Biggest changeThe following table details overall statistics for our investment portfolio as of December 31, 2022: (dollars in thousands) Portfolio Summary Number of loans 90 Total loan commitments $ 3,591,613 Unpaid principal balance $ 3,362,006 Unfunded loan commitments $ 229,607 Carrying value $ 3,267,815 Weighted-average cash coupon L+/S+3.61% Weighted-average all-in yield L+/S+4.05% Stabilized LTV at origination 62.9 % 42 T a ble of Contents The following table provides detail of our portfolio as of December 31, 2022: (dollars in millions) Type (1) Origination/ Acquisition Date Maximum Loan Commitment Principal Balance Carrying Value Cash Coupon (2) All-in Yield at Origination (3) Original Term (Years) (4) State Property Type Initial LTV (5) Stabilized LTV (6) Senior 12/19 $111.1 $108.9 $108.7 L+2.75% L+3.23% 3.0 IL Multifamily 76.5% 73.0% Senior 12/18 96.4 87.9 87.6 L+3.75% L+5.21% 3.0 NY Mixed-Use 26.2% 47.6% Senior 08/19 93.1 93.1 93.2 L+2.80% L+3.26% 3.0 MN Office 73.1% 71.2% Senior 10/19 92.6 92.6 92.6 L+3.24% L+3.86% 3.0 CA Office 63.9% 61.1% Senior 07/19 89.8 79.6 79.3 L+3.69% L+4.32% 3.0 IL Office 70.0% 64.4% Senior 10/19 87.8 86.5 86.3 L+2.55% L+3.05% 3.0 TN Office 70.2% 74.2% Senior 12/15 82.0 82.0 82.0 L+4.15% L+4.43% 4.0 LA Mixed-Use 65.5% 60.0% Senior 01/20 81.8 72.2 72.2 L+3.25% L+3.93% 3.0 CO Industrial 47.2% 47.5% Senior 06/19 81.7 81.4 81.4 L+2.69% L+3.05% 3.0 TX Mixed-Use 71.7% 72.2% Senior 10/22 77.3 77.3 77.3 S+4.50% S+4.61% 2.0 CA Retail 47.7% 36.6% Senior 10/19 76.9 76.9 76.9 L+3.36% L+3.73% 3.0 FL Mixed-Use 67.7% 62.9% Senior 12/16 67.8 65.8 65.8 S+5.15% S+4.87% 4.0 FL Office 73.3% 63.2% Senior 12/19 63.7 60.5 60.2 S+3.50% S+3.28% 3.0 NY Office 68.8% 59.3% Senior 07/21 63.3 62.9 62.5 L+3.00% L+3.39% 3.0 LA Multifamily 68.8% 68.6% Senior 12/18 60.1 58.3 58.1 L+2.90% L+3.44% 3.0 TX Office 68.5% 66.7% Senior 10/21 55.5 52.5 52.3 L+3.15% L+3.42% 3.0 CO Multifamily 78.2% 74.7% Senior 05/22 55.5 41.9 41.5 S+3.29% S+3.70% 3.0 TX Multifamily 59.3% 62.9% Senior 05/19 55.4 52.2 52.1 L+3.20% L+3.60% 3.0 NY Mixed-Use 59.7% 55.1% Senior 06/19 54.1 53.1 53.0 L+3.30% L+3.70% 3.0 VA Office 49.3% 49.9% Senior 11/17 53.7 53.7 53.6 S+5.50% S+5.20% 3.0 TX Hotel 68.2% 61.6% Senior 11/21 52.8 47.9 47.6 L+3.40% L+3.82% 3.0 PA Mixed-Use 62.0% 63.5% Senior 06/21 52.7 46.7 46.4 L+4.32% L+4.75% 3.0 GA Office 68.0% 69.4% Senior 09/21 51.7 50.0 49.9 L+5.00% L+5.12% 3.0 MN Hotel 68.4% 57.8% Senior 02/20 50.2 46.2 46.1 L+3.30% L+3.75% 3.0 TN Hotel 69.1% 54.2% Senior 03/22 49.9 46.9 46.5 S+3.25% S+3.64% 3.0 MA Industrial 67.3% 60.8% Senior 08/19 48.2 45.1 44.8 L+3.70% L+3.39% 3.0 GA Office 69.5% 68.3% Senior 07/21 46.4 45.4 45.1 L+3.69% L+4.19% 3.0 CT Office 68.3% 63.5% Senior 04/22 46.2 43.1 42.8 S+3.41% S+3.78% 3.0 TX Multifamily 74.4% 64.0% Senior 08/21 45.8 45.4 45.2 L+3.16% L+3.53% 3.0 TX Multifamily 77.8% 75.2% Senior 07/22 45.0 43.4 42.7 S+3.58% S+4.25% 3.0 GA Multifamily 74.5% 68.2% Senior 08/17 44.9 44.9 44.7 S+4.35% S+4.40% 3.0 KY Multifamily 79.8% 73.1% Senior 09/21 44.3 39.8 39.5 L+3.30% L+3.72% 3.0 CA Office 62.4% 66.1% Senior 02/22 42.4 42.4 42.1 S+3.05% S+3.40% 3.0 NJ Industrial 75.0% 59.5% Senior 12/17 40.9 39.4 39.3 L+4.38% L+5.26% 3.0 MA Mixed-Use 72.9% 62.0% Senior 07/16 40.5 40.5 40.4 L+4.65% L+4.99% 4.0 VA Office 62.8% 61.5% Senior 04/22 40.2 36.7 36.6 S+4.65% S+4.87% 3.0 NY Other 66.7% 61.8% Senior 05/21 38.9 30.1 29.9 L+3.28% L+3.83% 3.0 AL Multifamily 72.2% 64.8% Senior 05/18 38.8 34.8 34.7 L+3.18% L+3.95% 3.0 MA Office 47.0% 41.1% Senior 11/18 37.1 36.9 36.9 L+3.60% L+5.50% 3.0 CA Mixed-Use 69.9% 67.9% Senior 11/19 36.5 35.5 35.4 L+3.28% L+3.14% 3.0 NC Multifamily 80.0% 72.8% Senior 03/20 34.9 21.0 21.0 L+3.42% L+4.66% 3.0 GA Office 63.2% 64.6% Senior 05/17 34.8 31.8 31.7 L+5.35% L+5.97% 3.0 TX Office 68.7% 65.1% Senior 12/18 34.2 33.4 33.4 L+2.92% L+3.27% 4.0 IL Multifamily 70.8% 62.1% Senior 08/19 33.5 29.9 29.9 L+2.90% L+3.38% 3.0 TX Multifamily 79.3% 72.5% Senior 11/21 33.4 29.7 29.5 L+3.18% L+3.52% 3.0 AL Multifamily 77.9% 68.1% Senior 03/16 33.0 33.0 32.9 5.11% 5.26% 10.0 NJ Office 74.9% 74.9% Senior 03/19 32.0 28.6 28.5 L+2.97% L+3.42% 3.0 NY Office 53.8% 48.5% Senior 10/19 31.8 24.3 24.2 L+3.65% L+3.75% 3.0 CA Office 70.6% 64.2% Senior 04/22 31.8 28.3 28.1 S+3.35% S+3.73% 3.0 GA Multifamily 75.1% 67.1% Senior 06/18 30.6 25.9 25.8 S+4.57% S+4.75% 3.0 OH Hotel 70.6% 57.4% Senior 05/17 29.7 29.7 29.7 S+4.51% S+5.36% 3.0 AZ Office 69.5% 59.0% Senior 05/18 29.4 29.4 29.3 S+5.00% S+4.63% 3.0 NY Mixed-Use 57.0% 51.1% Senior 04/22 28.6 25.7 25.5 S+3.22% S+3.55% 3.0 TX Multifamily 73.3% 63.9% Senior 03/20 28.0 23.6 23.6 L+2.80% L+3.27% 3.0 CA Office 63.6% 66.7% Senior 01/19 27.6 26.9 26.9 L+2.97% L+3.38% 3.0 TX Multifamily 64.9% 64.9% Senior 12/18 27.5 27.5 27.4 L+3.90% L+4.42% 3.0 MN Hotel 64.7% 57.7% Senior 03/22 27.2 24.1 23.7 S+4.14% S+4.89% 3.0 NC Office 47.4% 53.5% Senior 01/19 27.0 24.8 24.8 L+3.15% L+3.44% 3.0 MA Office 71.2% 70.1% 43 T a ble of Contents Senior 08/19 26.8 26.3 26.1 L+3.15% L+3.67% 3.0 SC Multifamily 67.0% 58.7% Senior 01/18 26.0 26.0 25.9 L+5.13% L+5.58% 3.0 AZ Hotel 65.8% 61.3% Senior 12/18 25.9 24.6 24.5 L+4.00% L+5.56% 3.0 PA Multifamily 70.1% 67.0% Senior 07/17 25.8 25.8 25.7 L+4.10% L+4.58% 3.0 NY Multifamily 76.5% 76.5% Senior 10/21 25.7 25.7 25.5 L+3.15% L+3.43% 4.0 GA Industrial 67.5% 64.5% Senior 08/19 25.0 23.9 23.8 L+2.66% L+3.07% 2.0 OK Multifamily 79.9% 74.2% Senior 12/21 24.7 16.7 16.6 L+3.30% L+3.59% 3.0 CA Office 72.9% 68.3% Senior 09/21 24.4 23.3 23.1 L+3.18% L+3.61% 3.0 CA Multifamily 71.9% 57.8% Senior 12/21 24.4 20.4 20.3 L+3.86% L+4.16% 3.0 Various Other 55.1% 64.3% Senior 05/21 23.3 17.4 17.3 L+3.50% L+4.09% 3.0 LA Multifamily 68.0% 69.6% Senior 10/15 23.2 23.2 23.2 L+4.07% L+5.76% 3.0 MO Hotel 73.2% 57.8% Senior 02/22 22.9 19.7 19.4 S+3.90% S+4.29% 3.0 CO Office 64.4% 60.2% Senior 06/18 22.8 19.1 19.0 S+5.31% S+4.73% 3.0 FL Retail 74.0% 69.4% Senior 04/18 22.2 22.2 22.2 L+4.05% L+4.46% 3.0 KS Multifamily 72.1% 67.4% Senior 06/19 21.5 21.5 21.4 L+4.50% L+5.05% 3.0 NY Other 39.6% 39.6% Senior 07/21 21.4 21.4 21.3 L+3.25% L+3.63% 3.0 GA Multifamily 77.0% 68.7% Senior 09/17 21.4 21.4 21.3 S+5.15% S+5.52% 3.0 MA Hotel 67.3% 63.9% Senior 06/19 21.0 19.9 19.9 L+2.90% L+4.24% 3.0 GA Mixed-Use 60.6% 67.4% Senior 05/21 20.6 19.4 19.3 L+3.99% L+4.41% 3.0 FL Multifamily 69.8% 62.8% Senior 10/18 20.3 20.1 20.0 S+4.71% S+5.16% 3.0 CT Hotel 75.4% 66.9% Senior 11/18 19.0 17.1 17.0 L+3.20% L+3.83% 3.0 CA Office 73.1% 64.5% Senior 07/19 18.5 15.8 15.7 L+3.00% L+3.60% 3.0 OH Office 63.1% 66.1% Senior 06/21 16.7 14.2 14.0 L+3.35% L+3.82% 4.0 IN Multifamily 67.0% 66.4% Senior 08/17 16.1 13.1 13.0 L+4.77% L+5.49% 3.0 PA Office 66.7% 67.3% Senior 07/18 14.8 10.5 10.5 L+3.75% L+4.35% 3.0 CA Office 77.1% 63.5% Senior 06/19 14.6 11.1 11.0 L+3.96% L+4.69% 3.0 NY Office 40.7% 60.0% Senior 08/21 14.4 14.0 13.9 L+3.65% L+3.88% 3.0 CO Office 72.0% 63.7% Senior 08/18 14.2 14.2 14.2 L+2.93% L+3.32% 3.0 TX Multifamily 68.9% 63.6% Mezzanine 01/17 13.7 13.7 13.7 8.00% 8.11% 10.0 HI Hotel 41.4% 36.2% Senior 09/19 12.0 11.8 11.7 L+2.99% L+3.50% 3.0 WI Multifamily 51.4% 75.0% Senior 10/19 11.9 3.9 3.9 L+2.75% L+3.28% 3.0 CA Office 70.6% 67.8% Senior 01/18 8.4 6.6 6.6 L+4.77% L+5.50% 3.0 PA Office 66.8% 67.3% Allowance for credit losses (82.3) Total/Weighted Average $3,591.6 $3,362.0 $3,267.8 L+/S+3.61% L+/S+4.05% 3.1 66.4% 62.9% ____________________ (1) “Senior” means a loan primarily secured by a first priority lien on commercial real property and related personal property and also includes, when applicable, any companion subordinate loans.
