 | -52,534,500 | -92,782,000 | -32,518,000 | -7,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on investments | -24,894,000 | 43,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of current expected credit loss allowance | 9,474,250 | 55,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized losses and impairments on real estate owned | -550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate hedging instruments | 2,702,000 | 1,044,000 | 3,443,000 | 6,321,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on investments | -767,000 | -20,000,000 | -30,190,000 | -1,037,000 | -16,405,000 | -12,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of (provision for) loan losses | 944,000 | -18,611,000 | -1,817,000 | 5,766,000 | 29,586,000 | 1,238,000 | -37,988,500 | 6,342,000 | 25,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses | -183,465,000 | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency gain | -37,949,000 | 6,894,000 | -6,761,000 | -4,050,000 | -29,649,000 | 10,125,000 | 658,000 | 7,763,000 | 6,913,000 | 3,172,000 | -7,358,000 | -4,369,000 | -13,082,000 | -4,474,000 | -8,318,000 | -2,165,000 | 2,867,000 | 2,722,000 | -1,413,000 | -3,596,000 | 959,000 | |||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate swap | -35,548,000 | 8,950,000 | -10,307,000 | -13,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairments, net of reversals | -35,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency loss | -5,003,000 | -19,129,000 | -7,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -2,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency forwards | -43,044,000 | 24,153,000 | 11,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from subordinate loans | 41,043,000 | 40,839,000 | 34,944,000 | 37,308,000 | 34,075,000 | 33,853,000 | 43,993,000 | 47,268,000 | 39,640,000 | 34,390,000 | 32,745,000 | 32,207,000 | 28,067,000 | 29,375,000 | 25,624,000 | 25,445,000 | 21,152,000 | 18,610,000 | 17,792,000 | 18,983,000 | 18,238,000 | 14,730,000 | 14,025,000 | 12,184,000 | 11,498,000 | 11,454,000 | 7,350,000 | 6,144,000 | 5,859,000 | 5,313,000 | 4,817,000 | 3,784,000 | ||||||||||||||||||||||||||||
reversal of (provision for) loan losses and impairments | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instruments | -6,720,000 | -11,032,000 | -3,197,000 | -3,044,000 | 483,250 | 3,026,000 | -1,093,000 | -1,000 | 1,000 | -2,000 | -3,000 | -87,000 | -65,000 | -17,000 | -677,000 | |||||||||||||||||||||||||||||||||||||||||||||
interest income from securities | 1,219,000 | 2,625,000 | 3,366,000 | 3,256,000 | 3,901,000 | 8,029,000 | 7,607,000 | 8,049,000 | 8,342,000 | 8,293,000 | 8,265,000 | 8,287,000 | 8,275,000 | 6,129,000 | 4,366,000 | 2,419,000 | 3,633,000 | 2,533,000 | 3,014,000 | 3,087,000 | 3,120,000 | 3,674,000 | 3,230,000 | 5,323,000 | 5,904,000 | 6,316,000 | ||||||||||||||||||||||||||||||||||
loss from unconsolidated joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairments | -15,000,000 | -5,000,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of assets | -1,279,500 | -4,076,000 | -1,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on securities | 25,335,000 | 13,488,000 | 2,852,000 | 10,502,000 | -9,798,000 | -11,728,000 | -15,074,000 | -11,616,000 | -6,926,000 | -2,273,000 | 3,409,000 | -640,000 | -2,147,000 | 4,749,000 | 2,184,000 | 908,000 | -1,472,000 | -1,421,000 | -1,080,000 | 16,000 | 3,010,000 | 2,078,000 | 1,385,000 | |||||||||||||||||||||||||||||||||||||
gain on derivative instruments | 10,261,000 | 6,291,000 | 33,538,000 | -1,264,000 | -7,481,000 | -7,389,000 | -3,045,000 | 8,329,000 | 4,815,000 | 13,313,000 | 4,703,000 | 8,250,000 | 2,096,000 | -417,000 | ||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on securities | -29,500 | -1,511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | 0.39 | 0.38 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from unconsolidated joint venture | -3,305,000 | 458,000 | -303,000 | 80,000 | 59,000 | 68,000 | 2,969,000 | 108,000 | 384,000 | -69,000 | -88,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest income from securities, held to maturity | 1,334,000 | 2,798,000 | 2,149,250 | 2,875,000 | 2,826,000 | 2,896,000 | 2,262,500 | 2,956,000 | 3,349,000 | 3,045,000 | 2,394,000 | 2,219,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | 40,021,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share of common stock | 0.31 | 0.54 | 0.28 | 0.41 | 0.63 | 0.83 | 0.06 | 0.18 | 0.3 | 0.39 | 0.39 | 0.47 | 0.42 | 0.37 | 0.51 | 0.42 | 0.38 | 0.29 | 0.27 | 0.33 | 0.21 | 0.52 | 0.47 | 0.43 | 0.42 | 0.28 | ||||||||||||||||||||||||||||||||||
realized (loss) on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (loss) on securities | -4,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from cash balances | 108,000 | 6,000 | 11,000 | 8,000 | 21,000 | 4,000 | 1,000 | 3,000 | 16,000 | 6,000 | 1,000 | 3,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of securities | -56,250 | -225,000 | -443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from repurchase agreements | 500 | 2,000 | 366,000 | 2,361,000 | 2,000,000 | 1,559,000 | 1,576,000 | 1,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of securities | 262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average shares of common stock outstanding | 37,373,885 | 30,105,939 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding | 22,648,819 | 20,992,312 | 20,991,450 | 20,966,426 | 18,840,954 | 19,966,594 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of security |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 126,847,000 | 139,825,000 | 245,856,000 | 177,623,000 | 166,424,000 | 317,396,000 | 194,287,000 | 174,703,000 | 161,190,000 | 225,438,000 | 307,845,000 | 308,052,000 | 331,533,000 | 222,030,000 | 319,264,000 | 241,619,000 | 215,749,000 | 343,106,000 | 243,414,000 | 204,581,000 | 294,060,000 | 325,498,000 | 438,234,000 | 487,165,000 | 582,138,000 | 452,282,000 | 160,934,000 | 116,472,000 | 109,343,000 | 109,806,000 | 214,016,000 | 44,450,000 | 24,481,000 | 48,075,000 | 37,894,000 | 58,778,000 | 14,291,000 | 5,538,000 | 129,969,000 | 210,001,000 | |||||||||||||||||||||||||||
commercial mortgage loans | 8,830,428,000 | 8,712,018,000 | 8,149,855,000 | 8,479,438,000 | 7,285,022,000 | 6,715,347,000 | 7,456,389,000 | 7,909,125,000 | 7,846,460,000 | 7,925,359,000 | 7,561,254,000 | 7,831,859,000 | 7,879,205,000 | 8,121,109,000 | 8,013,469,000 | 8,176,149,000 | 7,586,554,000 | 7,012,312,000 | 6,397,772,000 | 6,653,197,000 | 5,754,258,000 | 5,451,084,000 | 5,427,945,000 | 5,343,437,000 | 5,413,627,000 | 5,326,967,000 | 4,779,501,000 | 4,206,754,000 | 4,003,089,000 | 3,878,981,000 | 3,723,550,000 | 3,724,221,000 | 3,029,240,000 | 2,653,826,000 | 109,813,000 | 85,916,000 | 86,000,000 | 50,000,000 | |||||||||||||||||||||||||||||
subordinate loans | 51,190,000 | 62,198,000 | 153,790,000 | 145,472,000 | 402,064,000 | 388,809,000 | 374,222,000 | 384,777,000 | 303,965,000 | 1,236,990,000 | 1,183,910,000 | 1,048,612,000 | 1,104,496,000 | 1,142,514,000 | 1,038,254,000 | 1,025,932,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
real estate owned, held for investment | 852,115,000 | 842,947,000 | 827,672,000 | 805,653,000 | 775,371,000 | 752,643,000 | 708,478,000 | 665,568,000 | 627,099,000 | 519,498,000 | 495,299,000 | 478,581,000 | 539,300,000 | 302,688,000 | 291,104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 208,631,000 | 143,979,000 | 141,872,000 | 168,636,000 | 97,945,000 | 138,027,000 | 364,136,000 | 90,467,000 | 103,529,000 | 85,623,000 | 206,578,000 | 135,731,000 | 76,423,000 | 70,607,000 | 71,066,000 | 71,368,000 | 52,892,000 | 47,753,000 | 54,510,000 | 75,830,000 | 68,882,000 | 74,640,000 | 43,644,000 | 45,218,000 | 103,869,000 | 52,716,000 | 37,858,000 | 40,072,000 | 36,540,000 | 33,720,000 | 31,894,000 | 27,584,000 | 46,087,000 | 28,420,000 | 14,240,000 | 40,000 | 3,107,000 | 1,714,000 | 31,303,000 | 9,297,000 | 18,000 | 236,000 | 767,000 | 582,000 | 276,000 | 1,200,000 | 1,342,000 | 975,000 | 550,000 | 600,000 | 203,000 | 207,000 | 10,000 | 14,000 | 17,000 | 113,000 | 24,000 | 28,000 | 31,000 | 34,000 | 38,000 | 254,000 | |||||
derivative assets | 17,772,000 | 37,000 | 171,000 | 16,167,000 | 58,169,000 | 577,000 | 47,749,000 | 47,284,000 | 29,425,000 | 94,037,000 | 63,546,000 | 88,905,000 | 128,640,000 | 249,220,000 | 139,748,000 | 41,251,000 | 16,788,000 | 9,787,000 | 13,654,000 | 49,294,000 | 57,561,000 | 35,729,000 | 19,502,000 | 8,715,000 | 23,700,000 | 15,341,000 | 10,297,000 | 3,009,000 | 5,906,000 | 5,037,000 | 15,342,000 | 1,938,000 | 246,000 | 262,000 | |||||||||||||||||||||||||||||||||
total assets | 10,086,983,000 | 9,900,967,000 | 9,519,082,000 | 9,816,957,000 | 8,784,193,000 | 8,411,591,000 | 9,098,089,000 | 9,272,389,000 | 9,224,992,000 | 9,296,730,000 | 9,156,978,000 | 9,360,359,000 | 9,508,229,000 | 9,568,352,000 | 9,824,019,000 | 9,552,941,000 | 8,817,018,000 | 8,416,695,000 | 7,717,832,000 | 7,954,364,000 | 7,225,371,000 | 6,940,020,000 | 6,932,569,000 | 6,969,514,000 | 7,174,186,000 | 6,888,363,000 | 6,352,418,000 | 5,624,409,000 | 5,341,597,000 | 5,095,819,000 | 4,974,469,000 | 4,981,000,000 | 4,242,172,000 | 4,088,605,000 | 3,932,942,000 | 3,826,537,000 | 3,808,565,000 | 3,482,977,000 | 3,198,947,000 | 2,979,087,000 | 2,856,496,000 | 2,719,943,000 | 2,527,803,000 | 2,333,438,000 | 2,022,371,000 | 1,845,147,000 | 1,783,012,000 | 1,554,750,000 | 1,015,611,000 | 907,504,000 | 952,751,000 | 898,119,000 | 923,512,000 | 788,430,000 | 684,241,000 | 703,514,000 | 705,221,000 | 891,230,000 | 910,611,000 | 895,533,000 | 902,490,000 | 858,147,000 | 785,497,000 | 539,443,000 | 520,579,000 | 335,137,000 | 210,002,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
