Biggest changeOffice 12/20/2019 175.5 175.5 149.0 42.4 + 3.4 2.0 $ 729 / SF 58 4 17 Senior Loan West Palm Beach, FL Multifamily 12/29/2021 171.5 171.5 170.2 26.2 + 2.8 4.0 $ 209,632 / unit 73 3 18 Senior Loan Boston, MA Life Science 4/27/2021 332.3 166.2 139.5 27.7 + 3.6 3.4 $ 579 / SF 66 3 19 Senior Loan Various Self-Storage 12/21/2022 320.0 160.0 20.1 3.5 + 3.8 5.0 $ 34 / SF 61 3 20 Senior Loan Oakland, CA Office 10/23/2020 509.9 159.7 134.1 21.1 + 4.3 2.9 $ 412 / SF 54 3 21 Senior Loan Plano, TX Office 2/6/2020 153.7 153.7 148.0 25.0 + 2.7 2.1 $ 205 / SF 63 3 22 Senior Loan Chicago, IL Office 7/15/2019 150.0 150.0 118.2 21.0 + 3.3 1.6 $ 114 / SF 57 3 23 Senior Loan Redwood City, CA Life Science 9/30/2022 580.7 145.2 — (1.4) + 4.5 4.8 $ 885 / SF 53 3 24 Senior Loan (J) Various Industrial 6/30/2021 283.6 141.8 71.9 70.6 + 5.5 3.5 $ 72 / SF 62 3 25 Senior Loan Seattle, WA Life Science 10/1/2021 188.0 140.3 111.2 29.7 + 3.1 3.8 $ 710 / SF 69 3 26 Senior Loan Dallas, TX Office 12/10/2021 138.0 138.0 136.5 25.9 + 3.7 3.9 $ 434 / SF 68 3 27 Senior Loan Boston, MA Multifamily 3/29/2019 137.0 137.0 137.0 30.8 + 3.4 1.3 $ 351,282 / unit 59 3 28 Senior Loan (K) Philadelphia, PA Office 6/19/2018 136.0 136.0 136.0 136.8 + 3.5 0.5 $ 139 / SF n.a. 5 29 Senior Loan Arlington, VA Multifamily 1/20/2022 135.3 135.3 131.4 32.3 + 2.9 4.1 $ 438,078 / unit 65 3 30 Senior Loan Fontana, CA Industrial 5/11/2021 132.0 132.0 88.4 59.5 + 4.7 3.4 $ 113 / SF 64 3 31 Senior Loan Fort Lauderdale, FL Hospitality 11/9/2018 130.0 130.0 130.0 24.1 + 3.5 0.9 $ 375,723 / key 66 3 32 Senior Loan San Carlos, CA Life Science 2/1/2022 195.9 125.0 87.8 21.3 + 3.6 4.1 $ 599 / SF 68 3 33 Senior Loan Irving, TX Multifamily 4/22/2021 117.6 117.6 112.5 17.7 + 3.3 3.4 $ 123,877 / unit 70 3 34 Senior Loan Cambridge, MA Life Science 12/22/2021 401.3 115.7 67.4 18.9 + 4.0 4.0 $ 1,072 / SF 51 3 35 Senior Loan Pittsburgh, PA Student Housing 6/8/2021 112.5 112.5 112.5 17.1 + 2.9 3.4 $ 155,602 / unit 74 3 36 Senior Loan Miami, FL Multifamily 10/28/2022 110.4 110.4 94.0 22.5 + 3.8 4.9 $ 333,333 / unit 51 3 37 Senior Loan Las Vegas, NV Multifamily 12/28/2021 106.3 106.3 102.0 19.9 + 2.7 4.0 $ 193,182 / unit 61 3 65 Table of Contents Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal Amount (B) Current Principal Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan Per SF / Unit / Key (G) LTV (D)(H) Risk Rating 38 Senior Loan Doral, FL Multifamily 12/10/2021 212.0 106.0 106.0 21.0 + 2.8 3.9 $ 335,975 / unit 77 3 39 Senior Loan San Diego, CA Multifamily 10/20/2021 103.5 103.5 103.5 18.6 + 2.8 3.9 $ 448,052 / unit 71 3 40 Senior Loan Orlando, FL Multifamily 12/14/2021 102.4 102.4 88.9 21.6 + 3.1 4.0 $ 234,565 / unit 74 3 41 Senior Loan West Hollywood, CA Multifamily 1/26/2022 102.0 102.0 102.0 15.3 + 3.0 4.1 $ 2,756,757 / unit 65 4 42 Senior Loan Boston, MA Industrial 6/28/2022 285.5 100.0 98.7 19.6 + 3.0 4.5 $ 197 / SF 52 3 43 Senior Loan Washington, D.C.