Biggest changeThe following table provides detail of our loan portfolio as of December 31, 2023: (dollars in millions) Type (1) Origination/ Acquisition Date Maximum Loan Commitment Principal Balance Carrying Value Cash Coupon (2) All-in Yield at Origination (3) Original Term (Years) (4) State Property Type Initial LTV (5) Stabilized LTV (6) Loans Held-For-Investment Senior 12/19 $111.1 $109.2 $108.9 S+2.80% S+3.23% 3.0 IL Multifamily 76.5% 73.0% Senior 12/18 96.5 92.2 92.0 S+3.75% S+5.21% 3.0 NY Mixed-Use 26.2% 47.6% Senior (7) 08/19 93.1 93.1 93.2 S+2.85% S+3.26% 3.0 MN Office 73.1% 71.2% Senior (7) 07/19 89.8 80.0 79.9 S+3.74% S+4.32% 3.0 IL Office 70.0% 64.4% Senior 10/19 87.4 87.2 86.8 S+2.60% S+3.05% 3.0 TN Office 70.2% 74.2% Senior (7) 12/15 86.0 85.6 85.4 S+4.15% S+4.43% 4.0 LA Mixed-Use 65.5% 60.0% Senior 06/19 81.2 81.0 80.5 S+3.29% S+3.05% 3.0 TX Mixed-Use 71.7% 72.2% Senior 12/18 78.1 60.1 60.0 S+3.40% S+3.44% 3.0 TX Office 68.5% 66.7% Senior 10/19 77.3 77.3 77.0 S+3.41% S+3.73% 3.0 FL Mixed-Use 67.7% 62.9% Senior 10/22 77.3 77.3 77.3 S+4.50% S+4.61% 2.0 CA Retail 47.7% 36.6% Senior 12/19 69.2 62.9 62.8 S+3.50% S+3.28% 3.0 NY Office 68.8% 59.3% Senior (7) 12/16 66.0 66.0 66.0 S+5.15% S+4.87% 4.0 FL Office 73.3% 63.2% Senior 12/23 61.8 48.8 48.8 S+5.50% S+5.65% 2.0 CA Office 80.0% 79.2% Senior 05/22 55.5 46.7 46.5 S+3.29% S+3.70% 3.0 TX Multifamily 59.3% 62.9% Senior 06/19 54.1 54.1 53.9 S+3.35% S+3.70% 3.0 VA Office 49.3% 49.9% Senior 11/21 52.8 50.1 49.9 S+3.40% S+3.82% 3.0 PA Mixed-Use 62.0% 63.5% Senior 06/21 52.7 47.5 47.4 S+4.38% S+4.75% 3.0 GA Office 68.0% 69.4% Senior 09/21 51.7 51.0 50.9 S+5.05% S+5.12% 3.0 MN Hotel 68.4% 57.8% Senior (7) 08/17 48.5 48.5 48.3 S+4.35% S+4.40% 3.0 KY Multifamily 79.8% 73.1% Senior 07/22 47.6 45.0 44.5 S+3.62% S+4.25% 3.0 GA Multifamily 74.5% 68.2% Senior 03/22 46.9 46.9 46.6 S+3.25% S+3.64% 3.0 MA Industrial 67.3% 60.8% Senior 07/21 46.4 45.4 45.2 S+3.72% S+4.19% 3.0 CT Office 68.3% 63.5% Senior 04/22 46.2 44.2 44.0 S+3.41% S+3.78% 3.0 TX Multifamily 74.4% 64.0% Senior 08/21 45.8 45.4 45.3 S+3.21% S+3.53% 3.0 TX Multifamily 77.8% 75.2% Senior 09/21 44.3 41.1 40.8 S+3.36% S+3.72% 3.0 CA Office 62.4% 66.1% Senior 02/22 42.4 42.4 42.2 S+3.05% S+3.40% 3.0 NJ Industrial 75.0% 59.5% Senior 04/22 40.2 37.5 37.3 S+4.65% S+4.87% 3.0 NY Other 66.7% 61.8% Senior 12/17 39.4 38.8 38.7 S+5.25% S+5.26% 3.0 MA Mixed-Use 72.9% 62.0% Senior 05/21 38.9 37.6 37.4 S+3.33% S+3.83% 3.0 AL Multifamily 72.2% 64.8% Senior 05/18 38.8 35.4 35.5 S+3.18% S+3.95% 3.0 MA Office 47.0% 41.1% Senior 07/16 38.5 38.5 38.3 S+5.55% S+4.99% 4.0 VA Office 62.8% 61.5% Senior (7) 11/18 37.1 37.1 37.1 S+3.60% S+5.50% 3.0 CA Mixed-Use 69.9% 67.9% Senior 03/20 34.9 24.1 24.1 S+5.04% S+4.66% 3.0 GA Office 63.2% 64.6% Senior 12/18 34.2 33.7 33.5 S+4.11% S+3.27% 4.0 IL Multifamily 70.8% 62.1% Senior 08/19 33.5 31.1 31.1 S+2.96% S+3.38% 3.0 TX Multifamily 79.3% 72.5% Senior 11/21 33.4 32.0 31.9 S+3.13% S+3.52% 3.0 AL Multifamily 77.9% 68.1% 44 Table of Contents Senior 11/19 32.9 32.7 32.5 S+3.73% S+3.14% 3.0 NC Multifamily 80.0% 72.8% Senior 03/16 32.5 32.5 32.5 5.11% 5.26% 10.0 NJ Office 74.9% 74.9% Senior 04/22 31.8 30.2 30.0 S+3.35% S+3.73% 3.0 GA Multifamily 75.1% 67.1% Senior 03/19 30.6 29.0 28.9 S+3.75% S+3.42% 3.0 NY Office 53.8% 48.5% Senior 04/22 28.6 26.4 26.2 S+3.22% S+3.55% 3.0 TX Multifamily 73.3% 63.9% Senior (7) 12/18 28.0 28.0 28.0 S+3.90% S+4.42% 3.0 MN Hotel 64.7% 57.7% Senior 01/19 27.6 26.9 26.9 S+3.00% S+3.38% 3.0 TX Multifamily 64.9% 64.9% Senior 03/22 27.2 24.3 24.0 S+4.14% S+4.89% 3.0 NC Office 47.4% 53.5% Senior 01/19 27.0 26.1 26.0 S+3.40% S+3.44% 3.0 MA Office 71.2% 70.1% Senior 08/19 26.8 26.6 26.5 S+3.20% S+3.67% 3.0 SC Multifamily 67.0% 58.7% Senior 10/21 25.7 25.7 25.5 S+3.20% S+3.43% 4.0 GA Industrial 67.5% 64.5% Senior 01/18 25.2 25.2 25.1 S+5.18% S+5.58% 3.0 AZ Hotel 65.8% 61.3% Senior 03/20 25.1 22.2 22.1 S+4.25% S+3.27% 3.0 CA Office 63.6% 66.7% Senior 08/19 25.0 23.9 23.8 S+2.71% S+3.07% 2.0 OK Multifamily 79.9% 74.2% Senior 12/21 24.7 16.7 16.6 S+3.36% S+3.59% 3.0 CA Office 72.9% 68.3% Senior 09/21 24.4 23.6 23.5 S+3.23% S+3.61% 3.0 CA Multifamily 71.9% 57.8% Senior 07/17 23.8 23.8 23.7 S+4.50% S+4.58% 3.0 NY Multifamily 76.5% 76.5% Senior 05/21 23.3 18.6 18.5 S+3.55% S+4.09% 3.0 LA Multifamily 68.0% 69.6% Senior 02/22 22.9 20.1 20.0 S+3.90% S+4.29% 3.0 CO Office 64.4% 60.2% Senior 02/20 21.9 21.9 21.8 S+4.00% S+3.75% 3.0 TN Hotel 69.1% 54.2% Senior 06/18 21.8 19.9 19.8 S+5.31% S+4.73% 3.0 FL Retail 74.0% 69.4% Senior 06/19 21.5 21.5 21.5 S+4.55% S+5.05% 3.0 NY Other 39.6% 39.6% Senior 05/21 20.6 20.4 20.4 S+4.05% S+4.41% 3.0 FL Multifamily 69.8% 62.8% Senior 12/21 20.4 20.4 20.3 S+3.91% S+4.16% 3.0 Various Other 55.1% 64.3% Senior 06/19 20.4 20.4 20.3 S+3.25% S+4.24% 3.0 GA Mixed-Use 60.6% 67.4% Senior 11/18 18.5 16.9 16.9 S+5.00% S+3.83% 3.0 CA Office 73.1% 64.5% Senior 10/18 16.9 16.9 16.9 S+4.71% S+5.16% 3.0 CT Hotel 75.4% 66.9% Senior 06/21 16.7 14.3 14.1 S+3.41% S+3.82% 4.0 IN Multifamily 67.0% 66.4% Senior 07/19 16.6 14.5 14.5 S+3.07% S+3.60% 3.0 OH Office 63.1% 66.1% Senior 08/17 15.4 12.4 12.3 S+5.25% S+5.49% 3.0 PA Office 66.7% 67.3% Senior 08/21 14.5 13.9 13.9 S+3.70% S+3.88% 3.0 CO Office 72.0% 63.7% Senior 07/18 14.3 10.0 10.0 S+4.86% S+4.35% 3.0 CA Office 77.1% 63.5% Mezzanine 01/17 13.5 13.5 13.5 8.00% 8.11% 10.0 HI Hotel 41.4% 36.2% Senior 10/19 11.8 4.3 4.3 S+2.81% S+3.28% 3.0 CA Office 70.6% 67.8% Senior (7) 09/19 11.7 11.7 11.7 S+3.05% S+3.50% 3.0 WI Multifamily 51.4% 75.0% Senior 06/19 11.4 10.4 10.4 S+4.01% S+4.69% 3.0 NY Office 40.7% 60.0% Senior 01/18 8.3 6.6 6.6 S+5.25% S+5.50% 3.0 PA Office 66.8% 67.3% Allowance for credit losses (134.7) Total/Weighted Average Loans $2,887.9 $2,727.2 $2,583.8 S+3.75% S+4.03% 3.2 66.7% 63.6% ____________________ (1) “Senior” means a loan primarily secured by a first priority lien on commercial real property and related personal property and also includes, when applicable, any companion subordinate loans.
We mitigate this counterparty risk by seeking to diversify our lending partners, focusing on establishing borrowing relationships with strong counterparties and continuously monitoring them through a thoughtful approach to counterparty risk oversight.