secured debt arrangements | 6,494,368,000 | 6,268,550,000 | 5,896,015,000 | 6,213,188,000 | 5,219,777,000 | 4,814,973,000 | 5,513,945,000 | 5,628,925,000 | 5,596,967,000 | 5,538,476,000 | 5,135,855,000 | 5,365,427,000 | 5,316,853,000 | 5,296,825,000 | 5,350,586,000 | 5,183,837,000 | 4,571,314,000 | 4,150,268,000 | 3,439,302,000 | 3,679,906,000 | 3,418,579,000 | 3,436,672,000 | 3,465,337,000 | 3,425,098,000 | 3,539,925,000 | 3,078,366,000 | 2,541,287,000 | 1,783,057,000 | 2,141,939,000 | 1,879,522,000 | 1,996,871,000 | 1,960,874,000 | 1,212,749,000 | 1,330,847,000 | |||||||||||||||||||||||||||||||||
senior secured term loans | 726,711,000 | 727,533,000 | 728,358,000 | 729,416,000 | 752,965,000 | 754,210,000 | 755,441,000 | 756,673,000 | 757,912,000 | 759,150,000 | 760,381,000 | 761,605,000 | 762,706,000 | 763,813,000 | 764,899,000 | 766,159,000 | 767,297,000 | 768,325,000 | 773,397,000 | 774,569,000 | 775,974,000 | ||||||||||||||||||||||||||||||||||||||||||||||
senior secured notes | 497,421,000 | 497,226,000 | 497,026,000 | 496,826,000 | 496,628,000 | 496,433,000 | 496,233,000 | 496,033,000 | 495,835,000 | 495,637,000 | 495,437,000 | 495,238,000 | 495,040,000 | 494,844,000 | 494,644,000 | 494,445,000 | 494,247,000 | 494,051,000 | 493,893,000 | 493,694,000 | |||||||||||||||||||||||||||||||||||||||||||||||
debt related to real estate owned, held for investment | 439,168,000 | 424,703,000 | 402,945,000 | 376,504,000 | 345,596,000 | 324,587,000 | 278,837,000 | 235,418,000 | 161,878,000 | 161,562,000 | 161,245,000 | 160,928,000 | 160,611,000 | 160,294,000 | 159,978,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | 109,496,000 | 91,462,000 | 92,952,000 | 88,519,000 | 100,053,000 | 138,179,000 | 165,850,000 | 149,113,000 | 155,542,000 | 120,334,000 | 202,901,000 | 165,473,000 | 193,457,000 | 227,360,000 | 378,479,000 | 220,100,000 | 118,133,000 | 102,609,000 | 99,393,000 | 84,186,000 | 74,899,000 | 74,887,000 | 89,222,000 | 120,190,000 | 123,376,000 | 100,712,000 | 98,231,000 | 96,736,000 | 91,557,000 | 104,746,000 | 79,538,000 | 81,397,000 | 73,330,000 | 70,906,000 | 8,852,000 | 12,346,000 | |||||||||||||||||||||||||||||||
derivative liabilities | 26,791,000 | 30,970,000 | 57,758,000 | 10,592,000 | 22,514,000 | 20,382,000 | 31,241,000 | 50,018,000 | 19,346,000 | 23,420,000 | 13,113,000 | 14,499,000 | 5,644,000 | 11,746,000 | 4,435,000 | 2,109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payable to related party | 8,126,000 | 8,612,000 | 8,641,000 | 8,360,000 | 8,566,000 | 8,728,000 | 8,803,000 | 9,179,000 | 9,423,000 | 9,553,000 | 9,515,000 | 9,390,000 | 9,534,000 | 9,728,000 | 9,762,000 | 9,632,000 | 9,354,000 | 9,773,000 | 9,583,000 | 9,440,000 | 9,364,000 | 9,598,000 | 9,927,000 | 9,958,000 | 10,268,000 | 10,430,000 | 10,434,000 | 10,259,000 | 9,613,000 | 9,804,000 | 9,515,000 | 9,013,000 | 8,092,000 | 8,168,000 | 8,309,000 | 7,742,000 | 7,432,000 | 7,015,000 | 5,903,000 | 5,242,000 | 5,229,000 | 5,297,000 | 4,100,000 | 3,890,000 | 3,341,000 | 3,240,000 | 3,193,000 | 2,966,000 | 2,565,000 | 2,628,000 | 2,656,000 | 2,600,000 | 2,160,000 | 2,037,000 | 1,520,000 | 1,294,000 | 1,289,000 | 1,298,000 | 1,241,000 | 1,101,000 | 1,088,000 | 683,000 | 761,000 | 733,000 | 1,141,000 | 1,385,000 | |
total liabilities | 8,275,290,000 | 8,044,877,000 | 7,656,907,000 | 7,970,571,000 | 6,923,585,000 | 6,537,110,000 | 7,229,701,000 | 7,275,341,000 | 7,177,557,000 | 7,087,997,000 | 6,945,196,000 | 7,145,368,000 | 7,160,668,000 | 7,213,848,000 | 7,416,334,000 | 7,279,629,000 | 6,566,000,000 | 6,122,069,000 | 5,411,390,000 | 5,659,756,000 | 4,949,618,000 | 4,669,491,000 | 4,613,288,000 | 4,604,008,000 | 4,773,275,000 | 4,258,388,000 | 3,722,908,000 | 2,953,010,000 | 2,801,773,000 | 2,586,072,000 | 2,456,098,000 | 2,638,347,000 | 1,894,642,000 | 2,000,462,000 | 1,835,365,000 | 1,663,845,000 | 1,879,589,000 | 1,550,750,000 | 1,451,912,000 | 1,647,564,000 | 1,499,446,000 | 1,344,519,000 | 1,143,408,000 | 1,288,594,000 | 975,889,000 | 990,078,000 | 927,326,000 | 704,752,000 | 327,699,000 | 224,548,000 | 269,864,000 | 212,125,000 | 232,327,000 | 241,506,000 | 256,820,000 | 362,196,000 | 366,844,000 | 554,252,000 | 574,566,000 | 602,995,000 | 608,066,000 | 560,309,000 | 483,393,000 | 340,836,000 | 323,506,000 | 139,840,000 | 12,092,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | ||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 1,367,000 | 1,389,000 | 1,389,000 | 1,389,000 | 1,389,000 | 1,382,000 | 1,382,000 | 1,385,000 | 1,421,000 | 1,414,000 | 1,414,000 | 1,413,000 | 1,413,000 | 1,406,000 | 1,406,000 | 1,406,000 | 1,405,000 | 1,399,000 | 1,399,000 | 1,399,000 | 1,398,000 | 1,393,000 | 1,433,000 | 1,483,000 | 1,537,000 | 1,535,000 | 1,535,000 | 1,535,000 | 1,363,000 | 1,339,000 | 1,338,000 | 1,230,000 | 1,230,000 | 1,071,000 | 1,055,000 | 1,054,000 | 916,000 | 914,000 | 808,000 | 674,000 | 674,000 | 672,000 | 671,000 | 584,000 | 584,000 | 469,000 | 468,000 | 468,000 | 371,000 | 369,000 | 369,000 | 369,000 | 369,000 | 280,000 | 206,000 | 206,000 | 206,000 | 206,000 | 206,000 | 176,000 | 175,000 | 175,000 | 176,000 | 107,000 | 107,000 | 107,000 | |
additional paid-in-capital | 2,671,533,000 | 2,704,316,000 | 2,700,932,000 | 2,697,576,000 | 2,694,177,000 | 2,695,701,000 | 2,691,776,000 | 2,690,660,000 | 2,724,395,000 | 2,727,488,000 | 2,723,170,000 | 2,718,920,000 | 2,714,555,000 | 2,716,907,000 | 2,712,390,000 | 2,707,872,000 | 2,703,354,000 | 2,721,042,000 | 2,716,617,000 | 2,712,212,000 | 2,707,855,000 | 2,707,792,000 | 2,739,851,000 | 2,781,111,000 | 2,820,643,000 | 2,825,317,000 | 2,821,419,000 | 2,817,542,000 | 2,671,100,000 | 2,638,441,000 | 2,630,468,000 | 2,447,973,000 | 2,444,036,000 | 2,170,078,000 | 2,163,539,000 | 2,236,694,000 | 1,984,471,000 | 1,983,010,000 | 1,803,667,000 | 1,411,420,000 | 1,409,489,000 | 1,410,138,000 | 1,408,448,000 | 1,062,857,000 | 1,062,064,000 | 868,035,000 | 867,598,000 | 860,421,000 | 701,797,000 | 697,610,000 | 696,337,000 | 695,572,000 | 695,266,000 | 546,065,000 | 422,273,000 | 337,923,000 | 337,789,000 | 336,209,000 | 335,352,000 | 289,520,000 | 289,767,000 | 291,304,000 | 294,045,000 | 199,168,000 | 198,826,000 | 198,436,000 | 197,894,000 |
accumulated deficit | -861,275,000 | -849,683,000 | -840,214,000 | -852,647,000 | -835,026,000 | -822,670,000 | -824,838,000 | -695,065,000 | -678,449,000 | -520,237,000 | -512,870,000 | -505,410,000 | -368,475,000 | -363,877,000 | -306,179,000 | -436,034,000 | -453,809,000 | -427,883,000 | -411,642,000 | -419,071,000 | -433,568,000 | -438,724,000 | -422,071,000 | -417,156,000 | -421,337,000 | -196,945,000 | -193,512,000 | -147,746,000 | -132,776,000 | -130,170,000 | -113,572,000 | -106,687,000 | -97,873,000 | -83,143,000 | -67,166,000 | -75,240,000 | -53,035,000 | -54,950,000 | -77,939,000 | -5,032,000 | -4,196,000 | -2,172,000 | -91,000 | ||||||||||||||||||||||||
total stockholders' equity | 1,811,693,000 | 1,856,090,000 | 1,862,175,000 | 1,846,386,000 | 1,860,608,000 | 1,874,481,000 | 1,868,388,000 | 1,997,048,000 | 2,047,435,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 10,086,983,000 | 9,900,967,000 | 9,519,082,000 | 9,816,957,000 | 8,784,193,000 | 8,411,591,000 | 9,098,089,000 | 9,272,389,000 | 9,224,992,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable, held for sale | 39,964,000 | 41,200,000 | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets related to real estate owned, held for sale | 78,653,000 | 79,188,000 | 79,021,000 | 162,397,000 | 162,059,000 | 162,846,000 | 157,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to real estate owned, held for sale | 3,285,000 | 3,844,000 | 1,438,000 | 6,493,000 | 6,116,000 | 7,156,000 | 5,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial mortgage loan, held for sale | 135,465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinate loans and other lending assets | 432,734,000 | 412,777,000 | 463,569,000 | 592,863,000 | 560,881,000 | 717,837,000 | 753,711,000 | 763,488,000 | 844,948,000 | 817,759,000 | 866,908,000 | 1,065,816,000 | 1,045,893,000 | 1,009,092,000 | 1,044,400,000 | 1,016,991,000 | 1,048,126,000 | 1,335,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 176,018,000 | 185,869,000 | 222,467,000 | 229,361,000 | 229,174,000 | 573,944,000 | 573,667,000 | 569,979,000 | 568,874,000 | 567,785,000 | 566,711,000 | 565,654,000 | 564,611,000 | 563,583,000 | 562,571,000 | 561,573,000 | 560,589,000 | 559,619,000 | 558,664,000 | 592,000,000 | 370,174,000 | 587,063,000 | 585,972,000 | 584,897,000 | 471,911,000 | 250,949,000 | 250,468,000 | 249,994,000 | 249,528,000 | 249,069,000 | 248,617,000 | 248,173,000 | 247,736,000 | 247,305,000 | 246,881,000 | 246,464,000 | 246,054,000 | 139,362,000 | 139,163,000 | ||||||||||||||||||||||||||||
participations sold | 25,130,000 | 22,696,000 | 24,356,000 | 26,276,000 | 27,064,000 | 26,948,000 | 27,662,000 | 50,709,000 | 34,974,000 | 84,647,000 | 84,979,000 | 110,924,000 | 114,387,000 | 116,952,000 | 118,201,000 | 119,407,000 | 120,991,000 | 119,314,000 | 89,584,000 | 89,418,000 | 89,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 2,208,733,000 | 2,211,782,000 | 2,214,991,000 | 2,347,561,000 | 2,354,504,000 | 2,407,685,000 | 2,273,312,000 | 2,251,018,000 | 2,294,626,000 | 2,306,442,000 | 2,294,608,000 | 2,275,753,000 | 2,270,529,000 | 2,319,281,000 | 2,365,506,000 | 2,400,911,000 | 2,629,975,000 | 2,629,510,000 | 2,671,399,000 | 2,539,824,000 | 2,509,747,000 | 2,518,371,000 | 2,342,653,000 | 2,347,530,000 | 2,088,143,000 | 2,097,577,000 | 2,162,692,000 | 1,928,976,000 | 1,932,227,000 | 1,747,035,000 | 1,331,523,000 | 1,357,050,000 | 1,375,424,000 | 1,384,395,000 | 1,044,844,000 | 1,046,482,000 | 855,069,000 | 855,686,000 | 849,998,000 | 687,912,000 | 682,956,000 | 682,887,000 | 685,994,000 | 691,185,000 | 546,924,000 | 427,421,000 | 341,318,000 | 338,377,000 | 336,978,000 | 336,045,000 | 292,538,000 | 294,424,000 | 297,838,000 | 302,104,000 | 198,607,000 | 197,073,000 | 195,297,000 | 197,910,000 | |||||||||