Biggest changeOffice 12/20/2019 175.5 175.5 173.4 83.4 + 3.5 1.0 $848 / SF 58 3 15 Senior Loan West Palm Beach, FL Multifamily 12/29/2021 171.5 171.5 170.9 26.1 + 2.8 3.0 $210,456 / unit 73 3 16 Senior Loan Various Self-Storage 12/21/2022 336.6 168.3 129.6 26.1 + 3.8 4.0 $19,498 / unit 64 3 17 Senior Loan Boston, MA Life Science 4/27/2021 332.3 166.2 161.1 31.5 + 3.7 2.4 $669 / SF 66 3 18 Senior Loan (J) New York, NY Condo (Residential) 12/20/2018 151.3 151.3 149.9 55.6 + 3.7 — $2,498,416 / unit 69 3 19 Senior Loan Plano, TX Office 2/6/2020 150.7 150.7 150.7 23.3 + 2.8 1.1 $208 / SF 64 3 20 Senior Loan Redwood City, CA Life Science 9/30/2022 580.7 145.2 — (1.0) + 4.5 3.8 $885 / SF 53 3 21 Senior Loan Seattle, WA Life Science 10/1/2021 188.0 140.3 116.8 45.6 + 3.2 2.8 $745 / SF n.a. 5 22 Senior Loan Dallas, TX Office 12/10/2021 138.0 138.0 138.0 25.8 + 3.7 2.9 $439 / SF 68 3 23 Senior Loan Boston, MA Multifamily 3/29/2019 137.0 137.0 137.0 27.8 + 3.4 0.3 $351,282 / unit 64 3 24 Senior Loan Arlington, VA Multifamily 1/20/2022 135.3 135.3 133.1 30.6 + 2.9 3.1 $443,550 / unit 78 3 25 Senior Loan Fontana, CA Industrial 5/11/2021 132.0 132.0 109.4 42.9 + 4.7 2.4 $113 / SF 64 3 26 Senior Loan Fort Lauderdale, FL Hospitality 11/9/2018 127.5 127.5 127.5 65.5 + 5.0 0.2 $368,497 / key 66 3 27 Senior Loan San Carlos, CA Life Science 2/1/2022 195.9 125.0 102.8 30.5 + 3.6 3.1 $702 / SF 68 3 28 Senior Loan Cambridge, MA Life Science 12/22/2021 401.3 115.7 87.6 21.3 + 4.0 3.0 $1,072 / SF 51 3 29 Senior Loan (K) Philadelphia, PA Office 6/19/2018 114.3 114.3 114.3 20.4 + 2.8 3.1 $117 / SF 64 3 30 Senior Loan Pittsburgh, PA Student Housing 6/8/2021 112.5 112.5 112.5 17.3 + 3.0 2.4 $155,602 / unit 74 3 31 Senior Loan West Hollywood, CA Multifamily 1/26/2022 107.0 107.0 105.1 18.6 + 3.1 3.1 $2,839,392 / unit 65 4 32 Senior Loan Las Vegas, NV Multifamily 12/28/2021 106.3 106.3 102.0 17.4 + 2.8 3.0 $193,182 / unit 75 3 33 Senior Loan (L) Chicago, IL Office 7/15/2019 105.0 105.0 88.4 19.9 + 2.3 4.6 $85 / SF 57 3 34 Senior Loan San Diego, CA Multifamily 10/20/2021 103.5 103.5 103.5 18.9 + 2.9 2.9 $448,052 / unit 71 4 35 Senior Loan Boston, MA Industrial 6/28/2022 285.5 100.0 99.3 20.5 + 3.0 3.5 $198 / SF 52 3 36 Senior Loan Washington, D.C.
In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments — Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures , which eliminates the recognition and measurement guidance for a troubled debt restructuring (TDR) for creditors that have adopted CECL and requires public business entities to present gross write-offs by year of origination in their vintage disclosures.
In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments — Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures , which eliminates the recognition and measurement guidance for a troubled debt restructuring for creditors that have adopted CECL and requires public business entities to present gross write-offs by year of origination in their vintage disclosures.
(C) Net equity reflects (i) the amortized cost basis of our loans, net of borrowings; and (ii) the cost basis of our investments in RECOP I and REO. (D) Weighted average is weighted by the current principal amount for our senior, mezzanine and corporate loans and by net equity for our RECOP I CMBS B-Pieces.
(C) Net equity reflects (i) the amortized cost basis of our loans, net of borrowings; and (ii) the cost basis of our investments in RECOP I and REO. (D) Weighted average is weighted by the current principal amount for our senior and mezzanine loans and by net equity for our RECOP I CMBS B-Pieces.
Recently Accounting Pronouncements In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting , which provides temporary optional expedients and exceptions to the US GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates.
Recent Accounting Pronouncements In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting , which provides temporary optional expedients and exceptions to the US GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates.
Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount. 68 Table of Contents Portfolio Surveillance and Credit Quality Our Manager actively manages our portfolio and assesses the risk of any deterioration in credit quality by quarterly evaluating the performance of the underlying property, the valuation of comparable assets as well as the financial wherewithal of the associated borrower.
Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount. 65 Table of Contents Portfolio Surveillance and Credit Quality Our Manager actively manages our portfolio and assesses the risk of any deterioration in credit quality by quarterly evaluating the performance of the underlying property, the valuation of comparable assets as well as the financial wherewithal of the associated borrower.
Term Lending Agreements In June 2019, we entered into a Master Repurchase and Securities Contract Agreement ("KREF Lending V Facility") with Morgan Stanley Mortgage Capital Holdings LLC ("Administrative Agent"), as administrative agent on behalf of Morgan Stanley Bank, N.A. ("Initial Buyer"), which provides non-mark-to-market financing.