We mitigate this counterparty risk by seeking to diversify our lending partners, focusing on establishing borrowing relationships with strong counterparties and continuously monitoring them through a thoughtful approach to counterparty risk oversight.
If we fail to maintain our exempt status under the Investment Company Act and become regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1 , “ Business - Government Regulation ” of this Annual Report on Form 10-K.
If we fail to maintain our exempt status under the Investment Company Act and become regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in “ Business - Government Regulation ” in Item 1 of this Annual Report on Form 10-K.
For reporting purposes, we define Distributable Earnings as net income attributable to our stockholders, computed in accordance with GAAP, excluding: (i) non-cash equity compensation expenses; (ii) depreciation and amortization; (iii) any unrealized gains (losses) or other similar non-cash items that are included in net income for the applicable reporting period (regardless of whether such items are included in other comprehensive income or in net income for such period); and (iv) certain non-cash items and one-time expenses.
For reporting purposes, we define Distributable Earnings as net income (loss) attributable to our stockholders, computed in accordance with GAAP, excluding: (i) non-cash equity compensation expenses; (ii) depreciation and amortization; (iii) any unrealized gains (losses) or other similar non-cash items that are included in net income (loss) for the applicable reporting period (regardless of whether such items are included in other comprehensive income or in net income (loss) for such period); and (iv) certain non-cash items and one-time expenses.
Investor concerns over inflation, rising interest rates, slowing economic growth and geopolitical uncertainty have resulted in significant disruptions in financial markets, uncertainty about the overall macroeconomic outlook and a dislocation in the commercial real estate sector, including reduced borrower demand, wider credit spreads, higher lending rates, increased capitalization rates on properties and significantly lower transaction volume.
Investor concerns over inflation, rising interest rates, slowing economic growth, and geopolitical uncertainty have resulted in significant disruptions and volatility in financial markets, uncertainty about the overall macroeconomic outlook and a dislocation in the commercial real estate sector, including reduced borrower demand, wider credit spreads, higher lending rates, increased capitalization rates on properties and significantly lower transaction volume.
We continue to actively explore additional types of funding facilities in order to further diversify our financing sources. Investor concerns over inflation, rising interest rates, slowing economic growth and geopolitical uncertainty have resulted in significant disruptions in financial markets and uncertainty about the overall macroeconomic outlook.
We continue to actively explore additional types of funding facilities in order to further diversify our financing sources. Investor concerns over inflation, rising interest rates, slowing economic growth, and geopolitical uncertainty have resulted in significant disruptions and volatility in financial markets and uncertainty about the overall macroeconomic outlook.
(6) Stabilized loan-to-value ratio, or stabilized LTV, is calculated as the fully funded loan amount (plus any financing that is pari passu with or senior to such loan), including all contractually provided for future fundings, divided by the as stabilized value (as determined in conformance with USPAP) set forth in the original appraisal.
(6) Stabilized LTV is calculated as the fully funded loan amount (plus any financing that is pari passu with or senior to such loan), including all contractually provided for future fundings, divided by the as stabilized value (as determined in conformance with USPAP) set forth in the original appraisal.
We believe providing Distributable Earnings on a supplemental basis to our net income and cash flow from operating activities, as determined in accordance with GAAP, is helpful to stockholders in assessing the overall run-rate operating performance of our business.
We believe providing Distributable Earnings on a supplemental basis to our net income (loss) and cash flow from operating activities, as determined in accordance with GAAP, is helpful to stockholders in assessing the overall run-rate operating performance of our business.
Distributable Earnings does not represent net income or cash flow from operating activities and should not be considered as an alternative to GAAP net income, or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs.
Distributable Earnings does not represent net income (loss) or cash flow from operating activities and should not be considered as an alternative to GAAP net income (loss), or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs.
Declines in economic conditions have negatively impacted, and may continue to negatively impact, real estate and real estate capital markets, which could make it more difficult for us to obtain or maintain financing.
Declines in economic conditions have negatively impacted, and may continue to negatively impact, real estate fundamentals and real estate capital markets, which could make it more difficult for us to obtain or maintain financing.
Allowance for Credit Losses Our operating results are also impacted by the allowance for credit loss we record for loans held-for-investment using the CECL model pursuant to ASU 2016-13.
Allowance for Credit Losses Our operating results are also impacted by the allowance for credit losses we record for loans held-for-investment using the CECL model pursuant to ASU 2016-13.
Distributable Earnings is intended to over time serve as a general, though imperfect, proxy for our taxable income. As such, Distributable Earnings is considered a key indicator of our ability to generate sufficient income to pay our common dividends, which is the primary focus of income-oriented investors who comprise a meaningful segment of our stockholder base.
Distributable Earnings is intended to over time serve as a general, though imperfect, proxy for our taxable income. As such, Distributable Earnings is considered a key indicator of our ability to generate sufficient income to pay dividends on our common stock, which is the primary focus of income-oriented investors who comprise a meaningful segment of our stockholder base.
We continue to monitor the effects on each of these factors in light of the significant volatility in global markets, driven by investor concerns over inflation, rising interest rates, slowing economic growth and geopolitical uncertainty, and how they will affect the results of our operations.