total liabilities and stockholders’ equity | 9,296,730,000 | 9,156,978,000 | 9,360,359,000 | 9,508,229,000 | 9,568,352,000 | 9,824,019,000 | 9,552,941,000 | 8,817,018,000 | 8,416,695,000 | 7,717,832,000 | 7,954,364,000 | 7,225,371,000 | 6,940,020,000 | 6,932,569,000 | 6,969,514,000 | 7,174,186,000 | 6,888,363,000 | 6,352,418,000 | 5,624,409,000 | 5,341,597,000 | 5,095,819,000 | 4,974,469,000 | 4,981,000,000 | 4,242,172,000 | 4,088,605,000 | 3,932,942,000 | 3,826,537,000 | 3,808,565,000 | 3,482,977,000 | 3,198,947,000 | 2,979,087,000 | 2,856,496,000 | 2,719,943,000 | 2,527,803,000 | 2,333,438,000 | 2,022,371,000 | 1,845,147,000 | 1,783,012,000 | 1,554,750,000 | 1,015,611,000 | 907,504,000 | 952,751,000 | 898,119,000 | 923,512,000 | 788,430,000 | 684,241,000 | 703,514,000 | 705,221,000 | 891,230,000 | 910,611,000 | 895,533,000 | 902,490,000 | 858,147,000 | 785,497,000 | 539,443,000 | 520,579,000 | 335,137,000 | 210,002,000 | |||||||||
subordinate loan, held for sale | 7,500,000 | 41,773,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate owned | 151,788,000 | 152,817,000 | 153,848,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate owned, held for sale | 42,355,000 | 42,905,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt related to real estate owned, held for sale | 33,000,000 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured term loan | 483,465,000 | 484,191,000 | 485,179,000 | 487,117,000 | 487,961,000 | 488,947,000 | 490,226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan proceeds held by servicer | 8,272,000 | 3,323,000 | 4,619,000 | 1,000,000 | 30,281,000 | 302,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock, 6,770,393 shares issued and outstanding | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 0 and 6,900,000 shares issued and outstanding (0 and 172,500 liquidation preference) in 2019 and 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 0 and 6,900,000 issued and outstanding (0 and 172,500 liquidation preference in 2019 and 2018), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 6,900,000 shares issued and outstanding | 69,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock, 6,770,393 shares issued and outstanding (169,260 aggregate liquidation preference) in 2018 and 2017 | 68,000 | 68,000 | 68,000 | 68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 6,900,000 shares issued and outstanding (172,500 aggregate liquidation preference) in 2018 and 2017 | 69,000 | 69,000 | 69,000 | 69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 99,188,000 | 76,384,000 | 98,310,000 | 77,671,000 | 140,229,000 | 142,905,000 | 200,996,000 | 254,643,000 | 38,631,000 | 23,035,000 | 67,415,000 | 20,158,000 | 48,848,000 | 39,962,000 | 40,641,000 | 58,649,000 | 63,335,000 | 126,473,000 | 20,096,000 | 86,824,000 | 156,797,000 | 225,723,000 | 108,619,000 | 67,994,000 | 11,959,000 | 31,452,000 | 21,568,000 | ||||||||||||||||||||||||||||||||||||||||
restricted cash | 76,000 | 57,665,000 | 54,702,000 | 62,457,000 | 62,324,000 | 67,438,000 | 55,781,000 | 30,127,000 | 30,127,000 | 34,547,000 | 30,127,000 | 30,127,000 | 30,127,000 | 30,127,000 | 30,127,000 | 30,127,000 | 15,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
securities, at estimated fair value | 191,902,000 | 254,484,000 | 261,841,000 | 331,076,000 | 347,456,000 | 452,704,000 | 472,464,000 | 493,149,000 | 512,485,000 | 518,851,000 | 520,449,000 | 522,730,000 | 499,701,000 | 324,724,000 | 151,134,000 | 158,086,000 | 250,660,000 | 184,208,000 | 198,457,000 | 211,809,000 | 218,185,000 | 228,939,000 | 178,932,000 | 251,452,000 | 258,517,000 | ||||||||||||||||||||||||||||||||||||||||||
securities, held-to-maturity | 145,780,000 | 146,352,000 | 147,190,000 | 151,726,000 | 152,451,000 | 153,193,000 | 153,799,000 | 154,391,000 | 154,446,000 | 154,283,000 | 153,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated joint venture | 23,538,000 | 22,103,000 | 23,765,000 | 23,571,000 | 23,728,000 | 22,583,000 | 20,183,000 | 20,021,000 | 18,901,000 | 37,016,000 | 38,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0 and 3,450,000 shares issued and outstanding (0 and 86,250 aggregate liquidation preference) in 2017 and 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock, 6,770,393 and 8,000,000 shares issued and outstanding (169,260 and 200,000 aggregate liquidation preference) in 2017 and 2016, respectively | 68,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 6,900,000 shares issued and outstanding (172,500 aggregate liquidation preference) in 2017 and 2016 | 69,000 | 69,000 | 69,000 | 69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -3,560,000 | -3,811,000 | -2,674,000 | -2,747,000 | -2,255,000 | -3,173,000 | -2,614,000 | -2,667,000 | -3,407,000 | -2,985,000 | -754,000 | -794,000 | -887,000 | -619,000 | -662,000 | -188,000 | -1,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
commercial mortgage loans, held for investment | 2,218,222,000 | 2,037,971,000 | 1,955,816,000 | 1,641,856,000 | 1,426,990,000 | 1,278,034,000 | 1,173,185,000 | 994,301,000 | 905,681,000 | 704,040,000 | 563,390,000 | 458,520,000 | 369,924,000 | 343,810,000 | 185,516,000 | 161,099,000 | 160,893,000 | 143,492,000 | 142,833,000 | 142,921,000 | 104,101,000 | 103,321,000 | 108,817,000 | 109,006,000 | 109,192,000 | 109,354,000 | 118,313,000 | 109,695,000 | |||||||||||||||||||||||||||||||||||||||
subordinate loans, held for investment | 1,340,378,000 | 1,240,363,000 | 1,195,570,000 | 1,051,236,000 | 882,214,000 | 923,159,000 | 930,401,000 | 931,351,000 | 861,808,000 | 830,181,000 | 672,070,000 | 561,182,000 | 585,504,000 | 748,227,000 | 484,979,000 | 497,484,000 | 394,554,000 | 354,865,000 | 286,569,000 | 246,246,000 | 196,177,000 | 179,602,000 | 179,336,000 | 149,086,000 | 123,960,000 | 98,966,000 | 58,973,000 | ||||||||||||||||||||||||||||||||||||||||
interest receivable | 27,895,000 | 21,998,000 | 22,297,000 | 19,281,000 | 18,025,000 | 19,185,000 | 23,495,000 | 16,908,000 | 14,424,000 | 12,817,000 | 12,634,000 | 10,829,000 | 17,072,000 | 15,183,000 | 6,220,000 | 6,022,000 | 5,673,000 | 4,830,000 | 4,475,000 | 5,959,000 | 5,553,000 | 4,294,000 | 3,457,000 | 3,110,000 | 1,210,000 | ||||||||||||||||||||||||||||||||||||||||||
borrowings under repurchase agreements | 1,278,631,000 | 1,330,909,000 | 1,477,281,000 | 1,139,803,000 | 1,013,162,000 | 1,217,935,000 | 1,083,665,000 | 925,774,000 | 735,437,000 | 878,352,000 | 575,433,000 | 622,194,000 | 537,766,000 | 446,224,000 | 166,994,000 | 202,033,000 | 227,167,000 | 191,312,000 | 211,944,000 | 225,158,000 | 242,970,000 | 350,696,000 | 355,257,000 | 290,700,000 | 296,805,000 | 301,871,000 | 298,392,000 | 242,728,000 | 125,639,000 | ||||||||||||||||||||||||||||||||||||||
dividends payable | 55,916,000 | 57,464,000 | 51,109,000 | 51,278,000 | 46,028,000 | 36,427,000 | 36,421,000 | 37,828,000 | 32,060,000 | 27,694,000 | 27,601,000 | 21,018,000 | 20,753,000 | 20,665,000 | 16,688,000 | 17,227,000 | 17,023,000 | 16,821,000 | 16,616,000 | 12,891,000 | 10,114,000 | 8,726,000 | 8,553,000 | 8,703,000 | 8,542,000 | 7,169,000 | 7,116,000 | 7,189,000 | 7,140,000 | 3,806,000 | 3,766,000 | ||||||||||||||||||||||||||||||||||||
series b preferred stock, 8,000,000 shares issued and outstanding (200,000 aggregate liquidation preference) in 2017 and 2016 | 80,000 | 80,000 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 3,450,000 shares issued and outstanding (86,250 aggregate liquidation preference) in 2017 and 2016 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 8,652,000 | 17,681,000 | 26,367,000 | 24,504,000 | 8,562,000 | 9,246,000 | 4,668,000 | 8,253,000 | 3,319,000 | 7,578,000 | 3,602,000 | 5,260,000 | 2,289,000 | 2,660,000 | 1,719,000 | 1,367,000 | 1,524,000 | 1,265,000 | 1,965,000 | 1,072,000 | 1,126,000 | 1,746,000 | 2,973,000 | 1,927,000 | 2,031,000 | 2,375,000 | 3,482,000 | 2,550,000 | 2,150,000 | 259,000 | 75,000 | ||||||||||||||||||||||||||||||||||||
series a preferred stock, 3,450,000 shares issued and outstanding (86,250 aggregate liquidation preference) in 2016 and 2015 | 35,000 | 35,000 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock, 8,000,000 shares issued and outstanding (200,000 aggregate liquidation preference) in 2016 and 2015 | 80,000 | 80,000 | 80,000 | 80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c preferred stock, 6,900,000 shares issued and outstanding (172,500 aggregate liquidation preference) in 2016 | 69,000 | 69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | -48,070,000 | -50,973,000 | -32,328,000 | -22,225,000 | -15,965,000 | -12,794,000 | -10,485,000 | -11,661,000 | -10,132,000 | -13,404,000 | -14,188,000 | -13,235,000 | -9,320,000 | -4,297,000 | 574,000 | 4,808,000 | 2,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
securities available-for-sale, at estimated fair value | 17,105,000 | 17,919,000 | 23,281,000 | 25,477,000 | 33,362,000 | 37,559,000 | 52,909,000 | 64,216,000 | 67,079,000 | 81,405,000 | 125,631,000 | 151,964,000 | 302,543,000 | 316,067,000 | 338,804,000 | 349,662,000 | 363,660,000 | 376,138,000 | 374,006,000 | 373,233,000 | 153,614,000 | ||||||||||||||||||||||||||||||||||||||||||||||
derivative instrument | 3,327,000 | 1,026,000 | 4,070,000 | 1,933,000 | 1,093,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 7,353,000 | 8,125,000 | 8,898,000 | 9,090,000 | 7,444,000 | 8,124,000 | 5,088,000 | 5,135,000 | 628,000 | 794,000 | 1,018,000 | 1,239,000 | 678,000 | 1,090,000 | 1,161,000 | 1,308,000 | 2,044,000 | 1,730,000 | 2,097,000 | 2,459,000 | 2,818,000 | 3,005,000 | 2,735,000 | 2,698,000 | |||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 3,450,000 shares issued and outstanding (86,250 aggregate liquidation preference) in 2015 and 2014 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock, 8,000,000 shares issued and outstanding (200,000 aggregate liquidation preference) in 2015 | 80,000 | 80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments purchased, not yet settled | 26,540,000 | 21,299,000 | 30,346,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase agreements, held for investment | 6,598,000 | 10,975,000 | 41,696,000 | 47,439,000 | 47,439,000 | 47,439,000 | 47,439,000 | 41,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative instruments | 25,000 | 83,000 | 155,000 | 251,000 | 291,000 | 483,000 | 846,000 | 387,000 | 690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -870,000 | -30,000 | 99,000 | 975,000 | 382,000 | 563,000 | 487,000 | 2,842,000 | 4,482,000 | 6,359,000 | 7,883,000 | 4,364,000 | 2,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal and interest receivable | 4,277,000 | 4,107,000 | 11,195,000 | 8,075,000 | 9,143,000 | 7,429,000 | 8,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