In June 2019, we entered into a Master Repurchase and Securities Contract Agreement ("KREF Lending V Facility") with Morgan Stanley Mortgage Capital Holdings LLC ("Administrative Agent"), as administrative agent on behalf of Morgan Stanley Bank, N.A. ("Initial Buyer"), which provides non-mark-to-market financing .
Additional key considerations include LTVs, debt service coverage ratios, real estate and credit market dynamics, and risk of default or principal loss.
Additional key considerations include debt service coverage ratios, real estate and credit market dynamics, and risk of default or principal loss.
Such financial covenants include a minimum consolidated tangible net worth of $650.0 million and a maximum total debt to total assets ratio of 83.3% (the “Leverage Covenant”). As of December 31, 2022, we were in compliance with the covenants of our financing facilities.
Such financial covenants include a minimum consolidated tangible net worth of $650.0 million and a maximum total debt to total assets ratio of 83.3% (the “Leverage Covenant”). As of December 31, 2023, we were in compliance with the covenants of our financing facilities.
The risk ratings are based on many factors, including, but not limited to, underlying real estate performance and asset value, values of comparable properties, durability and quality of property cash flows, sponsor experience and financial wherewithal, and the existence of a risk-mitigating loan structure.
The risk ratings are based on many factors, including, but not limited to, underlying real estate performance, values of comparable properties, durability and quality of property cash flows, sponsor experience and financial wherewithal, and the existence of a risk-mitigating loan structure.
Our taxable income does not necessarily equal our net income as calculated in accordance with GAAP, or our Distributable Earnings as described above under "Key Financial Measures and Indicators — Distributable Earnings." Subsequent Events Our subsequent events are detailed in Note 18 to our consolidated financial statements.
Our taxable income does not necessarily equal our net income as calculated in accordance with GAAP, or our Distributable Earnings as described above under "Key Financial Measures and Indicators — Distributable Earnings". Subsequent Events Our subsequent events are detailed in Note 17 to our consolidated financial statements.
We have not adopted any of the optional expedients or exceptions through December 31, 2022, but will continue to evaluate the possible adoption of any such expedients or exceptions during the effective period as circumstances evolve.
We have not adopted any of the optional expedients or exceptions through December 31, 2023, but will continue to evaluate the possible adoption of any such expedients or exceptions during the effective period as circumstances evolve.
Generally, if the lender determines (subject to certain conditions) that the market value of the collateral in a 71 Table of Contents repurchase transaction has decreased by more than a defined minimum amount, the lender may require us to provide additional collateral or lead to margin calls that may require us to repay all or a portion of the funds advanced.
Generally, if the lender determines (subject to certain conditions) that the market value of the collateral in a repurchase transaction has decreased by more than a defined minimum amount, the lender may require us to provide additional collateral or lead to margin calls that may require us to repay all or a portion of the funds advanced.
A loan is determined to be collateral dependent if (i) a borrower or sponsor is experiencing financial difficulty, and (ii) the loan is expected to be substantially repaid through the sale of the underlying collateral; such determination requires the use of significant judgment and can be based on several factors subject to uncertainty.
A loan is determined to be collateral dependent if (i) 80 Table of Contents a borrower or sponsor is experiencing financial difficulty, and (ii) the loan is expected to be substantially repaid through the sale of the underlying collateral; such determination requires the use of significant judgment and can be based on several factors subject to uncertainty.
The CECL forecasting methods used by us include (i) a probability of default and loss given default method using underlying third-party CMBS/CRE loan database with historical loan losses from 1998 to 2022, and (ii) a probability weighted expected cash flow method, depending on the type of loan and the availability of relevant historical market loan loss data.
The CECL forecasting methods used by us include (i) a probability of default and loss given default method using underlying third-party CMBS/CRE loan database with historical loan losses from 1998 through 2023, and (ii) a probability weighted expected cash flow method, depending on the type of loan and the availability of relevant historical market loan loss data.
Covenants —Each of our repurchase facilities, term lending agreements, warehouse facility and our Revolver contain customary terms and conditions, including, but not limited to, negative covenants relating to restrictions on our operations with respect to our status as a REIT, and financial covenants, such as: • an interest income to interest expense ratio covenant (1.5 to 1.0); • a minimum consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and KKR Real Estate Finance Holdings L.P.
Covenants —Each of our repurchase facilities, term lending agreements, warehouse facility and our Revolver contain customary terms and conditions, including, but not limited to, negative covenants relating to restrictions on our operations with respect to our status as a REIT, and financial covenants, such as: • a trailing four quarter interest income to interest expense ratio covenant (1.4 to 1.0); • a consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and KKR Real Estate Finance Holdings L.P.
These non-consolidated senior interests provide structural leverage on a non-mark-to-market, match-term basis for our net investments, which are typically reflected in the form of mezzanine loans or other subordinate interests on our balance sheets and in our statements of income.
These non-consolidated senior interests provide structural leverage on a non-mark-to-market, match-term basis for our net investments, which are typically reflected in the form of mezzanine loans or other subordinate interests on our consolidated balance sheet and in our consolidated statement of income.