We continue to monitor the effects on each of these factors in light of the significant volatility in global markets, driven by investor concerns over inflation, rising interest rates, slowing economic growth and geopolitical uncertainty, and how they will affect our operating results.
See Note 4 - Variable Interest Entities and Securitized Debt Obligations , Note 5 - Secured Financing Agreements and Note 6 - Convertible Senior Notes to our Consolidated Financial Statements included in this Annual Report on Form 10-K for additional details regarding our securitized debt obligations; our secured financing facilities; and our secured convertible senior notes, respectively.
See Note 5 – Variable Interest Entities and Securitized Debt Obligations , Note 6 – Secured Financing Agreements and Note 7 – Convertible Senior Notes to our Consolidated Financial Statements included in this Annual Report on Form 10-K for additional details regarding our securitized debt obligations, our secured financing facilities, and our convertible senior notes, respectively.
At any given time and from time to time we may be evaluating or pursuing one or more transactions, including loan sales, capital markets activities and other sources of funding, to improve our liquidity or to refinance our debt or may otherwise seek transactions to reduce our interest expense or leverage and extend our debt maturities, which transactions, depending on market conditions and other factors, could result in actual losses and/or otherwise negatively impact our results of operations in one or more periods.
At any given time and from time to time we may be evaluating or pursuing one or more transactions, including, but not limited to, loan sales, capital markets activities and other sources of funding, to improve our liquidity or to refinance our debt or may otherwise seek transactions to reduce our interest expense or leverage and extend our debt maturities, which transactions, depending on market conditions and other factors, could result in actual losses and/or otherwise negatively impact our results of operations in one or more periods.
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2022, we believe that we qualified as a REIT under the Code.
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2023, we believe that we qualified as a REIT under the Code.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code, for the year ended December 31, 2022. We also calculate that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2022.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code, for the year ended December 31, 2023. We also calculate that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2023.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the Investment Company Act in order to maintain our exempt status. As of December 31, 2022, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the Investment Company Act in order to maintain our exempt status. As of December 31, 2023, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We continue to actively explore additional types of funding facilities in order to further diversify our financing sources. Investor concerns over inflation, rising interest rates, slowing economic growth and geopolitical uncertainty have resulted in significant disruptions in financial markets and uncertainty about the overall macroeconomic outlook.
We continue to actively explore additional types of funding facilities in order to further diversify our financing sources. Investor concerns over inflation, rising interest 58 Table of Contents rates, slowing economic growth and geopolitical uncertainty have resulted in significant disruptions in financial markets and uncertainty about the overall macroeconomic outlook.
Changes in the Fair Value of Our Investments We intend to hold our target investments for the long-term and, as such, they are carried at an amortized cost on our consolidated balance sheets. Although we intend to hold our target investments for the long-term, we may occasionally classify some of our debt securities as available-for-sale, or AFS.
Changes in the Fair Value of Our Investments We intend to hold our target investments for the long-term and, as such, they are carried at an amortized cost on our consolidated balance sheets. Although we intend to hold our target investments for the long-term, we may occasionally invest in debt securities and classify them as available-for-sale, or AFS.
The amount of leverage we deploy for our target investments depends upon our assessment of a variety of factors, which may include the anticipated liquidity and any changes in value of the investments in our portfolio, the potential for losses in our portfolio, the gap between the maturities of our assets and liabilities, the availability and cost of financing our investments, our opinion of the creditworthiness of our financing counterparties, the health of the U.S. economy and commercial real estate financing markets, our outlook for the level and volatility of interest rates, the slope of the yield curve, the credit quality of our investments, the collateral underlying our investments and our outlook for investment credit spreads relative to LIBOR and/or SOFR.
The amount of leverage we deploy for our target investments depends upon our assessment of a variety of factors, which may include the anticipated liquidity and any changes 57 Table of Contents in value of the investments in our portfolio, the potential for losses in our portfolio, the gap between the maturities of our assets and liabilities, the availability and cost of financing our investments, our opinion of the creditworthiness of our financing counterparties, the health of the U.S. economy and commercial real estate financing markets, our outlook for the level and volatility of interest rates, the slope of the yield curve, the credit quality of our investments, the collateral underlying our investments and our outlook for investment credit spreads relative to SOFR.
We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral and availability of relevant historical market loan loss data. We estimate our CECL allowance for our loan portfolio at the individual loan level.
We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral and availability of relevant historical market loan loss data. 59 Table of Contents We estimate our CECL allowance for our loan portfolio at the individual loan level.
The following table represents our recourse leverage ratio and total leverage ratio as of December 31, 2022, and December 31, 2021: December 31, 2022 December 31, 2021 Recourse leverage ratio (1) 1.2 0.9 Total leverage ratio (2) 2.3 2.7 ____________________ (1) The debt-to-equity ratio with respect to our loans held-for-investment, defined as recourse debt, net of cash, divided by total equity.
The following table represents our recourse leverage ratio and total leverage ratio as of December 31, 2023, and December 31, 2022: December 31, 2023 December 31, 2022 Recourse leverage ratio (1) 0.9 1.2 Total leverage ratio (2) 2.1 2.3 ____________________ (1) The debt-to-equity ratio with respect to our loans held-for-investment, defined as recourse debt, net of cash, divided by total equity.
This section of this Annual Report on Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021.
This section of this Annual Report on Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Changes in Market Interest Rates Our primary interest rate exposures relate to the yield on our loans and other investments and the financing cost of our borrowings. Changes in interest rates may affect our net interest income from loans and other investments.
Changes in Market Interest Rates Our primary interest rate exposures relate to the yield on our loans and other investments and the financing cost of our borrowings. Changes in interest rates have affected, and may continue to affect, our net interest income from loans and other investments.
Since many of our 57 T a ble of Contents assets are financed with secured financing facilities and/or CRE CLOs, a significant portion of the proceeds from sales of our assets, prepayments and scheduled amortization would be used to repay balances under these financing arrangements.
Since many of our assets are financed with secured financing facilities and/or CRE CLOs, a significant portion of the proceeds from sales of our assets, prepayments and scheduled amortization would be used to repay balances under these financing arrangements.
Under our repurchase facilities, other than with respect to our Centennial Bank repurchase facility, which provides financing on a non-mark-to-market basis, our counterparties may make margin calls because of a perceived decline in the value of our assets collateralizing the given secured financing arrangement due to a credit event or, under a limited number of our repurchase facilities, due to market events.
Under our repurchase facilities, other than with respect to our Centennial Bank repurchase facility, which provides financing on a non-mark-to-market basis, our counterparties may make margin calls as a result of a perceived decline in the value of our assets collateralizing the given secured financing arrangement due to a credit event or, under a limited number of our 48 Table of Contents repurchase facilities, due to market events.
See Note 3 - Loans Held-for-Investment, Net of Allowance for Credit Losses to our Consolidated Financial Statements included in this Annual Report on Form 10-K for details.
See Note 3 – Loans Held-for-Investment, Net of Allowance for Credit Losses to our Consolidated Financial Statements included in this Annual Report on Form 10-K for additional details regarding our risk ratings.
Typically, our loan documents allow us, among other things, to receive regular property, borrower and guarantor financial statements; approve annual budgets and major tenant leases; and enforce loan covenants and remedies.
Typically, our loan documents allow us, among other things, to receive regular property, borrower and guarantor financial statements; approve 45 Table of Contents annual budgets and major tenant leases; and enforce loan covenants and remedies.
We try to mitigate this risk by seeking to originate or acquire assets of higher quality at appropriate rates of return given anticipated and unanticipated losses, by employing a comprehensive review and selection process and by proactively monitoring investments.
We try to mitigate these risks by seeking to originate or acquire assets of higher quality at appropriate rates of return given anticipated and unanticipated losses, by employing a comprehensive review and selection process and by proactively monitoring our investments.
Our loan-level financing as of December 31, 2022, is generally term-matched or matures in 2023 or later, and includes $1.0 billion of secured repurchase agreements, $1.1 billion of CRE CLO securitizations, which are term-matched to the underlying assets, non-recourse and non-mark-to-market, $44.9 million of asset-specific financing facility and a $100.0 million secured credit facility.
Our loan-level financing as of December 31, 2023, is generally term-matched or matures in 2024 or later, and includes $0.9 billion of secured repurchase agreements, $1.0 billion of CRE CLO securitizations, which are term-matched to the underlying assets, non-recourse and non-mark-to-market, and a $84.0 million secured credit facility.
As of December 31, 2022, we had outstanding $1.0 billion of repurchase agreement facility borrowings, and the term to maturity ranged from 179 days to approximately 2.4 years. Our repurchase agreement facilities had a weighted average borrowing rate of 6.8% and weighted average remaining maturities of 1.1 years as of December 31, 2022.
As of December 31, 2023, we had outstanding $0.9 billion of repurchase agreement facility borrowings, and the term to maturity ranged from 180 days to approximately 1.6 years. Our repurchase agreement facilities had a weighted average borrowing rate of 8.8% and weighted average remaining maturities of 1.2 years as of December 31, 2023.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Annual Report on Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Annual Report on Form 10-K can be found in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
In addition, we are exposed to the risks generally associated with the commercial real estate market, including variances in occupancy rates, capitalization rates, absorption rates and other macroeconomic factors beyond our control.
In addition, we are exposed to the risks generally associated with the commercial real estate market, including variances in occupancy rates, capitalization rates, absorption rates and other macroeconomic factors beyond our control such as the level of market interest rates.