talf borrowings | 251,327,000 | 264,101,000 | 280,225,000 | 289,439,000 | 297,334,000 | 305,335,000 | 305,658,000 | 306,449,000 | 128,106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 117,000 | 136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred underwriting fee | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
securities at estimated fair value | 266,939,000 | 274,322,000 | 279,124,000 | 174,426,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contractual deposits | 144,000 | 15,000 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine loans, held for investment | 58,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine loans | 58,994,000 | 59,000,000 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility borrowings | 18,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 90,000 | 1,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest receivable | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to affiliate | 138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred underwriting fee, of which 8 million is payable to acrefi management, llc | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock: 0.01 par value... | 107,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 26,227,000 | 29,199,000 | 50,791,000 | 20,739,000 | 25,991,000 | 40,652,000 | -104,524,000 | 46,540,000 | 46,071,000 | -83,400,000 | 48,916,000 | -3,987,000 | 183,030,000 | 70,951,000 | 15,238,000 | 37,097,000 | 60,392,000 | 67,691,000 | 58,335,000 | 36,680,000 | 49,338,000 | 60,201,000 | -127,842,000 | 71,903,000 | 29,089,000 | 61,424,000 | 67,758,000 | 52,990,000 | 62,217,000 | 55,346,000 | 49,433,000 | 41,317,000 | 68,355,000 | 36,234,000 | 47,125,000 | 59,027,000 | 69,893,000 | 10,340,000 | 18,616,000 | 27,240,000 | 25,847,000 | 24,656,000 | 25,513,000 | 22,041,000 | 19,159,000 | 23,959,000 | 17,580,000 | 15,864,000 | 12,900,000 | 11,789,000 | 11,932,000 | 8,967,000 | 12,211,000 | 9,910,000 | 9,093,000 | 8,670,000 | 5,512,000 | 6,520,000 | 5,180,000 | 3,966,000 | 2,356,000 | 2,935,000 | 1,742,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount/premium, deferred fees and payment-in-kind interest | -9,542,000 | -9,861,000 | -11,443,000 | -6,152,000 | -5,642,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 4,929,000 | 4,181,000 | 4,825,000 | 4,432,000 | 3,779,000 | 4,018,000 | 4,844,000 | 4,529,000 | 4,027,000 | 4,353,000 | 3,661,000 | 4,141,000 | 3,807,000 | 3,452,000 | 3,071,000 | 2,655,000 | 2,856,000 | 4,382,000 | 3,014,000 | 3,148,000 | 3,196,000 | 3,210,000 | 3,075,000 | 3,265,000 | 3,312,000 | 3,434,000 | 3,048,000 | 2,026,000 | 3,461,000 | 2,982,000 | 2,849,000 | 2,810,000 | 2,545,000 | 2,205,000 | 1,703,000 | 1,558,000 | 1,203,000 | 1,408,000 | 1,161,000 | 1,131,000 | 907,000 | 773,000 | 842,000 | 693,000 | 684,000 | 727,000 | 590,000 | 472,000 | 190,000 | 227,000 | 224,000 | 222,000 | 193,000 | 411,000 | 419,000 | 397,000 | 735,000 | 366,000 | 367,000 | 363,000 | 358,000 | 369,000 | 304,000 | 290,000 | 209,000 |
straight-line rent amortization | -898,000 | -704,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-based compensation | 3,047,000 | 3,385,000 | 3,416,000 | 3,400,000 | 3,430,000 | 3,958,000 | 4,165,000 | 4,157,000 | 4,188,000 | 4,353,000 | 4,356,000 | 4,377,000 | 4,358,000 | 4,518,000 | 4,518,000 | 4,518,000 | 4,698,000 | 4,484,000 | 4,405,000 | 4,357,000 | 4,387,000 | 4,094,000 | 4,206,000 | 4,252,000 | 4,263,000 | 8,813,000 | 3,889,000 | 4,290,000 | -1,095,000 | 2,137,000 | 4,044,000 | 4,013,000 | -1,385,000 | 3,426,000 | 2,630,000 | 3,460,000 | 1,461,000 | 1,656,000 | 1,550,000 | 1,938,000 | -680,000 | 1,693,000 | 756,000 | 821,000 | 996,000 | 478,000 | 308,000 | 333,000 | -421,000 | 1,362,000 | 784,000 | 428,000 | 883,000 | ||||||||||||
increase in current expected credit loss allowance | -3,289,000 | 2,474,000 | -6,366,000 | 3,113,000 | 4,008,000 | -1,259,000 | -899,000 | 10,258,000 | 147,684,000 | -777,000 | -5,833,000 | 61,648,000 | 4,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency loss | 24,250,000 | -72,705,000 | -35,994,000 | 145,233,000 | -56,208,000 | 524,000 | 20,881,000 | -61,949,000 | 45,291,000 | -22,739,000 | -1,525,000 | -102,257,000 | 90,096,000 | 85,279,000 | 24,212,000 | 2,941,000 | 25,412,000 | -4,736,000 | 7,479,000 | -34,407,000 | -14,179,000 | 6,296,000 | 42,108,000 | -18,343,000 | 7,455,000 | 4,791,000 | -1,705,000 | -6,926,000 | -7,206,000 | -2,808,000 | 7,667,000 | 3,563,000 | 13,042,000 | 4,517,000 | 3,489,000 | 4,032,000 | -6,130,000 | 3,801,000 | 1,415,000 | ||||||||||||||||||||||||||
unrealized loss on foreign currency contracts | -44,494,000 | -4,178,000 | -26,788,000 | 73,682,000 | 41,829,000 | -68,344,000 | 57,621,000 | -911,000 | -18,053,000 | 63,725,000 | -28,244,000 | 20,102,000 | 35,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate hedging instruments | 0 | 133,000 | 72,000 | 174,000 | 160,000 | 562,000 | 457,000 | 194,000 | 887,000 | 70,000 | 4,328,000 | 4,813,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization on real estate owned | 3,981,000 | 3,403,000 | 2,783,000 | 2,531,000 | 2,456,000 | 2,383,000 | 2,342,000 | 2,287,000 | 4,656,000 | 1,040,000 | 1,020,000 | 2,202,000 | 3,986,000 | 0 | 704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity method investment | 274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 37,064,000 | -15,244,000 | 7,752,000 | -9,004,000 | -3,567,000 | 29,630,000 | -13,176,000 | 11,075,000 | -12,575,000 | -11,275,000 | 5,071,000 | -8,175,000 | 1,012,000 | 1,239,000 | -17,988,000 | -4,331,000 | -1,830,000 | 856,000 | -103,000 | -363,000 | 1,238,000 | 1,584,000 | 3,364,000 | -2,919,000 | -6,696,000 | -710,000 | 2,244,000 | -3,562,000 | -2,898,000 | -1,722,000 | -4,407,000 | -1,449,000 | -2,620,000 | -389,000 | 34,000 | -962,000 | -55,000 | 2,315,000 | 8,996,000 | -9,300,000 | 183,000 | -276,000 | 25,000 | -149,000 | 520,000 | 300,000 | -216,000 | 366,000 | 50,000 | -600,000 | 0 | 0 | 203,000 | 4,000 | -197,000 | ||||||||||
accounts payable, accrued expenses and other liabilities | -28,502,000 | -1,242,000 | 3,138,000 | 2,952,000 | 3,014,000 | -98,478,000 | 21,374,000 | -10,911,000 | 12,532,000 | -10,173,000 | 10,524,000 | -7,984,000 | 6,864,000 | -14,954,000 | 20,849,000 | 2,360,000 | 4,245,000 | -3,560,000 | 5,101,000 | 3,197,000 | -274,000 | -470,000 | 688,000 | -2,728,000 | 807,000 | 2,594,000 | 1,794,000 | 48,000 | 620,000 | -7,770,000 | -2,103,000 | 8,115,000 | 2,075,000 | 5,272,000 | -3,496,000 | ||||||||||||||||||||||||||||||
payable to related party | -486,000 | -29,000 | 281,000 | -206,000 | -162,000 | -75,000 | -376,000 | -244,000 | -130,000 | 38,000 | 125,000 | -144,000 | -194,000 | -34,000 | 130,000 | 278,000 | -419,000 | 190,000 | 143,000 | 75,000 | -233,000 | -329,000 | -31,000 | -310,000 | -162,000 | -4,000 | 175,000 | 646,000 | -191,000 | 289,000 | 502,000 | 921,000 | -76,000 | -142,000 | 567,000 | 310,000 | 418,000 | 1,112,000 | 661,000 | 13,000 | -68,000 | 1,197,000 | 210,000 | 549,000 | 101,000 | 47,000 | 227,000 | 401,000 | -63,000 | 3,000 | 25,000 | 440,000 | 123,000 | 517,000 | 226,000 | ||||||||||
net cash from operating activities | 12,561,000 | 8,241,000 | 31,738,000 | 63,226,000 | 39,316,000 | 49,932,000 | 47,236,000 | 50,246,000 | 52,843,000 | 30,845,000 | 83,435,000 | 49,332,000 | 110,250,000 | 42,587,000 | 125,674,000 | 49,784,000 | 49,660,000 | 34,510,000 | 43,930,000 | 77,033,000 | 43,910,000 | 51,018,000 | 59,575,000 | -638,000 | 54,097,000 | 85,134,000 | 78,372,000 | 52,728,000 | 57,201,000 | 44,836,000 | 49,510,000 | 83,339,000 | 88,279,000 | 41,396,000 | 42,015,000 | 45,732,000 | 25,730,000 | 39,142,000 | 34,649,000 | 31,492,000 | 13,598,000 | 26,051,000 | 21,576,000 | 23,084,000 | 17,411,000 | 26,573,000 | 13,332,000 | 15,724,000 | 11,408,000 | 12,132,000 | 10,627,000 | 11,306,000 | 11,918,000 | 7,444,000 | 17,237,000 | 3,657,000 | 11,766,000 | 10,911,000 | 8,562,000 | 10,218,000 | 5,765,000 | 5,293,000 | 4,822,000 | 4,529,000 | 1,950,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 12,561,000 | 8,241,000 | 31,738,000 | 63,226,000 | 39,316,000 | 49,932,000 | 47,236,000 | 50,246,000 | 52,843,000 | 30,845,000 | 83,435,000 | 49,332,000 | 110,250,000 | 42,587,000 | 125,674,000 | 49,784,000 | 49,660,000 | 34,510,000 | 43,930,000 | 77,033,000 | 43,910,000 | 51,018,000 | 59,575,000 | -638,000 | 54,097,000 | 85,134,000 | 78,372,000 | 52,728,000 | 57,201,000 | 44,836,000 | 49,510,000 | 83,339,000 | 88,279,000 | 41,396,000 | 42,015,000 | 45,732,000 | 25,730,000 | 39,142,000 | 34,649,000 | 31,492,000 | 13,598,000 | 26,051,000 | 21,576,000 | 23,084,000 | 17,411,000 | 26,573,000 | 13,332,000 | 15,724,000 | 11,408,000 | 12,132,000 | 10,627,000 | 11,306,000 | 11,918,000 | 7,444,000 | 17,237,000 | 3,657,000 | 11,766,000 | 10,911,000 | 8,562,000 | 10,218,000 | 5,765,000 | 5,293,000 | 4,822,000 | 4,529,000 | 1,950,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new funding of commercial mortgage loans | -299,900,000 | -851,134,000 | -807,056,000 | -915,649,000 | -460,452,000 | -289,086,000 | -460,048,000 | -275,150,000 | 0 | 0 | -181,017,000 | -274,133,000 | -429,239,000 | -1,130,425,000 | -1,193,945,000 | -1,317,268,000 | -141,603,000 | -904,855,000 | -417,161,000 | -6,491,000 | -10,009,000 | -7,504,000 | -439,936,000 | -1,248,778,000 | -766,296,000 | -314,310,000 | -197,000,000 | -466,660,000 | -106,933,000 | -798,556,000 | -476,951,000 | ||||||||||||||||||||||||||||||||||