Debt-to-Equity Ratio and Total Leverage Ratio The following table presents our debt-to-equity ratio and total leverage ratio: December 31, 2022 December 31, 2021 Debt-to-equity ratio (A) 2.0x 2.3x Total leverage ratio (B) 3.8x 3.7x (A) Represents (i) total outstanding debt agreements (excluding non-recourse facilities), secured term loan and convertible notes, less cash to (ii) total permanent equity, in each case, at period end.
Debt-to-Equity Ratio and Total Leverage Ratio The following table presents our debt-to-equity ratio and total leverage ratio: December 31, 2023 December 31, 2022 Debt-to-equity ratio (A) 2.3x 2.0x Total leverage ratio (B) 4.2x 3.8x (A) Represents (i) total outstanding debt agreements (excluding non-recourse facilities), secured term loan and convertible notes, less cash to (ii) total permanent equity, in each case, at period end.
As of December 31, 2022, the Initial Buyer held 23.9% of the total commitment under the facility. In July 2021, we entered into a $500.0 million Master Repurchase and Securities Contract Agreement with a financial institution (“KREF Lending IX Facility”). In March 2022, w e increased the borrowing capacity to $750.0 million.
As of December 31, 2023, the Initial Buyer held 23% of the total comm itment under the facility. In July 2021, we entered into a $500.0 million Master Repurchase and Securities Contract Agreement with a financial institution (“KREF Lending IX Facility”). In March 2022, w e increased the borrowing capacity to $750.0 million.
(our "Operating Partnership") or up to approximately $1,353.4 million, depending on the agreement; • a cash liquidity covenant (the greater of $10.0 million or 5.0% of our recourse indebtedness); • a total indebtedness covenant (83.3% of our Total Assets, as defined in the applicable financing agreements); 75 Table of Contents With respect to our secured term loan, we are required to comply with customary loan covenants and event of default provisions that include, but are not limited to, negative covenants relating to restrictions on operations with respect to our status as a REIT, and financial covenants.
(our "Operating Partnership") or up to approximately $1,307.7 million, depending on the agreement; • a cash liquidity covenant (the greater of $10.0 million or 5.0% of our recourse indebtedness); • a total indebtedness covenant (83.3% of our Total Assets, as defined in the applicable financing agreements); With respect to our secured term loan, we are required to comply with customary loan covenants and event of default provisions that include, but are not limited to, negative covenants relating to restrictions on operations with respect to our status as a REIT, and financial covenants.
Asset Specific Financing In August 2018, we entered into a $200.0 million loan financing facility with BMO Harris Bank (the "BMO Facility”). In May 2019, we increased the borrowing capacity to $300.0 million. The facility provides asset-based financing on a non-mark-to-market basis with match-term up to five years with partial recourse to us.
Term Lending Agreements In August 2018, we entered into a $200.0 million loan financing facility with BMO Harris Bank (the "BMO Facility”). In May 2019, we increased the borrowing capacity to $300.0 million. The facility provides financing on a non-mark-to-market basis with match-term up to five years with partial recourse to us.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in our allowance for credit losses, future write-off of our investments, and valuation of our investment portfolio, among other effects.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in our allowance for credit losses, future write-offs of our investments, and valuation of our investment 79 Table of Contents portfolio, among other effects.
Distributable Earnings should not be considered as a substitute for GAAP net income. We caution readers that our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our reported Distributable Earnings may not be comparable to similar measures presented by other REITs.
We caution readers that our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our reported Distributable Earnings may not be comparable to similar measures presented by other REITs.
The following charts illustrate the diversification and composition of our loan portfolio (A) , based on type of investment, interest rate, underlying property type, geographic location, vintage and LTV as of December 31, 2022: The charts above are based on total outstanding principal amount of our commercial real estate loans.
The following charts illustrate the diversification and composition of our loan portfolio (A) , based on type of investment, interest rate, underlying property type, geographic location, vintage and LTV as of December 31, 2023: The charts above are based on total loan exposure of our commercial real estate loans.
In addition, we had $179.4 million of unencumbered senior loans that can be financed, as of December 31, 2022. Our corporate revolver and secured term loan are secured by corporate level guarantees and include net equity interests in the investment portfolio.
In addition, we had $43.1 million of unencumbered senior loans that can be financed, as of December 31, 2023. Our corporate Revolver and secured term loan are secured by corporate level guarantees and include net equity interests in the investment portfolio.
(B) Represents the principal balance of the collateral assets. (C) Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are available to us under the terms of each credit facility. Master Repurchase Agreements We utilize master repurchase facilities to finance the origination of senior loans.
(B) Represents the principal balance of the collateral assets. (C) Available borrowings represents the undrawn amount we could draw under the terms of each credit facility, based on collateral already approved and pledged. Master Repurchase Agreements We utilize master repurchase facilities to finance the origination of senior loans.
Our interest was 50% of the loan or $187.5 million, of which $150.0 million in senior notes were syndicated to a third party. Post syndication, we retained a mezzanine loan with a commitment of $37.5 million, fully funded as of December 31, 2022, at an interest rate of L+ 7.9% .
Our interest is 50% of the loan or $187.5 million, of which $150.0 million in senior notes were syndicated to a third party. Post syndication, we retained a mezzanine loan with a commitment of $37.5 million, fully funded as of December 31, 2023, at an interest rate of S+ 7.96% .
As of December 31, 2022, we held $36.8 million of interests in such entities, which does not include a remaining commitment of $4.3 million to RECOP I that we are required to fund if called.