Summary of Results of Operations and Financial Condition Our GAAP net (loss) attributable to common stockholders was $(55.3) million (or $(1.04) per basic weighted average share) for the year ended December 31, 2022, as compared to GAAP net income attributable to common stockholders of $67.6 million (or $1.24 per basic weighted average share) for the year ended December 31, 2021.
Summary of Results of Operations and Financial Condition Our GAAP net (loss) attributable to common stockholders was $(77.6) million (or $(1.50) per basic weighted average share) for the year ended December 31, 2023, as compared to GAAP net (loss) attributable to common stockholders of $(55.3) million (or $(1.04) per basic weighted average share) for the year ended December 31, 2022.
We may also access liquidity through our at-the-market stock offering program, pursuant to which we may sell, from time to time, up to 4,757,636 additional shares of our common stock as of December 31, 2022. See Note 12 – Stockholders’ Equity to our Consolidated Financial Statements included in this Annual Report on Form 10-K for additional details.
We may also access liquidity through our at-the-market stock offering program, pursuant to which we may sell, from time to time, up to 4,157,916 additional shares of our common stock as of December 31, 2023. See Note 12 – Stockholders’ Equity, to our Consolidated Financial Statements included in this Annual Report on Form 10-K for further detail.
During the year ended December 31, 2022, we recorded provision for credit losses of $(69.3) million, of which $(44.2) million has been excluded from Distributable Earnings consistent with other unrealized gains (losses) and other non-cash items pursuant to our existing policy for reporting Distributable Earnings referenced above.
During the year ended December 31, 2023, we recorded provision for credit losses of $(104.8) million, which has been excluded from Distributable Earnings, consistent with other unrealized gains (losses) and other non-cash items pursuant to our existing policy for reporting Distributable Earnings referenced above.
This dislocation in capital markets and decline in real estate sale transaction and refinancing activities have negatively impacted, and will likely continue to negatively impact, the volume of loan repayments and prepayments on select property types, which are a significant source of our overall liquidity and could make it more difficult for us to originate new loan investments.
This dislocation in capital markets and decline in real estate sale transaction and refinancing activities have negatively impacted, and will likely continue to negatively impact, the volume of loan repayments and prepayments on select property types (which are a significant source of our overall liquidity) and the volume of our originations of new loan investments.
During the year ended December 31, 2022, we recorded a $(18.8) million loss on early extinguishment of debt, which has been excluded from Distributable Earnings consistent with certain one-time expenses pursuant to our existing policy for reporting Distributable Earnings as a helpful indicator in assessing the overall run-rate operating performance of our business.
During the year ended December 31, 2023, we recorded a $0.2 million gain on early extinguishment of debt, which has been excluded from Distributable Earnings consistent with certain one-time events pursuant to our existing policy for reporting Distributable Earnings as a helpful indicator in assessing the overall run-rate operating performance of our business.
Temporary differences were principally timing differences between GAAP and tax accounting related to restructuring charges, provision for credit losses and amendments to loans treated as “significant modifications” for tax under applicable Treasury regulations. 55 T a ble of Contents Dividends For the year ended December 31, 2022, we declared dividends on our common stock totaling $0.95 per share.
Temporary differences were principally timing differences between GAAP and tax accounting related to restructuring charges, provision for credit losses and amendments to loans treated as “significant modifications” for tax under applicable Treasury regulations. Dividends For the year ended December 31, 2023, we declared dividends on our common stock totaling $0.80 per share.
As of December 31, 2022, 1.4% of our loan investments by carrying value earned a fixed rate of interest and were financed with liabilities that pay interest on a floating rate basis, which resulted in a negative correlation to rising interest rates on that amount of our financing.
As of December 31, 2023, 1.7% of our loan investments by principal balance earned a fixed rate of interest and were financed with liabilities that pay interest on a floating rate basis, which resulted in a negative correlation to rising interest rates on that amount of our financing.
The following table sets forth our sources of liquidity as of December 31, 2022: Year Ended (in thousands) December 31, 2022 Cash and cash equivalents $ 133,132 Approved but unused borrowing capacity on financing facilities — Total $ 133,132 We have access to liquidity through public offerings of debt and equity securities, subject to market conditions.
The following table sets forth our immediately available sources of liquidity as of December 31, 2023: (in thousands) December 31, 2023 Cash and cash equivalents $ 188,370 Approved but unused borrowing capacity on financing facilities — Total $ 188,370 We have access to liquidity through public offerings of debt and equity securities, subject to market conditions.
As of December 31, 2022, the weighted average borrowing rate on our repurchase facilities was 6.8%, the weighted average advance rate was 68.4%, and the term to maturity ranged from 179 days to approximately 2.4 years, with a weighted average remaining maturity of 1.1 years.
As of December 31, 2023, the weighted average borrowing rate on our repurchase facilities was 8.8%, the weighted average advance rate was 69.3%, and the term to maturity ranged from 180 days to approximately 1.6 years, with a weighted average remaining maturity of 1.2 years.
As of December 31, 2022, 98.6% of our loan investments by carrying value earned a floating rate of interest and were financed with liabilities that pay interest on a floating rate basis, which resulted in an amount of net floating rate exposure, subject to the impact of interest rate floors on certain of our floating rate loan investments, of $0.9 billion.
As of December 31, 2023, 98.3% of our loan investments by principal balance earned a floating rate of interest and were financed with liabilities that pay interest on a floating rate basis, which resulted in an amount of net floating rate exposure, subject to the impact of interest rate floors on certain of our floating rate loan investments, of $0.7 billion.
Yield/Cost (1) Collateral assets $ 185,723 $ 157,112 L+3.6% Borrowings outstanding 100,000 100,000 S+6.5% ______________________________________________________________________________________________________ (1) Calculations of all in yield on collateral assets at origination are based on a number of assumptions (some or all of which may not occur) and are expressed as monthly equivalent yields that include net origination fees and exit fees and exclude future fundings and any potential or completed loan amendments or modifications.
Yield/Cost (1) Collateral assets $ 141,899 $ 105,865 S+4.1% Borrowings outstanding 84,000 84,000 S+6.5% ____________________ (1) Calculations of all in yield on collateral assets at origination are based on a number of assumptions (some or all of which may not occur) and are expressed as monthly equivalent yields that include net origination fees and exit fees and exclude future fundings and any potential or completed loan amendments or modifications.
A portion of the dividend declared in the fourth quarter of 2019 and paid in the first quarter of 2020 was treated as a 2020 dividend for federal tax purposes.
The dividend declared in the fourth quarter of 2023 and paid in the first quarter of 2024 was treated as a 2024 dividend for federal tax purposes.
GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and taxable REIT subsidiaries for the years ended December 31, 2022, and December 31, 2021: Year Ended December 31, 2022 (dollars in millions) TRS REIT Consolidated GAAP net income, pre-tax $ — $ (40.8) $ (40.8) Permanent differences Other permanent differences — (1.1) (1.1) Temporary differences Net accretion of OID and market discount — 2.0 2.0 Income from significant modifications — — — Net realized losses on sale of loans — (9.4) (9.4) Credit loss impairment — 52.9 52.9 Other temporary differences 2.2 (2.2) — Estimated taxable income 2.2 1.4 3.6 Dividend declaration deduction — (1.4) (1.4) Estimated taxable income post-dividend deduction $ 2.2 $ — $ 2.2 Year Ended December 31, 2021 (dollars in millions) TRS REIT Consolidated GAAP net income, pre-tax $ — $ 68.5 $ 68.5 Permanent differences Other permanent differences — (1.9) (1.9) Temporary differences Net accretion of OID and market discount — (3.8) (3.8) Income from significant modifications — 0.3 0.3 Other temporary differences 0.3 (16.5) (16.2) Estimated taxable income 0.3 46.6 46.9 Dividend declaration deduction — (46.6) (46.6) Estimated taxable income post-dividend deduction $ 0.3 $ — $ 0.3 The permanent tax differences recorded in 2022 and 2021 were principally related to recurring differences in compensation expense related to restricted stock dividends.
As of December 31, 2023, the debt-to-equity ratio, defined as total debt, net of cash, divided by equity, was 2.1:1.0. 55 Table of Contents GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and taxable REIT subsidiaries for the years ended December 31, 2023, and December 31, 2022: Year Ended December 31, 2023 (in millions) TRS REIT Consolidated GAAP net (loss), pre-tax $ — $ (63.1) $ (63.1) Permanent differences Other permanent differences — (1.3) (1.3) Temporary differences Net accretion of OID and market discount — 0.8 0.8 Credit loss impairment — 50.0 50.0 Other temporary differences — 5.2 5.2 Estimated taxable income $ — $ (8.4) $ (8.4) Dividend declaration deduction — — — Estimated taxable income post-dividend deduction $ — $ (8.4) $ (8.4) Year Ended December 31, 2022 (in millions) TRS REIT Consolidated GAAP net (loss), pre-tax $ — $ (40.8) $ (40.8) Permanent differences Other permanent differences — (1.1) (1.1) Temporary differences Net accretion of OID and market discount — 2.0 2.0 Income from significant modifications — — — Net realized losses on sale of loans — (9.4) (9.4) Credit loss impairment — 52.9 52.9 Other temporary differences 2.2 (2.2) — Estimated taxable income $ 2.2 $ 1.4 $ 3.6 Dividend declaration deduction — (1.4) (1.4) Estimated taxable income post-dividend deduction $ 2.2 $ — $ 2.2 The permanent tax differences recorded in 2023 and 2022 were principally related to recurring differences in compensation expense related to restricted stock dividends.