add-on funding of commercial mortgage loans | -333,363,000 | -193,420,000 | -226,078,000 | -385,430,000 | -59,225,000 | -82,212,000 | -80,792,000 | -102,040,000 | -308,032,000 | -111,291,000 | -83,139,000 | -105,209,000 | -76,421,000 | -76,732,000 | -136,089,000 | -154,185,000 | -116,789,000 | -124,153,000 | -88,284,000 | -60,990,000 | -77,499,000 | -59,078,000 | -64,932,000 | -97,493,000 | -99,768,000 | -113,788,000 | -96,223,000 | -70,045,000 | -105,452,000 | -41,517,000 | -29,701,000 | -47,315,000 | -13,185,000 | ||||||||||||||||||||||||||||||||
add-on funding of subordinate loans | -5,533,000 | -4,407,000 | -8,260,000 | -8,903,000 | -13,642,000 | -14,419,000 | -12,117,000 | -14,032,000 | -13,734,000 | -7,946,000 | -4,879,000 | -64,386,000 | -41,568,000 | -38,076,000 | -5,208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from the repayment and sale of commercial mortgage loans | 355,589,000 | 513,311,000 | 1,285,644,000 | 515,892,000 | 138,024,000 | 846,273,000 | 827,230,000 | 584,247,000 | 168,526,000 | 343,465,000 | 141,954,000 | 172,320,000 | 435,442,000 | 558,502,000 | 272,043,000 | 406,876,000 | 637,512,000 | 784,232,000 | 429,282,000 | 95,837,000 | 200,077,000 | 133,906,000 | 130,788,000 | 176,022,000 | 221,972,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds received from the repayment of subordinate loans and other lending assets | 16,561,000 | 96,054,000 | 1,300,000 | 0 | 22,921,000 | 99,000 | 102,000 | 101,000 | 53,498,000 | 15,061,000 | 6,611,000 | 149,576,000 | 90,000 | 39,599,000 | 90,071,000 | 67,061,000 | 41,219,000 | 165,081,000 | 30,470,000 | 441,000 | 3,237,000 | 1,043,000 | 842,000 | ||||||||||||||||||||||||||||||||||||||||||
contributions to equity method investment | -869,000 | -628,000 | -1,213,000 | -947,000 | -3,256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination fees, other fees, and cost recovery proceeds received on commercial mortgage loans, and subordinate loans | 4,193,000 | 10,074,000 | 10,013,000 | 20,045,000 | 6,854,000 | 5,086,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in collateral related to derivative contracts | 49,420,000 | -69,420,000 | -41,140,000 | 5,770,000 | 20,020,000 | -73,440,000 | 30,200,000 | -18,730,000 | -50,830,000 | -137,910,000 | 137,730,000 | 101,010,000 | 16,370,000 | 20,290,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures on real estate owned assets | -12,832,000 | -18,361,000 | -24,486,000 | -32,496,000 | -24,867,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -226,734,000 | -446,001,000 | 314,146,000 | -797,701,000 | -457,704,000 | 586,296,000 | 206,408,000 | -48,862,000 | -166,673,000 | -156,866,000 | 115,235,000 | 22,938,000 | 87,113,000 | 184,363,000 | -189,340,000 | -756,521,000 | -577,855,000 | -593,181,000 | 249,150,000 | -714,232,000 | -298,699,000 | -13,905,000 | 7,113,000 | 114,200,000 | -323,128,000 | -203,464,000 | -721,524,000 | -267,165,000 | -242,959,000 | -91,538,000 | 45,525,000 | -797,838,000 | -155,071,000 | -211,942,000 | -200,369,000 | 58,944,000 | -367,347,000 | -348,366,000 | 1,681,892,000 | -111,225,000 | -183,097,000 | -106,530,000 | -224,290,000 | -288,491,000 | -171,565,000 | -108,168,000 | -198,668,000 | -588,189,000 | 8,337,000 | -22,769,000 | -84,012,000 | -42,520,000 | -16,518,000 | -62,815,000 | 71,651,000 | -9,833,000 | 193,930,000 | -5,444,000 | 762,000 | -20,979,000 | -35,217,000 | -127,738,000 | -168,110,000 | -8,600,000 | -303,143,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured debt arrangements | 594,095,000 | 701,279,000 | 1,041,914,000 | 1,601,558,000 | 406,830,000 | 314,963,000 | 505,306,000 | 629,371,000 | 548,557,000 | 450,510,000 | 33,097,000 | 149,317,000 | 173,919,000 | 65,967,000 | 580,704,000 | 1,176,971,000 | 1,012,730,000 | 1,106,078,000 | 186,603,000 | 664,776,000 | 322,234,000 | 69,373,000 | 92,114,000 | 16,201,000 | 1,357,442,000 | 1,503,135,000 | 966,508,000 | 569,095,000 | 412,434,000 | 530,660,000 | 255,975,000 | 950,662,000 | 416,549,000 | ||||||||||||||||||||||||||||||||
proceeds related to financing on real estate owned | 13,970,000 | 21,263,000 | 25,946,000 | 30,413,000 | 20,514,000 | 45,255,000 | 42,924,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of secured debt arrangements | -324,760,000 | -346,466,000 | -1,301,966,000 | -822,854,000 | -111,498,000 | -832,457,000 | -721,898,000 | -596,990,000 | -433,604,000 | -171,094,000 | -165,016,000 | -151,548,000 | -191,681,000 | -335,291,000 | -187,970,000 | -388,447,000 | -542,213,000 | -383,609,000 | -382,057,000 | -412,957,000 | -331,613,000 | -158,468,000 | -103,569,000 | -136,229,000 | -844,051,000 | -1,009,527,000 | -201,152,000 | -906,324,000 | -156,747,000 | -638,681,000 | -218,402,000 | -184,698,000 | -538,562,000 | ||||||||||||||||||||||||||||||||
repayments of senior secured term loan principal | -1,875,000 | -1,875,000 | -1,875,000 | -9,250,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | |||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -6,094,000 | -2,240,000 | -5,045,000 | -11,426,000 | -4,073,000 | -978,000 | -4,023,000 | -2,418,000 | -3,454,000 | -5,023,000 | -293,000 | -1,023,000 | -5,873,000 | -1,161,000 | -10,694,000 | -1,111,000 | -3,528,000 | -9,142,000 | -3,599,000 | -5,848,000 | -5,369,000 | -3,023,000 | -570,000 | -4,800,000 | -2,722,000 | -2,645,000 | -1,627,000 | -9,325,000 | -91,000 | -3,792,000 | -231,000 | -9,080,000 | -2,234,000 | -5,669,000 | -3,242,000 | -949,000 | -4,394,000 | -276,000 | -895,000 | -1,641,000 | -1,205,000 | -70,000 | -500,000 | -2,330,000 | -3,413,000 | -806,000 | -4,627,000 | ||||||||||||||||||
payment of withholding tax on rsu delivery | -5,576,000 | 0 | -61,000 | 0 | -4,947,000 | -33,000 | -162,000 | -10,000 | -7,274,000 | -35,000 | -106,000 | -11,000 | -6,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -30,284,000 | -1,000 | -2,890,000 | -36,193,000 | -45,522,000 | -43,838,000 | -2,441,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on common stock | -35,600,000 | -35,846,000 | -34,736,000 | -35,278,000 | -35,416,000 | -35,156,000 | -49,334,000 | -50,620,000 | -50,839,000 | -50,463,000 | -50,467,000 | -50,446,000 | -50,643,000 | -50,107,000 | -50,108,000 | -50,089,000 | -50,270,000 | -49,837,000 | -50,068,000 | -49,794,000 | -49,947,000 | -50,868,000 | -53,437,000 | -61,496,000 | -71,950,000 | -71,475,000 | -71,468,000 | -63,527,000 | -62,762,000 | -50,297,000 | -62,265,000 | -57,327,000 | -57,328,000 | -47,473,000 | -50,680,000 | -42,777,000 | -42,947,000 | -37,588,000 | -31,442,000 | -31,441,000 | -31,742,000 | -29,714,000 | -25,881,000 | -25,874,000 | -19,380,000 | -18,739,000 | -18,740,000 | -14,850,000 | -15,475,000 | -14,754,000 | -14,752,000 | -14,747,000 | -11,218,000 | -8,895,000 | -8,229,000 | -8,224,000 | -8,542,000 | -8,225,000 | -7,024,000 | -7,021,000 | -7,142,000 | -7,021,000 | -3,734,000 | ||
dividends on preferred stock | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,068,000 | -3,126,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -3,385,000 | -8,369,000 | -6,835,000 | -6,835,000 | -6,836,000 | -6,834,000 | -6,835,000 | -9,055,000 | -8,132,000 | -9,310,000 | -9,310,000 | -9,310,000 | -5,860,000 | -5,860,000 | -6,926,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,860,000 | -1,861,000 | -1,859,000 | -1,860,000 | -1,860,000 | ||||||||||||
net cash from financing activities | 200,808,000 | 333,047,000 | -278,891,000 | 744,470,000 | 266,342,000 | -513,475,000 | -235,145,000 | 10,994,000 | 48,318,000 | 42,763,000 | -197,823,000 | -95,374,000 | -92,926,000 | -325,660,000 | 146,699,000 | 732,256,000 | 404,679,000 | 658,363,000 | -254,247,000 | 547,720,000 | 223,351,000 | -149,849,000 | -115,619,000 | -208,535,000 | 398,887,000 | 409,678,000 | 687,614,000 | 221,566,000 | 185,295,000 | 57,320,000 | -72,231,000 | 692,573,000 | 87,431,000 | 107,912,000 | 26,978,000 | -38,357,000 | 283,526,000 | 255,577,000 | -1,500,529,000 | 95,329,000 | 125,119,000 | 127,736,000 | 174,024,000 | 274,293,000 | 153,475,000 | 63,587,000 | 180,650,000 | 509,327,000 | 86,632,000 | -56,091,000 | 3,412,000 | -37,712,000 | 121,704,000 | 95,996,000 | -32,853,000 | -13,317,000 | -195,812,000 | -28,349,000 | 10,645,000 | -12,833,000 | 39,633,000 | 101,561,000 | 207,775,000 | 12,824,000 | 176,762,000 |
net decrease in cash and cash equivalents | -13,365,000 | 84,479,000 | 22,056,000 | -127,357,000 | -58,091,000 | 216,012,000 | 15,596,000 | -44,380,000 | 56,035,000 | 8,753,000 | -124,431,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period | 139,825,000 | 0 | 0 | 0 | 317,396,000 | 0 | 0 | 0 | 225,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effects of foreign currency translation on cash and cash equivalents | 387,000 | -1,318,000 | 1,240,000 | 1,204,000 | 1,074,000 | 356,000 | 1,085,000 | 1,135,000 | 687,000 | -873,000 | -1,725,000 | 2,595,000 | -611,000 | 1,295,000 | -6,834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents end of period | 126,847,000 | -106,031,000 | 68,233,000 | 11,199,000 | 166,424,000 | 123,109,000 | 19,584,000 | 13,513,000 | 161,190,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 111,671,000 | 120,068,000 | 112,480,000 | 121,090,000 | 102,020,000 | 121,420,000 | 121,587,000 | 136,021,000 | 116,463,000 | 126,807,000 | 109,215,000 | 117,621,000 | 89,983,000 | 95,022,000 | 62,344,000 | 53,819,000 | 35,185,000 | 41,579,000 | 33,021,000 | 26,577,000 | 36,494,000 | 29,239,000 | 28,599,000 | 34,995,000 | 36,979,000 | 37,268,000 | 33,286,000 | 30,487,000 | 32,428,000 | 20,661,000 | 33,799,000 | 16,903,000 | 26,517,000 | 11,532,000 | 32,387,000 | -7,049,000 | 18,965,000 | 5,615,000 | 20,102,000 | 9,402,000 | 17,589,000 | 6,646,000 | 16,377,000 | 5,787,000 | 14,399,000 | 3,567,000 | 11,567,000 | 1,040,000 | 1,958,000 | 474,000 | 1,419,000 | 0 | 916,000 | 1,054,000 | 1,463,000 | 1,600,000 | 2,809,000 | 3,673,000 | 3,833,000 | 3,875,000 | 3,391,000 | 3,450,000 | 2,900,000 | 1,885,000 | 1,290,000 |