As of December 31, 2023, we held $35.1 million of interests in such entities, which does not include a remaining commitment of $4.3 million to RECOP I that we are required to fund if called.
See Note 2 — Summary of Significant Accounting Policies, to our consolidated financial statements included in this Form 10-K for detailed discussion of allowance for credit losses. 62 Table of Contents Our Portfolio We have established a $7,916.4 million portfolio of diversified investments, consisting primarily of senior and mezzanine commercial real estate loans as of December 31, 2022.
See Note 2 — Summary of Significant Accounting Policies, to our consolidated financial statements included in this Form 10-K for detailed discussion of allowance for credit losses. 60 Table of Contents Our Portfolio We have established a $7,752.3 million portfolio of diversified investments, consisting primarily of senior commercial real estate loans as of December 31, 2023.
The facility pro vides non-recourse m atch-term asset-based financing on a non-mark-to-market basis. In October 2022, we entered into a $125.0 million loan financing facility with a financial institution ("KREF Lending XIV Facility"). The facility pro vides non-recourse m atch-term asset-based financing on a non-mark-to-market basis.
In August 2022, we entered into a $265.6 million loan financing facility with a financial institution ("KREF Lending XIII Facility"). The facility pro vides non-recourse m atch-term asset-based financing on a non-mark-to-market basis. 69 Table of Contents In October 2022, we entered into a $125.0 million loan financing facility with a financial institution ("KREF Lending XIV Facility").
Concurrently with taking the title of our sole REO asset, we contributed the majority of the REO's net assets to a joint venture with a third party local development operator (“JV Partner”), whereby we have a 90% interest in the joint venture and the JV Partner has a 10% interest.
Concurrently with taking the title to the REO asset, we contributed a portion of the REO asset to a joint venture (the "REO JV") with a third party local development operator (“JV Partner”), whereby we have a 90% interest and the JV Partner has a 10% interest.
This property is held for investment and reflected on our consolidated balance sheet. Since our IPO, we have continued to execute on our primary investment strategy of originating floating-rate transitional senior loans and, as we continue to scale our loan portfolio, we expect that our originations will continue to be heavily weighted toward floating-rate loans.
Since our IPO, we have continued to execute on our primary investment strategy of originating floating-rate transitional senior loans and, as we continue to scale our loan portfolio, we expect that our originations will continue to be heavily weighted toward floating-rate loans.
In June 2022, the current stated maturity was extended to June 2023, subject to three additional one-year extension options, which may be exercised by us upon the satisfaction of certain customary conditions and thresholds. The Initial Buyer subsequently syndicated a portion of the facility to multiple financial institutions.
In June 2023, the current stated maturity was extended to June 2024, subject to two additional one-year extension options, which we may exercise upon the satisfaction of certain customary conditions and thresholds. The Initial Buyer subsequently syndicated a portion of the facility to multiple financial institutions.
(I) Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio and excludes vertical loan participations.
(I) Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio and excludes vertical loan participations. (J) Senior Loan 14 and Senior Loan 18 were fully repaid in January 2024.
During the year ended December 31, 2022, we collecte d 100% of interest payments due on our loan portfolio. As of December 31, 2022, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure.
During the year ended December 31, 2023, we collected 97.6% of interest payments due on our loan portfolio. As of December 31, 2023, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure.
As a contractual matter, the lender has the right to reset the value of the assets at any time based on then-current market conditions, but the market convention is to reassess valuations on a monthly, quarterly and annual basis using the financial information delivered pursuant to the facility documentation regarding the real property, borrower and guarantor under such underlying loans.
The lender under the applicable repurchase facility sets the valuation and any revaluation of the collateral assets in its sole, good faith discretion. 68 Table of Contents As a contractual matter, the lender has the right to reset the value of the assets at any time based on then-current market conditions, but the market convention is to reassess valuations on a monthly, quarterly and annual basis using the financial information delivered pursuant to the facility documentation regarding the real property, borrower and guarantor under such underlying loans.
Earnings (Loss) Per Share and Dividends Declared The following table sets forth the calculation of basic and diluted net income (loss) per share and dividends declared per share (amounts in thousands, except share and per share data): Three Months Ended December 31, Year Ended December 31, 2022 2022 2021 Net income attributable to common stockholders $ 14,602 $ 15,371 $ 125,635 Weighted-average number of shares of common stock outstanding Basic 69,109,790 67,553,578 56,571,200 Diluted 69,109,790 67,553,578 56,783,388 Net income per share, basic $ 0.21 $ 0.23 $ 2.22 Net income per share, diluted $ 0.21 $ 0.23 $ 2.21 Dividends declared per share $ 0.43 $ 1.72 $ 1.72 Distributable Earnings Distributable Earnings, a measure that is not prepared in accordance with GAAP, is a key indicator of our ability to generate sufficient income to pay our quarterly dividends and in determining the amount of such dividends, which is the primary focus of yield/income investors who comprise a significant portion of our investor base.