Changes to the tax laws are likely to occur, and we intend to continue to monitor such changes.
Changes to the tax laws are likely to occur, and we intend to continue to monitor such changes. 60 Table of Contents
Interest Income Interest income for the year ended December 31, 2022, increased to $210.9 million from $198.3 million mainly due to an increase in short-term interest rates net of the impact of interest rate floors on our loans, partially offset by a lower average balance of our interest-earning assets and higher average balance of nonaccrual loans.
Interest Income Interest income for the year ended December 31, 2023, increased to $263.7 million from $210.9 million for the year ended December 31, 2022, mainly due to an increase in short-term interest rates, partially offset by a lower average balance of our interest-earning assets due to prepayments and a higher average balance of nonaccrual loans.
(2) As of December 31, 2022, we retained options to increase the maximum facility capacity amount up to $350 million, subject to customary terms and conditions. (3) As of December 31, 2022, we retained options to increase the maximum facility capacity amount up to $200 million, subject to customary terms and conditions.
(2) Unused capacity is not committed as of December 31, 2023. (3) As of December 31, 2023, we retained options to increase the maximum facility capacity amount up to $350 million, subject to customary terms and conditions.
The following table details the outstanding borrowings under our asset-specific financing facility as of December 31, 2022: (dollars in thousands) December 31, 2022 Asset-Specific Financing Facility Principal Balance Carrying Value Wtd. Avg.
The following table details the outstanding borrowings under our secured credit facility as of December 31, 2023: (dollars in thousands) December 31, 2023 Secured Credit Facility Principal Balance Carrying Value Wtd. Avg.
The following table provides the maturities of our repurchase facilities, asset-specific financing facility, secured credit facility, securitized debt obligations, and convertible senior notes, net of deferred debt issuance costs, as of December 31, 2022, and December 31, 2021: (in thousands) December 31, 2022 December 31, 2021 Within one year 1,338,194 $ 1,530,671 One to three years 1,091,952 1,096,112 Three to five years — 311,710 Five years and over — — Total $ 2,430,146 $ 2,938,493 Cash Flows For the year ended December 31, 2022, our restricted and unrestricted cash and cash equivalents balance decreased approximately $64.1 million, to $140.2 million.
The following table provides the maturities of our repurchase facilities, asset-specific financing facility, secured credit facility, securitized debt obligations, and convertible senior notes, net of deferred debt issuance costs, as of December 31, 2023, and December 31, 2022: (in thousands) December 31, 2023 December 31, 2022 Within one year $ 988,716 $ 1,338,194 One to three years 962,424 1,091,952 Three to five years — — Five years and over — — Total $ 1,951,140 $ 2,430,146 Cash Flows For the year ended December 31, 2023, our restricted and unrestricted cash and cash equivalents balance increased approximately $59.1 million, to $199.2 million.
Earnings Per Share and Dividends Declared Per Common Share The following table sets forth the calculation of basic and diluted (loss) earnings per share and dividends declared per share: Year Ended December 31, (in thousands, except share data) 2022 2021 Net (loss) income attributable to common stockholders $ (55,327) $ 67,560 Weighted average number of common shares outstanding 53,011,806 54,593,499 Weighted average number of diluted shares outstanding 53,011,806 54,929,070 Basic (loss) earnings per basic common share $ (1.04) $ 1.24 Diluted (loss) earnings per basic common share $ (1.04) $ 1.23 Dividend declared per common share $ 0.95 $ 1.00 Distributable Earnings In order to maintain our status as a REIT, we are required to distribute at least 90% of our taxable income as dividends.
(Loss) Earnings Per Share and Dividends Declared Per Common Share The following table sets forth the calculation of basic and diluted earnings (loss) per share and dividends declared per share for the years ended December 31, 2023, and 2022: Year Ended December 31, (in thousands, except share data) 2023 2022 Net (loss) attributable to common stockholders $ (77,649) $ (55,327) Weighted average number of common shares outstanding 51,641,619 53,011,806 Weighted average number of diluted shares outstanding 51,641,619 53,011,806 Basic (loss) per basic common share $ (1.50) $ (1.04) Diluted (loss) per basic common share $ (1.50) $ (1.04) Dividend declared per common share $ 0.80 $ 0.95 Distributable Earnings In order to maintain our status as a REIT, we are required to distribute at least 90% of our taxable income as dividends.
(2) Beginning with the year ended December 31, 2018, and subsequent years, ordinary dividends (non-qualified) are also the portion of dividends that may be eligible for the 20% qualified business income deduction under Internal Revenue Code Section 199A.
(2) Beginning with the year ended December 31, 2018, and subsequent years, ordinary dividends (non-qualified) are also the portion of dividends that may be eligible for the 20% qualified business income deduction under Internal Revenue Code Section 199A. (3) Distributions in excess of earnings and profits resulted in a return of capital for tax purposes.
The following table presents cash dividends declared on our common stock since 2020: Declaration Date Record Date Payment Date Cash Dividend Per Share 2022 December 20, 2022 December 30, 2022 January 17, 2023 $ 0.20 September 20, 2022 October 3, 2022 October 17, 2022 $ 0.25 June 16, 2022 July 1, 2022 July 15, 2022 $ 0.25 March 17, 2022 April 1, 2022 April 15, 2022 $ 0.25 $ 0.95 2021 December 16, 2021 December 31, 2021 January 18, 2022 $ 0.25 September 15, 2021 October 1, 2021 October 19, 2021 $ 0.25 June 15, 2021 July 1, 2021 July 19, 2021 $ 0.25 March 18, 2021 April 1, 2021 April 19, 2021 $ 0.25 $ 1.00 2020 December 18, 2020 December 31, 2020 January 22, 2021 $ 0.25 December 18, 2020 December 31, 2020 January 22, 2021 $ 0.20 September 28, 2020 October 8, 2020 October 19, 2020 $ 0.20 $ 0.65 The following table summarizes dividends declared since 2020 and their related tax characterization (per share amounts): Tax Characterization of Dividends Year Ended December 31, Dividends Declared Adjustments (1) Ordinary Dividends (Non-Qualified) (2) Qualified Ordinary Dividends Capital Gain Distribution Nondividend Distributions (3) 2022 $ 0.95 $ (0.20) $ 0.08 $ 0.01 $ — $ 0.66 2021 $ 1.00 $ — $ 0.99 $ 0.01 $ — $ — 2020 $ 0.65 $ 0.09 $ 0.74 $ — $ — $ — ____________________ (1) The dividend declared in the fourth quarter of 2022 and paid in the first quarter of 2023 was treated as a 2023 distribution for federal income tax purposes.
We have paid full cumulative dividends on all classes of our preferred stock from the respective dates of issuance through December 31, 2023. 56 Table of Contents The following table presents cash dividends declared on our common stock since 2022: Declaration Date Record Date Payment Date Cash Dividend Per Share 2023 December 19, 2023 December 29, 2023 January 16, 2024 $ 0.20 September 20, 2023 October 2, 2023 October 16, 2023 $ 0.20 June 22, 2023 July 3, 2023 July 17, 2023 $ 0.20 March 16, 2023 April 3, 2023 April 17, 2023 $ 0.20 $ 0.80 2022 December 20, 2022 December 30, 2022 January 17, 2023 $ 0.20 September 20, 2022 October 3, 2022 October 17, 2022 $ 0.25 June 16, 2022 July 1, 2022 July 15, 2022 $ 0.25 March 17, 2022 April 1, 2022 April 15, 2022 $ 0.25 $ 0.95 The following table summarizes dividends declared since 2022 and their related tax characterization (per share amounts): Tax Characterization of Dividends Year Ended December 31, Dividends Declared Adjustments (1) Ordinary Dividends (Non-Qualified) (2) Qualified Ordinary Dividends Capital Gain Distribution Nondividend Distributions (3) 2023 $ 0.80 $ — $ — $ — $ — $ 0.80 2022 $ 0.95 $ (0.20) $ 0.08 $ 0.01 $ — $ 0.66 ____________________ (1) The dividend declared in the fourth quarter of 2022 and paid in the first quarter of 2023 was treated as a 2023 distribution for federal income tax purposes.
For the year ended December 31, 2022, investing activities increased our cash balances by approximately $408.6 million, primarily driven by repayments of loans held-for-investment, partially offset by origination of 11 loans held-for-investment. • Cash flows from financing activities.
For the year ended December 31, 2023, investing activities increased our cash balances by approximately $561.4 million, primarily driven by repayments of loans held-for-investment. • Cash flows from financing activities.
Financial Condition As of December 31, 2022, our borrowings consisted of repurchase agreement facilities collateralized by a portion of our loans held-for-investment, securitized debt obligations issued by CRE CLOs collateralized by pools of our loans held-for-investment, a secured credit facility collateralized by loans held-for-investment, an asset-specific financing facility collateralized by one loan held-for-investment and unsecured convertible senior notes.
Financial Condition As of December 31, 2023, our borrowings consisted of repurchase agreement facilities collateralized by a portion of our loans held-for-investment and REO, securitized debt obligations issued by CRE CLOs collateralized by pools of our loans held-for-investment and a secured credit facility collateralized by loans held-for-investment.
Liquidity Needs In addition to our loan origination activities and general operating expenses, our primary liquidity needs include interest and principal payments under our $2.4 billion of outstanding borrowings under our repurchase facilities, collateralized loan obligations, asset-specific financing facility, secured credit facility and convertible senior notes; $229.6 million of unfunded loan commitments; and dividend distributions to our preferred and common stockholders.