change in loan proceeds held by servicer | 97,562,000 | -8,626,000 | 8,247,000 | 689,000 | -47,002,000 | -54,926,000 | 100,335,000 | -2,461,000 | 1,624,000 | -126,770,000 | 77,093,000 | 54,904,000 | -2,327,000 | -6,063,000 | -15,855,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend declared, not yet paid | 37,819,000 | 310,000 | -2,000 | 13,000 | 38,347,000 | 260,000 | -14,177,000 | -1,287,000 | 53,688,000 | -124,000 | 502,000 | -485,000 | 53,514,000 | 536,000 | -1,000 | 20,000 | 53,156,000 | 435,000 | -237,000 | 20,000 | 52,615,000 | -1,486,000 | -2,002,000 | -9,428,000 | 65,684,000 | -84,000 | 560,000 | 3,931,000 | 70,364,000 | 497,000 | 4,374,000 | 564,000 | 63,598,000 | 660,000 | -1,548,000 | 6,355,000 | 51,109,000 | 5,250,000 | 9,601,000 | 6,000 | 36,421,000 | 5,768,000 | 4,366,000 | 93,000 | 27,601,000 | 265,000 | 88,000 | 3,977,000 | 16,688,000 | 204,000 | 202,000 | 205,000 | 16,616,000 | 2,777,000 | 1,388,000 | 173,000 | 8,553,000 | 161,000 | 1,373,000 | 53,000 | 7,116,000 | 49,000 | 3,334,000 | 40,000 | 3,766,000 |
income from equity method investment | 254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized loss on investment | 0 | 0 | 127,512,000 | 0 | 0 | 81,980,000 | 4,624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from payment-in-kind interest | 0 | 0 | 0 | 11,834,000 | 0 | 3,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for interest rate cap | 0 | 0 | -418,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and payments received of notes receivable, held for sale | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity method investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from the sale of other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from hotel title assumption | 0 | 0 | 0 | 569,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments and repurchases of convertible notes | -176,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance discount | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents, including cash classified within assets related to real estate owned, held for sale | 122,753,000 | 18,499,000 | 12,378,000 | -65,512,000 | -83,258,000 | 847,000 | -23,104,000 | 104,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash classified within assets related to real estate owned, held for sale | 0 | 0 | 0 | 577,000 | 1,724,000 | 671,000 | -2,972,000 | 5,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 9,995,000 | -152,046,000 | 122,753,000 | 18,499,000 | 12,378,000 | -64,935,000 | -81,534,000 | 1,518,000 | -26,076,000 | 110,114,000 | -89,479,000 | -31,438,000 | -112,736,000 | -48,931,000 | -94,973,000 | 129,856,000 | 291,348,000 | 44,462,000 | 7,129,000 | -463,000 | 10,618,000 | 22,804,000 | -21,926,000 | 20,639,000 | 47,257,000 | -28,690,000 | 8,886,000 | -679,000 | -18,008,000 | -4,686,000 | -63,138,000 | 106,377,000 | -66,728,000 | -69,973,000 | -68,926,000 | 117,104,000 | 9,884,000 | -22,882,000 | 10,181,000 | -20,884,000 | |||||||||||||||||||||||||
income tax paid | 62,000 | 18,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in participation sold | 0 | -25,130,000 | 2,434,000 | -1,660,000 | -1,920,000 | -788,000 | 116,000 | -714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of real estate | 0 | 0 | 0 | 75,000,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of other assets related to real estate owned | 0 | 0 | 0 | 2,827,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of accounts payable, accrued expenses and other liabilities related to real estate owned | 0 | 0 | 0 | -3,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets to assets related to real estate owned, held for sale | 0 | 0 | 311,743,000 | -311,743,000 | 2,299,000 | 153,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets related to real estate owned, held for sale to assets related to real estate owned, held for investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets related to real estate owned, held for sale to other assets | 0 | 0 | 0 | 2,280,000 | 0 | 0 | 0 | 4,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of liabilities to liabilities related to real estate owned, held for sale | 0 | 0 | 1,040,000 | -1,040,000 | 1,444,000 | 5,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of liabilities related to real estate owned, held for sale to accounts payable, accrued expenses and other liabilities | 0 | 0 | 0 | 3,937,000 | 0 | 0 | 0 | 7,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of commercial mortgage loan to other assets | -139,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable, held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring of commercial mortgage loan to subordinate loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan modification accounted for as a new loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring of subordinate loan to commercial mortgage loan | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency gain | 8,896,000 | -5,828,000 | -9,853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in collateral related to derivative contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents, including cash classified within assets related to real estate owned, held for sale | 66,993,000 | 9,995,000 | -152,046,000 | 83,033,000 | 25,519,000 | -123,516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in secured debt repayments pending servicer remittance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance, loans and other lending assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs accrued, not yet paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets related to real estate owned, held for sale to assets related to real estate owned held for investment | 0 | 0 | 0 | 70,688,000 | 0 | 0 | 0 | 151,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance, commercial mortgage loan held for sale | 679,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of commercial mortgage loan to commercial mortgage loan, held for sale | 135,465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount/premium and payment-in-kind interest | -7,946,000 | -8,558,000 | -6,749,000 | -6,716,000 | -5,917,000 | -8,164,000 | -6,752,000 | -10,012,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures on real estate assets | -44,935,000 | -40,439,000 | -37,901,000 | -25,444,000 | -17,754,000 | -15,302,000 | -14,131,000 | -11,875,000 | -21,078,000 | -34,000 | -48,000 | -68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination and exit fees received on commercial mortgage loans, and subordinate loans | 12,813,000 | 4,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from unconsolidated joint venture | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination of subordinate loan, held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of subordinate loan, held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add-on funding of subordinate loans and other lending assets | -19,852,000 | -13,775,000 | -25,852,000 | -37,400,000 | -27,160,000 | -22,844,000 | -34,021,000 | -29,099,000 | -44,967,000 | -24,586,000 | -66,399,000 | -41,317,000 | -43,820,000 | -21,861,000 | -7,013,000 | -18,753,000 | -12,226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
origination and exit fees received on commercial mortgage loans, and subordinate loans and other lending assets | 4,745,000 | 4,251,000 | 650,000 | 4,290,000 | 4,095,000 | 10,047,000 | 14,659,000 | 18,073,000 | 21,692,000 | 3,997,000 | 10,760,000 | 6,301,000 | 427,000 | 310,000 | 665,000 | 5,445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from the sale of real estate owned, held for sale | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of offering costs | -59,000 | 0 | 0 | -40,000 | -180,000 | -12,000 | -285,000 | -11,000 | -150,000 | -38,000 | -565,000 | 0 | -301,000 | -58,000 | -361,000 | 0 | -2,000 | -43,000 | -31,000 | -677,000 | -171,000 | -108,000 | -81,000 | -100,000 | -91,000 | -117,000 | -10,000 | -38,000 | -468,000 | -308,000 | -241,000 | -2,802,000 | -565,000 | -1,121,000 | -77,000 | -494,000 | -324,000 | -5,222,000 | -444,000 | -222,000 | |||||||||||||||||||||||||
proceeds from issuance of senior secured term loan | 0 | 0 | 0 | 297,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior secured notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt related to real estate owned | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of payment-in-kind on participation sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of debt related to real estate owned | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of subordinate loan to subordinate loan, held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement of series b preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of series b-1 preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on extinguishment of debt | -30,000 | -252,000 | -213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 222,030,000 | 0 | 0 | 0 | 343,106,000 | 0 | 0 | 0 | 325,498,000 | 0 | 0 | 0 | 452,282,000 | 0 | 0 | 0 | 109,806,000 | 200,996,000 | 0 | 0 | 0 | 67,415,000 | 0 | 0 | 0 | 40,641,000 | 0 | 0 | 0 | 20,096,000 | 0 | 0 | 0 | 108,619,000 | 0 | 0 | 0 | 21,568,000 | 0 | 0 | 0 | 37,894,000 | 0 | 0 | 0 | 129,969,000 | |||||||||||||||||
cash and cash equivalents, end of period | -207,000 | -23,481,000 | 331,533,000 | -97,234,000 | 77,645,000 | 25,870,000 | 215,749,000 | 99,692,000 | 38,833,000 | -89,479,000 | 294,060,000 | -112,736,000 | -48,931,000 | -94,973,000 | 582,138,000 | 291,348,000 | 44,462,000 | 7,129,000 | 109,343,000 | 142,905,000 | -53,647,000 | 216,012,000 | 15,596,000 | 23,035,000 | 47,257,000 | -28,690,000 | 8,886,000 | 39,962,000 | -18,008,000 | -4,686,000 | -63,138,000 | 126,473,000 | -66,728,000 | -69,973,000 | -68,926,000 | 225,723,000 | 40,625,000 | 56,035,000 | -19,493,000 | 31,452,000 | -22,882,000 | 19,969,000 | -23,594,000 | 48,075,000 | -20,884,000 | 44,487,000 | 8,753,000 | 5,538,000 | |||||||||||||||||