Earnings (Loss) Per Share and Dividends Declared The following table sets forth the calculation of basic and diluted net income (loss) per share and dividends declared per share (amounts in thousands, except share and per share data): Three Months Ended December 31, Year Ended December 31, 2023 2023 2022 Net income (loss) attributable to common stockholders $ (18,738) $ (53,919) $ 15,371 Weighted-average number of shares of common stock outstanding, basic and diluted 69,384,309 69,180,039 67,553,578 Net income (loss) per share, basic and diluted $ (0.27) $ (0.78) $ 0.23 Dividends declared per share $ 0.43 $ 1.72 $ 1.72 Distributable Earnings Distributable Earnings, a measure that is not prepared in accordance with GAAP, is a key indicator of our ability to generate sufficient income to pay our quarterly dividends and in determining the amount of such dividends, which is the primary focus of yield/income investors who comprise a significant portion of our investor base.
(C) Collateral loan assets represent 28.4% of the principal of our commercial real estate loans as of December 31, 2022. As of December 31, 2022, 100% of our loans financed through the CLOs are floating rate loans. (D) Including $151.0 million cash held in the CLO KREF 2021-FL2 as of December 31, 2022.
(C) Collateral assets represent 31.0% of the principal of our commercial real estate loans as of December 31, 2023. As of December 31, 2023, 100% of our loans financed through the CLOs are floating-rate loans. (D) Including $5.0 million cash held in the KREF 2021-FL3 as of December 31, 2023.
Cash Flows The following table sets forth changes in cash and cash equivalents for the years ended December 31, 2022, 2021 and 2020 (dollars in thousands): For the Year Ended December 31, 2022 2021 2020 Cash Flows From Operating Activities $ 141,125 $ 124,793 $ 115,062 Cash Flows From Investing Activities (1,177,133) (1,540,836) 88,709 Cash Flows From Financing Activities 1,012,859 1,578,981 (160,558) Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash $ (23,149) $ 162,938 $ 43,213 82 Table of Contents Cash Flows from Operating Activities Our cash flows from operating activities were primarily driven by our net interest income, which is driven by the income generated by our investments less financing costs.
Cash Flows The following table sets forth changes in cash and cash equivalents for the years ended December 31, 2023, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2023 2022 2021 Cash Flows From Operating Activities $ 155,715 $ 141,125 $ 124,793 Cash Flows From Investing Activities 13,487 (1,177,133) (1,540,836) Cash Flows From Financing Activities (271,510) 1,012,859 1,578,981 Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash $ (102,308) $ (23,149) $ 162,938 77 Table of Contents Cash Flows from Operating Activities Our cash flows from operating activities were primarily driven by our net interest income, which is driven by the income generated by our investments less financing costs.
Post syndication, we retained a mezzanine loan with a commitment of $25.0 million, of which $21.0 million was funded as of December 31, 2022, at an interest rate of L+ 12.9% . (B) Total Whole Loan represents total commitment of the entire whole loan originated. Committed Principal Amount includes participations by KKR affiliated entities and third parties that are syndicated/sold.
Post syndication, we retained a mezzanine loan with a commitment of $10.1 million, of which $7.2 million was funded as of December 31, 2023, at an interest rate of S+ 13.02% . (B) Total Whole Loan represents total commitment of the entire whole loan originated. Committed Principal Amount includes participations by KKR affiliated entities and third parties that are syndicated/sold.
December 2025 Interests retained 58,490 L + 9.7% January 2026 Secured Term Loan In September 2020, we entered into a $300.0 million secured term loan at a price of 97.5%. The secured term loan is partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments.
January 2026 Interests retained 44,667 S + 8.8% January 2026 70 Table of Contents Secured Term Loan In September 2020, we entered into a $300.0 million secured term loan at a price of 97.5%. The secured term loan is partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments.
The following table sets forth interest received from, and paid for, our investments for the years ended December 31, 2022, 2021 and 2020 (dollars in thousands): For the Year Ended December 31, 2022 2021 2020 Interest Received: Commercial real estate loans $ 362,178 $ 249,564 $ 242,313 362,178 249,564 242,313 Interest Paid: Interest expense 201,007 95,256 103,405 Net interest collections $ 161,171 $ 154,308 $ 138,908 Our net interest collections were partially offset by cash used to pay management and incentive fees, as follows (dollars in thousands): For the Year Ended December 31, 2022 2021 2020 Management Fees to affiliate $ 24,391 $ 18,341 $ 17,020 Incentive Fees to affiliate 634 10,273 6,774 Net decrease in cash and cash equivalents $ 25,025 $ 28,614 $ 23,794 Cash Flows from Investing Activities Our cash flows from investing activities consisted of cash outflows to fund new loan originations and our commitments under existing loan investments, partially offset by cash inflows from the sale/syndication and principal repayments on our loan investments.
The following table sets forth interest received from, and paid for, our investments for the years ended December 31, 2023, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2023 2022 2021 Interest Received: Commercial real estate loans $ 612,046 $ 362,178 $ 249,564 612,046 362,178 249,564 Interest Paid: Interest expense 430,275 201,007 95,256 Net interest collections $ 181,771 $ 161,171 $ 154,308 Our net interest collections were partially offset by cash used to pay management and incentive fees, as follows (dollars in thousands): Year Ended December 31, 2023 2022 2021 Management Fees to affiliate $ 26,225 $ 24,391 $ 18,341 Incentive Fees to affiliate 2,491 634 10,273 Total management and incentive fee payments $ 28,716 $ 25,025 $ 28,614 Cash Flows from Investing Activities Our cash flows from investing activities consisted of cash outflows to fund new loan originations and our commitments under existing loan investments, partially offset by cash inflows from the principal repayments and sale/syndication of our loan investments.