Liquidity Needs In addition to our loan origination activities and general operating expenses, our primary liquidity needs include interest and principal payments under our $2.0 billion of outstanding borrowings under our repurchase facilities, CRE CLOs, and secured credit facility; $160.7 million of unfunded loan commitments; and dividend distributions to our preferred and common stockholders.
We do not limit our loan originations by geographical area or property type so that we may develop a well-diversified investment portfolio. Interest-earning assets include our 100% loan investment portfolio.
We place emphasis on diversifying our investment portfolio across geographical regions and local markets, property types, borrowers and loan structures. We do not limit our loan originations by geographical area or property type so that we may develop a well-diversified investment portfolio. Interest-earning assets include our 100% loan investment portfolio.
The nature and scope of our ESG diligence will vary based on the investment but may include a review of, among other things, energy management, pollution and contamination, accounting standards, bribery and corruption. In addition, our Anti-Money Laundering Policy is designed to help prevent money laundering and terrorist financing.
The nature and scope of our ESG diligence will vary based on the investment but may include a review of, among other things, energy management, pollution and contamination, accounting standards, bribery and corruption.
Interest Expense Interest expense for the year ended December 31, 2022, increased to $126.1 million from $105.6 million mainly due to an increase in short-term interest rates and two new higher-cost financing facilities, partially offset by a lower average balance on higher-cost senior secured term loan facilities, convertible notes and the term financing facility.
Interest Expense Interest expense for the year ended December 31, 2023, increased to $181.7 million from $126.1 million for the year ended December 31, 2022, mainly due to an increase in short-term interest rates and the higher-cost secured credit facility, partially offset by a lower average balance on portfolio level financing and corporate borrowings.
At December 31, 2022, we had three CRE CLOs outstanding: GPMT 2021-FL4, GPMT 2021-FL3 and GPMT 2019-FL2, totaling $1.1 billion of outstanding borrowings, financing 49 of our existing first mortgage loan investments with an aggregate principal balance of $1.6 billion.
At December 31, 2023, we had two CRE CLOs outstanding: GPMT 2021-FL4 and GPMT 2021-FL3, totaling $1.0 billion of outstanding borrowings, financing 39 of our existing first mortgage loan investments with an aggregate principal balance, inclusive of restricted cash, of $1.3 billion.
Asset-Specific Financing In April 2019, we entered into a $150 million asset-specific financing facility to provide us with loan-based financing on a non-mark-to-market basis with a term matched to the underlying loan collateral and partial recourse to us.
(3) No restricted cash is included as of December 31, 2023. Yield on collateral assets is exclusive of restricted cash. Asset-Specific Financing In April 2019, we entered into a $150.0 million asset-specific financing facility to provide us with loan-based financing on a non-mark-to-market basis with a term matched to the underlying loan collateral and partial recourse to us.
(3) Distributions in excess of earnings and profits resulted in a return of capital for tax purposes. 56 T a ble of Contents Liquidity and Capital Resources Capitalization To date we have capitalized our business primarily through the issuance and sale of shares of our common and preferred stock, borrowings under our senior secured term loan facilities, secured financing facilities, issuance of CRE CLOs and the issuance and sale of convertible notes.
Liquidity and Capital Resources Capitalization To date we have capitalized our business primarily through the issuance and sale of shares of our common and preferred stock, borrowings under our senior secured term loan facilities, secured financing facilities, issuance of CRE CLOs and the issuance and sale of convertible notes.
Cash dividends cannot be paid on our common stock unless we have paid full cumulative dividends on all classes of our preferred stock. We have paid full cumulative dividends on all classes of our preferred stock from the respective dates of issuance through December 31, 2022.
Cash dividends cannot be paid on our common stock unless we have paid full cumulative dividends on all classes of our preferred stock.
Our CRE CLOs provide us with an attractive cost of funds and, as of December 31, 2022, financed 46.5% of our total loan portfolio principal balance on a term-matched, non-recourse and non-mark-to-market basis. On April 22, 2022, we redeemed the GPMT 2018-FL1 CRE CLO, which at its redemption had $103.6 million of outstanding borrowings.
As of December 31, 2023, our CRE CLOs financed 45.9% of our total loan portfolio principal balance on a term-matched, non-recourse and non-mark-to-market basis with attractive cost of funds. On March 16, 2023, we redeemed the GPMT 2019-FL2 CRE CLO, which at its redemption had $98.1 million of outstanding borrowings.
At December 31, 2022, our portfolio was comprised of 90 loans, of which 89 were senior first mortgage loans totaling $3.6 billion of commitments with an unpaid principal balance of $3.3 billion, and one was a subordinated loan totaling $13.8 million in commitments and unpaid principal balance.
At December 31, 2023, our loan portfolio was comprised of 73 investments, of which 72 were senior first mortgage loans totaling $2.9 billion of commitments with an unpaid principal balance of $2.7 billion, and one subordinated loan totaling $13.5 million in commitments and unpaid principal balance.
As of December 31, 2022, our capitalization included $0.1 billion of corporate debt and $2.3 billion of loan-level financing.
As of December 31, 2023, our capitalization included $2.0 billion of loan-level financing.
Leverage Ratios As of December 31, 2022, the total debt-to-equity ratio with respect to our loans held-for-investment was 2.3:1.0, and our recourse leverage ratio was 1.2:1.0.
Interest coverage of 1.5:1.0 We were in compliance with all financial covenants as of December 31, 2023. Leverage Ratios As of December 31, 2023, the total debt-to-equity ratio with respect to our loans held-for-investment was 2.1:1.0, and our recourse leverage ratio was 0.9:1.0.
Calculations of all in weighted average yield at origination exclude fixed rate loans. Calculations of cost of funds is the initial weighted average coupon of the secured credit facility, exclusive of any secured credit facility issuance costs. Corporate Financing Convertible Senior Notes We redeemed for cash $143.8 million in convertible senior notes at maturity on December 1, 2022.
Calculations of cost of funds is the initial weighted average coupon of the secured credit facility, exclusive of any secured credit facility issuance costs. 49 Table of Contents Corporate Financing Convertible Senior Notes We redeemed for cash $131.6 million in convertible senior notes at maturity on October 1, 2023.
Additionally, rising rates and increasing costs may dampen consumer spending and slow corporate profit growth, which may negatively impact the collateral underlying certain of our loans.
Additionally, higher interest rates and increasing costs may dampen consumer spending and slow corporate profit growth, which may negatively impact the collateral underlying certain of our loans. Higher interest rates have adversely impacted, and may continue to adversely impact, commercial real estate property values.
As further described below, Distributable Earnings is a measure that is not prepared in accordance with GAAP. We use Distributable Earnings to evaluate our performance, excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations.
We use Distributable Earnings to evaluate our performance, excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations. In addition, Distributable Earnings is a performance metric we consider, along with other measures, when declaring our common stock dividends.
As of December 31, 2022, we had outstanding $1.1 billion of securitized debt obligations with a weighted average borrowing rate of 5.7% and weighted average estimated remaining maturities of 1.0 years based on the maturities of the underlying loan collateral. 54 T a ble of Contents As of December 31, 2022, we had outstanding $44.9 million of asset-specific financing facility borrowings with a weighted average borrowing rate of 6.0% and weighted average estimated remaining maturities of 0.9 years based on the maturity of the underlying collateral.
As of December 31, 2023, we had outstanding $1.0 billion of securitized debt obligations with a weighted average borrowing rate of 7.2% and weighted average estimated remaining maturities of 0.7 years based on the maturities of the underlying loan collateral.
The following table details our loan activity by unpaid principal balance for the years ended December 31, 2022, and 2021: Year Ended December 31, (in thousands) 2022 2021 Loan originations $ 420,955 $ 673,638 Other loan fundings (1) $ 143,386 $ 150,644 Deferred interest capitalized $ 2,458 $ 10,179 Loan sales $ (64,176) $ — Loan repayments (2) $ (910,134) $ (960,330) Loan write-offs and realized loan losses $ (27,308) $ (9,740) Total loan activity, net $ (434,819) $ (135,609) ___________________ (1) Additional fundings made under existing loan commitments and upsizing of loans.
The following table details our loan activity by unpaid principal balance for the years ended December 31, 2023, and 2022: Year Ended December 31, (in thousands) 2023 2022 Loan originations $ 48,800 $ 420,955 Other loan fundings (1) 71,266 143,386 Deferred interest capitalized 3,466 2,458 Transfers to real estate owned (24,000) — Loan repayments (2) (664,985) (910,134) Loan write-offs and realized loan losses (54,274) (27,308) Loan sales (15,100) (64,176) Total loan activity, net $ (634,827) $ (434,819) ____________________ (1) Additional fundings made under existing loan commitments and upsizing of loans.
The decrease in GAAP results was primarily due to an increase in provision for credit losses of $(69.3) million and a loss on extinguishment of debt of $(18.8) million during the year ended December 31, 2022, compared to a decrease in provision for credit losses of $20.0 million and $(8.9) million losses on extinguishment of debt during the year ended December 31, 2021. 52 T a ble of Contents Comparison of the Years Ended December 31, 2022, and December 31, 2021 Net Interest Income The following table presents the components of interest income and interest expense for the years ended December 31, 2022, and 2021: (in thousands) Year Ended December 31, Income Statement Data: 2022 2021 2022 vs 2021 Interest income: Loans held-for-investment $ 208,500 $ 197,942 $ 10,558 Cash and cash equivalents 2,354 346 2,008 Total interest income 210,854 198,288 $ 12,566 Interest expense: Repurchase facilities 49,452 25,973 23,479 Securitized debt obligations 51,631 29,926 21,705 Convertible senior notes 17,527 18,167 (640) Term financing facility 1,713 7,585 (5,872) Asset-specific financings 1,669 2,241 (572) Secured credit facility 383 — 383 Senior secured term loan facilities 3,754 21,688 (17,934) Total interest expense 126,129 105,580 20,549 Net interest income 84,725 92,708 (7,983) The majority of our interest-earning assets and liabilities have floating rates based on an index (e.g., one-month LIBOR/SOFR) plus a credit spread.