repurchase of convertible notes | -36,595,000 | -6,877,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative instruments | 44,895,000 | 35,640,000 | -41,752,000 | -26,888,000 | 31,655,000 | -5,920,000 | 2,326,000 | 14,985,000 | -8,359,000 | -5,045,000 | -24,796,000 | 8,855,000 | -6,041,000 | 7,131,000 | 7,536,000 | 2,897,000 | 10,295,000 | -13,406,000 | 1,380,000 | -2,090,000 | 3,197,000 | 3,044,000 | 202,000 | ||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 0 | 1,097,000 | 1,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss and impairments on investments and real estate owned | 24,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of convertible notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from participations sold | 0 | 0 | 30,484,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | 0 | 0 | 0 | 1,000 | -4,279,000 | 0 | 0 | 0 | -6,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less increase in cash classified within assets related to real estate owned, held for sale | 181,000 | 1,446,000 | -3,463,000 | -3,841,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs, not yet paid | 388,000 | 1,161,000 | 2,596,000 | 0 | 0 | -2,597,000 | 5,193,000 | -227,000 | 1,325,000 | 452,000 | 3,643,000 | -180,000 | 412,000 | 62,000 | 0 | -4,000 | 254,000 | 0 | 0 | 0 | 500,000 | 0 | -322,000 | 28,000 | 1,294,000 | ||||||||||||||||||||||||||||||||||||||||
transfer of proceeds borrowed under secured credit facilities to barclays private securitization | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of accounts payable and other liabilities related to real estate owned | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of subordinate loans to real estate owned | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount/premium and pik | -13,009,000 | -12,486,000 | -14,333,000 | -8,561,000 | -18,038,000 | -18,320,000 | -24,671,000 | -8,075,000 | -17,221,000 | -18,179,000 | -18,270,000 | -19,662,000 | -21,459,000 | -20,879,000 | -19,611,000 | -18,166,000 | -15,911,000 | -14,497,000 | -15,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||
reversal of current expected credit loss allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments | -32,301,000 | 2,132,000 | -10,859,000 | -2,137,000 | -3,026,000 | 0 | -25,000 | -58,000 | -72,000 | -95,000 | -40,000 | -193,000 | 5,000 | -459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from pik interest | 63,590,000 | 0 | 20,141,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of pik on participation sold | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of subordinate loans to held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (reversal of) loan losses | -944,000 | 18,611,000 | 1,817,000 | -5,766,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments | -98,496,000 | -24,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized losses and impairments on investments and real estate owned | 767,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withholding tax payment upon rsu delivery | 0 | -6,972,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan proceeds held by servicer | 5,097,000 | -5,553,000 | 3,879,000 | 3,303,000 | 1,550,000 | -2,869,000 | -1,296,000 | 30,281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new funding of subordinate loans and other lending assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 1,000 | 0 | 0 | 0 | 0 | 275,879,000 | 30,795,000 | 0 | 0 | 150,000,000 | 0 | 193,430,000 | 0 | 0 | 0 | 0 | 0 | 148,804,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchanges of convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of convertible senior notes for common stock | 0 | 0 | 33,778,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of participation sold including pik | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from pik | 28,986,000 | 6,000,000 | 5,000,000 | 0 | 0 | 20,652,000 | 55,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in collateral held related to derivative contracts | -170,000 | 430,000 | -39,290,000 | -30,420,000 | 48,480,000 | 7,070,000 | -15,220,000 | 938,000 | -960,000 | -10,630,000 | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(provision for) reversal of loan losses | -1,238,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized losses and impairments on real estate owned | 550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral deposited under secured debt arrangements | -26,262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to participations sold | 15,735,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on investments | 30,190,000 | 1,037,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of real estate owned, held for sale net of related debt from the foreclosure of a subordinate loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses | 183,465,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
offering costs payable | -65,000 | 0 | -74,000 | 339,000 | 0 | -181,000 | 222,000 | 59,000 | 0 | -3,000 | 223,000 | -29,000 | 260,000 | -142,000 | 207,000 | 29,000 | -141,000 | -348,000 | 395,000 | -32,000 | 204,000 | -503,000 | -331,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized loss on securities | -25,335,000 | -13,488,000 | 4,510,000 | -2,852,000 | 9,799,000 | 11,728,000 | 15,074,000 | 7,052,000 | 2,273,000 | -3,409,000 | 2,147,000 | -4,750,000 | -2,184,000 | 1,473,000 | -599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairment, net of reversals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on derivative instruments | 0 | 179,000 | -46,000 | 156,000 | -15,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and payments received on commercial mortgage loans | 858,230,000 | 228,852,000 | 150,136,000 | 191,317,000 | 318,275,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and payments received on subordinate loans and other lending assets | 306,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination and exit fees received on commercial mortgage and subordinate loans and other lending assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of unconsolidated joint venture | 0 | 0 | 0 | -726,000 | 0 | 0 | 0 | 0 | 0 | -3,929,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of other assets | 0 | 0 | 0 | -1,379,000 | 0 | 0 | 0 | -2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on settlements of derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments and proceeds received on securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments in unconsolidated joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchanges and conversions of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of participations sold | 0 | 0 | -84,647,000 | -434,000 | -602,000 | -2,757,000 | -506,000 | -507,000 | -513,000 | -513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of notes for common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairments, net of reversal | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal of) provision for loan losses and impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new funding of subordinate loans | -31,763,000 | -244,844,000 | -13,126,000 | -5,717,000 | -190,279,000 | -11,687,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and payments received on subordinate loans | 557,000 | 130,010,000 | 146,527,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination and exit fees received on commercial mortgage and subordinate loans | 6,206,000 | 6,069,000 | 9,349,000 | 4,111,000 | 9,277,000 | 19,085,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in collateral held related to derivative contracts | 0 | -18,180,000 | 0 | 9,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchanges and conversions of convertible senior notes | 0 | -704,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loan losses and impairment | 15,000,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on settlements of derivative instruments | 0 | 0 | -45,000 | -156,000 | 15,111,000 | -94,000 | 6,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of amtg assets | 34,087,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ari investment in amtg, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of amtg repurchase agreement borrowings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -131,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired from amtg | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of liabilities assumed from amtg | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of common stock issued to amtg | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of preferred stock issued to amtg | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on securities | 1,080,000 | -16,000 | -3,010,000 | -2,078,000 | -1,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of derivative instruments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | 115,575,000 | 0 | 113,220,000 | 0 | 143,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and restricted cash, beginning of period | 0 | 0 | 77,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and restricted cash, end of period | 22,804,000 | -21,926,000 | 98,310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on commercial mortgage loans | 137,366,000 | 90,547,000 | 200,940,000 | 6,610,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on subordinate loans | 109,595,000 | 257,548,000 | 155,249,000 | 162,738,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from unconsolidated joint venture | 0 | 0 | 2,717,000 | -458,000 | 304,000 | -80,000 | -59,000 | -68,000 | -2,969,000 | -127,000 | 69,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of commercial mortgage loans | -636,925,000 | -302,209,000 | -227,975,000 | -135,033,000 | -178,574,000 | -154,492,000 | -212,908,000 | -166,294,000 | -103,888,000 | -192,245,000 | -30,148,000 | -157,412,000 | -24,178,000 | 0 | -44,607,000 | 0 | 0 | 0 | 0 | -8,800,000 | 0 | -23,622,000 | 0 | -86,000,000 | |||||||||||||||||||||||||||||||||||||||||