The amounts include the related future interest payment obligations, which are estimated by assuming the amounts outstanding under these facilities and the interest rates in effect as of December 31, 2022 will remain constant into the future. This is only an estimate, as actual amounts borrowed and rates may vary over time.
This is only an estimate as actual amounts borrowed, the timing of repayments and interest rates may vary over time. The Revolver matures in March 2027. (C) The amounts are estimated by assuming the amounts outstanding under these facilities and the interest rates in effect as of December 31, 2023 will remain constant into the future.
Our Non-Mark-to-Market Financing Sources, which accounted for 77% of our total secured financing (excluding our corporate revolver) as of December 31, 2022, are not subject to credit or capital markets mark-to-market provisions. The remaining 23% of our secured borrowings, which is primarily comprised of three master repurchase agreements, are only subject to credit marks.
Our Non-Mark-to-Market Financing Sources, which accounted for 76% of our total financing as of December 31, 2023, are not subject to credit or capital markets mark-to-market provisions. The remaining 24% of our total financing, which are comprised of three master repurchase agreements, are only subject to credit marks.
Amounts available under these sources as of the date presented are summarized in the following table (dollars in thousands): December 31, 2022 December 31, 2021 Cash and cash equivalents $ 239,791 $ 271,487 Available borrowings under revolving credit agreements 610,000 200,000 Available borrowings under master repurchase agreements 94,426 51,601 Available borrowings under term lending agreements 7,583 5,826 $ 951,800 $ 528,914 We also had $179.4 million and $235.3 million of unencumbered senior loans that can be pledged to financing facilities subject to lender approval, as of December 31, 2022 and 2021.
Amounts available under these sources as of the date presented are summarized in the following table (dollars in thousands): December 31, 2023 December 31, 2022 Cash and cash equivalents $ 135,898 $ 239,791 Available borrowings under revolving credit agreement 450,000 610,000 Available borrowings under master repurchase agreements 35,610 94,426 Available borrowings under term lending agreements 8,394 7,583 $ 629,902 $ 951,800 We also had $43.1 million and $179.4 million of unencumbered senior loans that can be pledged to financing facilities subject to lender approval, as of December 31, 2023 and 2022, respectively.
As of December 31, 2022, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure, as compared to 2.9 as of December 31, 2021.
As of December 31, 2023, the average risk rating of our loan portfolio was 3.2, weighted by total loan exposure, consistent with that as of December 31, 2022.
During the year ended December 31, 2022, we funded $2,419.7 million of CRE loans and received $1,244.3 million from repayments of CRE loans. During the year ended December 31, 2021, we funded $3,904.6 million of CRE loans and received $2,362.4 million from the sale/syndication and repayments of CRE loans.
During the year ended December 31, 2023, we funded $677.3 million of CRE loans and received $691.3 million from repayments of CRE loans. During the year ended December 31, 2022, we funded $2,419.7 million of CRE loans and received $1,244.3 million from the repayments of CRE loans.
In April 2022, we entered into a $100.0 million loan financing facility with a financial institution ("KREF Lending XI Facility"). The facility provides non-recourse match-term asset-based financing on a non-mark-to-market basis. In August 2022, we entered into a $265.6 million loan financing facility with a financial institution ("KREF Lending XIII Facility").
In March 2023, we extended the facility maturity date to March 2026. The facility provides warehouse financing on a non-mark-to-market basis with partial recourse to us. Asset Specific Financing In April 2022, we entered into a $100.0 million loan financing facility with a financial institution ("KREF Lending XI Facility"). The facility provides non-recourse match-term asset-based financing on a non-mark-to-market basis.
For Senior Loan 20, the total whole loan is $509.9 million, co-originated and co-funded by us and a KKR affiliate. Our interest was 31% of the loan or $159.7 million, of which $134.7 million in senior notes were syndicated to third party lenders.
For Senior Loan 58, the total whole loan is $205.5 million, co-originated and co-funded by us and a KKR affiliate. Our interest is 31% of the loan or $64.4 million, of which $54.3 million in senior notes were syndicated to third party lenders.
Revolving Credit Agreement In March 2022, we upsized our corporate revolving credit facility (“Revolver”), administered by Morgan Stanley Senior Funding, Inc., to $520.0 million and extended the maturity date to March 2027. In April 2022, we further upsized our Revolver to $610.0 million.
The facility pro vides non-recourse m atch-term asset-based financing on a non-mark-to-market basis. Revolving Credit Agreement In March 2022, we upsized our corporate revolving credit agreement (“Revolver”), administered by Morgan Stanley Senior Funding, Inc., to $520.0 million and extended the maturity date to March 2027. In April 2022, we further upsized our Revolver to $610.0 million.
The following table details the subordinate interests retained on our balance sheet and the related non-consolidated senior interests (dollars in thousands): December 31, 2022 Non-Consolidated Senior Interests Count Principal Balance Carrying Value Wtd. Avg. Yield/Cost Guarantee Wtd. Avg. Term Total loan 2 $ 321,576 n.a. L + 3.7% n.a. December 2025 Senior participation 2 263,086 n.a. L + 2.4% n.a.