The decrease in GAAP results was primarily due to provision for credit losses of $(104.8) million, a gain on extinguishment of debt of $0.2 million, a net loss on REO of $(3.4) million and net interest income of $82.0 million during the year ended December 31, 2023, compared to a provision for credit losses of $(69.3) million, $(18.8) million losses on extinguishment of debt, no net loss on REO and net interest income of $84.7 million during the year ended December 31, 2022. 53 Table of Contents Comparison of the Year Ended December 31, 2023, and December 31, 2022 Net Interest Income The following table presents the components of interest income and interest expense for the year ended December 31, 2023, and December 31, 2022: (in thousands) Year Ended Income Statement Data: 2023 2022 2023 vs 2022 Interest income: Loans held-for-investment $ 254,733 $ 208,500 $ 46,233 Cash and cash equivalents 9,002 2,354 6,648 Total interest income $ 263,735 $ 210,854 $ 52,881 Interest expense: — Repurchase facilities $ 86,593 $ 49,452 $ 37,141 Securitized debt obligations 72,975 51,631 21,344 Convertible senior notes 6,975 17,527 (10,552) Term financing facility — 1,713 (1,713) Asset-specific financings 2,902 1,669 1,233 Secured credit facility 12,290 383 11,907 Senior secured term loan facilities — 3,754 (3,754) Total interest expense $ 181,735 $ 126,129 $ 55,606 Net interest income $ 82,000 $ 84,725 $ (2,725) The majority of our interest-earning assets and liabilities have floating rates based on an index (e.g., one-month SOFR) plus a credit spread.
Although our business model is such that, in general, rising interest rates will, all else being equal, correlate to increases in our net income, increases in interest rates may adversely affect our existing borrowers and cost of financing their properties.
Although our business model is such that higher interest rates will, all else being equal, generally correlate to higher net income, interest rates remaining elevated for an extended period of time has adversely affected, and may continue to adversely affect, our existing borrowers and the cost of financing their properties and lead to nonperformance.
During the year ended December 31, 2022, we resolved a first mortgage loan with an outstanding unpaid principal balance of $114.1 million, which involved a coordinated sale of the collateral property through a deed-in-lieu of foreclosure transaction and our company providing the new ownership group with a new $77.3 million senior floating rate loan.
During the year ended December 31, 2023, a senior loan with an outstanding principal balance of $92.6 million and collateralized by an office property located in San Diego, CA was resolved, which involved a coordinated sale of the collateral property through a deed-in-lieu of foreclosure transaction and our company providing the new ownership group with a senior floating rate loan with a total commitment of $61.8 million and an initial principal balance of $48.8 million.
Interest-Earning Assets and Interest-Bearing Liabilities The following tables present the components of interest income and average annualized net asset yield earned by asset type, the components of interest expense and average annualized cost of funds on borrowings incurred by collateral type and net interest income and average annualized net interest rate spread for the years ended December 31, 2022, and 2021: 49 T a ble of Contents Year Ended December 31, 2022 (dollars in thousands) Average Balance Interest Income/Expense (1) Net Yield/Cost of Funds Interest-earning assets (2) Loans held-for-investment Senior loans (3) $ 3,696,469 $ 207,145 5.6 % Subordinated loans 14,250 1,355 9.5 % Other — 2,354 Total interest income/net asset yield $ 3,710,719 $ 210,854 5.7 % Interest-bearing liabilities Borrowings collateralized by: Loans held-for-investment Senior loans (3) $ 2,503,708 $ 104,448 4.2 % Subordinated loans 8,332 400 4.8 % Other: Convertible senior notes 261,790 17,527 6.7 % Senior secured term loan facilities 36,003 3,754 10.4 % Total interest expense/cost of funds $ 2,809,833 126,129 4.5 % Net interest income/spread $ 84,725 1.2 % Year Ended December 31, 2021 (dollars in thousands) Average Balance Interest Income/Expense (1) Net Yield/Cost of Funds Interest-earning assets (2) Loans held-for-investment Senior loans (3) $ 3,732,225 $ 196,429 5.3 % Subordinated loans 15,783 1,513 9.6 % Other — 346 Total interest income/net asset yield $ 3,748,008 $ 198,288 5.3 % Interest-bearing liabilities Borrowings collateralized by: Loans held-for-investment Senior loans (3) $ 2,518,884 $ 65,457 2.6 % Subordinated loans 8,473 268 3.2 % Other: Senior secured term loan facilities 202,174 21,688 10.7 % Convertible senior notes 272,157 18,167 6.7 % Total interest expense/cost of funds $ 3,001,688 105,580 3.5 % Net interest income/spread $ 92,708 1.8 % ____________________ (1) Includes amortization of deferred debt issuance costs.
(3) Floating rate liabilities include our outstanding repurchase facilities, secured credit facility and CRE CLOs. 50 Table of Contents Interest-Earning Assets and Interest-Bearing Liabilities The following tables present the components of interest income and average annualized net asset yield earned by asset type, the components of interest expense and average annualized cost of funds on borrowings incurred by collateral type and net interest income and average annualized net interest rate spread for the years ended December 31, 2023, and 2022: Year Ended December 31, 2023 (dollars in thousands) Average Balance Interest Income/Expense (1) Net Yield/Cost of Funds Interest-earning assets (2) Loans held-for-investment Senior loans (3) $ 3,107,233 $ 253,629 8.2 % Subordinated loans 13,626 1,104 8.1 % Total loan interest income/net asset yield $ 3,120,859 $ 254,733 8.2 % Other - Interest on cash and cash equivalents 9,002 Total interest income $ 263,735 Interest-bearing liabilities Borrowings collateralized by: Loans held-for-investment Senior loans (3)(4) $ 2,196,553 $ 174,083 7.9 % Subordinated loans 8,182 677 8.3 % Other: Convertible senior notes 98,467 6,975 7.1 % Total interest expense/cost of funds $ 2,303,202 $ 181,735 7.9 % Net interest income/spread $ 82,000 0.3 % Year Ended December 31, 2022 (dollars in thousands) Average Balance Interest Income/Expense (1) Net Yield/Cost of Funds Interest-earning assets (2) Loans held-for-investment Senior loans (3) $ 3,696,469 $ 207,145 5.6 % Subordinated loans 14,250 1,355 9.5 % Total loan interest income/net asset yield $ 3,710,719 $ 208,500 5.7 % Other - Interest on cash and cash equivalents 2,354 Total interest income $ 210,854 Interest-bearing liabilities Borrowings collateralized by: Loans held-for-investment Senior loans (3) $ 2,503,708 $ 104,448 4.2 % Subordinated loans 8,332 400 4.8 % Other: Convertible senior notes 261,790 17,527 6.7 % Senior secured term loan facilities 36,003 3,754 10.4 % Total interest expense/cost of funds $ 2,809,833 $ 126,129 4.5 % Net interest income/spread $ 84,725 1.2 % ____________________ (1) Includes amortization of deferred debt issuance costs.
Expenses The following table presents the components of expenses for the years ended December 31, 2022, and 2021: Year Ended December 31, (dollars in thousands) 2022 2021 Compensation and benefits $ 20,225 $ 21,464 Servicing expenses $ 5,718 $ 5,173 Other operating expenses $ 10,754 $ 8,634 Annualized total operating expense ratio 3.5 % 3.7 % Annualized core operating expense ratio (excluding non-cash equity compensation) 2.8 % 2.9 % We incur compensation and benefits expenses, servicing expenses related to the servicing of commercial real estate loans and other operating expenses.
Expenses The following table presents the components of expenses for the year ended December 31, 2023, and December 31, 2022: Year Ended December 31, Year Ended December 31, (dollars in thousands) 2023 2022 Compensation and benefits $ 21,711 $ 20,225 Servicing expenses 5,313 5,718 Expenses from real estate owned operations 5,977 — Other operating expenses 10,289 10,754 Total operating expenses $ 43,290 $ 36,697 Annualized total operating expense ratio, excluding expenses from real estate owned operations 4.0 % 3.5 % Annualized core operating expense ratio (excluding non-cash equity compensation and expenses from real estate owned operations) 3.3 % 2.8 % Our operating expenses include compensation and benefits costs, expenses related to the servicing of our loan portfolio, expenses from REO operations and other operating expenses.
Calculations of cost of funds is the weighted average coupon of the CRE CLO, exclusive of any CRE CLO issuance costs. (2) Includes no restricted cash as of December 31, 2022. Yield on collateral assets is exclusive of restricted cash. (3) Includes $5.6 million of restricted cash as of December 31, 2022.
Calculations of cost of funds is the weighted average coupon of the CRE CLO, exclusive of any CRE CLO issuance costs. During the year ended December 31, 2023, the financing provided transitioned from LIBOR to SOFR. (2) No restricted cash is included as of December 31, 2023. Yield on collateral assets is exclusive of restricted cash.