funding of subordinate loans | -134,763,000 | -232,247,000 | -10,081,000 | -13,320,000 | -27,600,000 | -209,677,000 | -204,551,000 | -169,270,000 | -109,659,000 | -48,950,000 | -34,464,000 | -147,520,000 | -39,325,000 | -82,893,000 | -91,297,000 | -49,843,000 | -16,347,000 | 0 | -29,833,000 | -24,998,000 | -24,858,000 | ||||||||||||||||||||||||||||||||||||||||||||
origination and exit fees received on commercial mortgage loans and subordinate loans | 14,857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of securities | 166,736,000 | 59,697,000 | 0 | 69,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on securities | 12,654,000 | 11,376,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on securities, held-to-maturity | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount/premium and pik interest | -7,557,000 | -4,417,000 | -3,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest receivable, less purchased interest | -11,193,000 | -5,846,000 | -10,871,000 | -10,135,000 | -750,000 | -171,000 | -16,717,000 | -9,509,000 | -8,383,000 | -4,641,000 | -7,687,000 | 68,000 | -6,062,000 | -7,334,000 | -3,125,000 | -3,047,000 | -2,967,000 | -2,073,000 | -1,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in unconsolidated joint venture | 0 | 0 | 0 | 0 | 20,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repurchase agreement borrowings | 402,395,000 | 56,198,000 | 407,955,000 | 273,815,000 | 67,719,000 | 150,033,000 | 230,425,000 | 225,461,000 | 97,197,000 | 319,287,000 | 136,730,000 | 125,801,000 | 143,726,000 | 285,665,000 | 12,000,000 | 112,023,000 | 0 | 0 | 49,459,000 | 264,401,000 | 0 | 0 | 10,195,000 | 58,819,000 | 117,089,000 | ||||||||||||||||||||||||||||||||||||||||
repayments of repurchase agreement borrowings | -454,813,000 | -205,592,000 | -67,286,000 | -148,286,000 | -272,777,000 | -15,254,000 | -64,883,000 | -35,123,000 | -240,111,000 | -16,369,000 | -183,491,000 | -41,374,000 | -52,183,000 | -6,436,000 | -47,039,000 | -137,156,000 | -34,341,000 | -20,632,000 | -13,214,000 | -17,811,000 | -107,726,000 | -54,020,000 | -199,844,000 | -6,105,000 | -5,066,000 | -6,716,000 | -3,155,000 | 0 | |||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -131,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of security | 0 | 1,042,000 | -4,059,000 | 0 | 0 | 0 | 443,000 | 0 | 0 | 0 | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of commercial mortgage loans, net of fees received | -80,884,000 | -314,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of subordinate loans, net of fees received | -50,601,000 | -171,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -8,011,000 | 1,914,000 | -12,534,000 | 3,604,000 | -1,480,000 | 4,607,000 | -3,846,000 | 5,077,000 | -4,433,000 | 4,128,000 | -1,732,000 | 3,172,000 | -363,000 | 771,000 | 399,000 | 195,000 | -85,000 | -665,000 | 553,000 | ||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 7,754,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on securities available-for-sale | 764,000 | 5,320,000 | 2,184,000 | 7,785,000 | 157,653,000 | 15,218,000 | 10,723,000 | 2,544,000 | 14,025,000 | 43,286,000 | 26,634,000 | 29,271,000 | 12,889,000 | 19,751,000 | 8,469,000 | 11,446,000 | 10,087,000 | 382,000 | 255,000 | 77,000 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments received on securities | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on securities, held-to-maturity | 750,000 | 750,000 | 4,470,000 | 750,000 | 750,000 | 750,000 | 750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on commercial mortgage loans | 6,337,000 | 92,263,000 | 82,076,000 | 21,220,000 | 14,824,000 | 64,139,000 | 13,005,000 | 27,747,000 | 727,000 | 104,835,000 | 214,000 | 209,000 | 243,000 | 219,000 | 17,085,000 | 190,000 | 623,000 | 6,759,000 | 178,000 | 24,174,000 | 189,000 | 186,000 | 162,000 | 8,959,000 | 182,000 | 118,000 | 103,000 | ||||||||||||||||||||||||||||||||||||||
principal payments received on subordinate loans | 37,738,000 | 39,282,000 | 54,986,000 | 6,709,000 | 19,829,000 | 96,123,000 | 122,340,000 | 23,769,000 | 666,000 | 77,047,000 | 45,569,000 | 56,027,000 | 15,407,000 | 47,598,000 | 2,394,000 | 16,474,000 | 52,305,000 | 82,000 | 8,000 | 8,000 | 10,000 | 9,000 | 7,000 | 7,000 | 12,000 | ||||||||||||||||||||||||||||||||||||||||
principal payments received on other assets | 25,000 | 56,000 | 21,000 | 30,000 | 22,000 | 42,000 | 62,000 | 63,000 | 59,000 | 65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium amortization and (discount accretion) | -1,983,000 | -3,429,000 | -2,742,000 | -2,878,000 | -2,162,000 | -1,203,000 | -1,733,000 | -1,029,000 | -256,000 | -1,540,000 | -2,186,000 | -1,057,000 | -938,000 | -968,000 | -1,061,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on derivative instruments | -6,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of securities at estimated fair value | -49,872,000 | -151,992,000 | -63,899,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of securities available-for-sale | 0 | 0 | 0 | 17,291,000 | 0 | 0 | 0 | 121,338,000 | 0 | 0 | 0 | 12,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of securities at estimated fair value | 11,434,000 | 0 | 0 | 0 | 6,338,000 | 0 | 0 | 0 | 16,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subordinate loans | 82,733,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on securities at estimated fair value | 13,199,000 | 7,879,000 | 8,201,000 | 6,344,000 | 8,671,000 | 0 | 0 | 32,000 | 194,000 | 1,297,000 | 4,929,000 | 9,080,000 | -16,820,000 | 23,749,000 | 12,986,000 | 12,429,000 | 6,392,000 | 13,806,000 | 22,166,000 | 56,037,000 | 6,470,000 | 5,700,000 | 7,463,000 | 3,505,000 | |||||||||||||||||||||||||||||||||||||||||
participations sold | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
securities, held-to-maturity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of subordinate loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium amortization and (discount accretion) on assets | -2,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash related to financing activities | 5,113,000 | -11,657,000 | -25,653,000 | -14,333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in collateral held related to investing activities | 870,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees received from commercial mortgage loans | 0 | 0 | 0 | 280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on repurchase agreements | 0 | 0 | 0 | 6,598,000 | 4,377,000 | 30,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 0 | 1,000 | -5,000 | -500,000 | 0 | -346,000 | -251,000 | -500,000 | -680,000 | 0 | 0 | -500,000 | -182,000 | -896,000 | -299,000 | -1,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of commercial mortgage loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash related to investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of commercial mortgage loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of talf borrowings | 0 | 0 | 0 | -251,327,000 | -12,774,000 | -16,124,000 | -9,214,000 | -7,895,000 | -8,001,000 | -322,000 | -791,000 | -127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of repurchase agreements | 0 | 0 | -6,021,000 | -41,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred underwriting fee | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of security | 0 | 0 | -262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of securities available-for-sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of contractual deposits | 15,000 | -15,000 | 0 | 90,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from talf borrowings | 0 | -1,000 | 0 | 178,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred underwriting fee | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted stock amortization expense | 1,275,000 | 886,000 | 1,083,000 | 635,000 | 418,000 | 384,000 | 351,000 | 354,000 | 339,000 | 369,000 | 390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued principal and interest receivable, less purchased interest | 6,828,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred revenue | -19,000 | -14,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium amortization | 1,574,000 | 1,906,000 | 1,842,000 | 2,036,000 | 1,998,000 | 2,228,000 | 1,151,000 | 1,001,000 | 662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued principal and interest receivable, less purchased interest | 1,267,000 | -1,858,000 | 821,000 | -2,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets | 3,000 | 4,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued expenses | -324,000 | -725,000 | 518,000 | -105,000 | 651,000 | -777,000 | 429,000 | 372,000 | 507,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in payable to related party | -9,000 | 140,000 | 13,000 | 405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in contractual deposits | -144,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued interest receivable, less purchased interest | -1,177,000 | -763,000 | -409,000 | -1,571,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | 96,000 | 3,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in payable to related party | 9,000 | -22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities available-for-sale | 0 | -330,000 | 0 | -229,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities at estimated fair value | -137,967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on securities available-for-sale | -26,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on securities available-for-sale | 1,480,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of mezzanine loans | 0 | 62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on mezzanine loans | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased interest on securities available-for-sale | 0 | -329,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid interest on mezzanine loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from facility borrowings | 88,905,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of facility borrowings | -88,905,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
offering costs, not yet paid | 415,000 |