The following table details the subordinate interests retained on our balance sheet and the related non-consolidated senior interests (dollars in thousands): December 31, 2023 Non-Consolidated Senior Interests Count Principal Balance Carrying Value Wtd. Avg. Yield/Cost Guarantee Wtd. Avg. Term Total loan 2 $ 233,278 n.a S + 3.6% n.a. January 2026 Senior participation 2 188,611 n.a S + 2.3% n.a.
(F) We have future funding obligations related to our investments in senior loans. These future funding obligations primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions.
The actual amounts borrowed and rates may vary over time. (D) We have future funding obligations related to our investments in senior loans. These future funding obligations primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions.
In November 2021, we completed a repricing of a $297.8 million existing secured term loan and a $52.2 million add-on, for an aggregate principal amount of $350.0 million, which was issued at par. The new secured term loan bears interest at LIBOR plus a 3.50% margin, and is subject to a 0.50% LIBOR floor.
In November 2021, we completed a repricing of a $297.8 million existing secured term loan and a $52.2 million add-on, for an aggregate principal amount of $350.0 million, which was issued at par. In June 2023, the secured term loan was amended to transition the benchmark rate from LIBOR to SOFR.
The following table calculates our book value per share of common stock (amounts in thousands, except share and per share data): Year Ended December 31, 2022 2021 KKR Real Estate Finance Trust Inc. stockholders' equity $ 1,571,538 $ 1,361,434 Series A preferred stock (liquidation preference of $25.00 per share) (327,750) (172,500) Common stockholders' equity $ 1,243,788 $ 1,188,934 Shares of common stock issued and outstanding at period end 69,095,011 61,370,732 Book value per share of common stock $ 18.00 $ 19.37 Book value as of December 31, 2022 included the impact of an estimated CECL credit loss allowance of $111.1 million, or ($1.61) per common share.
The following table calculates our book value per share (amounts in thousands, except share and per share data): Year Ended December 31, 2023 2022 KKR Real Estate Finance Trust Inc. stockholders' equity $ 1,404,767 $ 1,571,538 Series A preferred stock (liquidation preference of $25.00 per share) (327,750) (327,750) Common stockholders' equity $ 1,077,017 $ 1,243,788 Shares of common stock issued and outstanding at period end 69,313,860 69,095,011 Add: Deferred stock units 72,708 — Total shares outstanding at period end 69,386,568 69,095,011 Book value per share $ 15.52 $ 18.00 Book value as of December 31, 2023 included the impact of an estimated CECL credit loss allowance of $212.5 million, or ($3.06) per share.
Weighted average LTV excludes risk-rated 5 loans and one real estate corporate loan to a multifamily operator with an outstanding principal amount of $40.4 million as of December 31, 2022. 64 Table of Contents The table below sets forth additional information relating to our portfolio as of December 31, 2022 (dollars in millions): Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal Amount (B) Current Principal Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan Per SF / Unit / Key (G) LTV (D)(H) Risk Rating Senior Loans (I) 1 Senior Loan Arlington, VA Multifamily 9/30/2021 $ 381.0 $ 381.0 $ 361.5 $ 79.1 + 3.3% 3.8 $ 325,707 / unit 69 % 3 2 Senior Loan Boston, MA Life Science 8/3/2022 312.5 312.5 85.7 10.1 + 4.2 4.6 $ 747 / SF 56 3 3 Senior Loan Bellevue, WA Office 9/13/2021 520.8 260.4 104.7 29.4 + 3.6 4.3 $ 855 / SF 63 3 4 Senior Loan Los Angeles, CA Multifamily 2/19/2021 260.0 260.0 250.0 38.4 + 3.6 3.2 $ 466,400 / unit 68 3 5 Senior Loan Various Industrial 4/28/2022 504.5 252.3 252.3 49.3 + 2.7 4.4 $ 98 / SF 64 3 6 Senior Loan Mountain View, CA Office 7/14/2021 362.8 250.0 195.3 49.0 + 3.4 3.6 $ 636 / SF 73 4 7 Senior Loan Bronx, NY Industrial 8/27/2021 381.2 228.7 156.7 40.3 + 4.2 3.7 $ 277 / SF 52 3 8 Senior Loan Various Multifamily 5/31/2019 216.5 216.5 216.5 39.2 + 4.0 1.4 $ 202,336 / unit 74 3 9 Senior Loan Minneapolis, MN Office 11/13/2017 194.4 194.4 194.4 87.6 + 3.8 0.3 $ 179 / SF n.a. 5 10 Senior Loan Various Industrial 6/15/2022 375.5 187.8 142.2 27.6 + 2.9 4.5 $ 102 / SF 50 3 11 Senior Loan Washington, D.C.
Weighted average LTV includes non-consolidated senior interests and excludes risk-rated 5 loans. 62 Table of Contents The table below sets forth additional information relating to our portfolio as of December 31, 2023 (dollars in millions): Investment (A) Location Property Type Investment Date Total Whole Loan (B) Committed Principal Amount (B) Current Principal Amount Net Equity (C) Coupon (D)(E) Max Remaining Term (Years) (D)(F) Loan Per SF / Unit / Key (G) LTV (D)(H) Risk Rating Senior Loans (I) 1 Senior Loan Arlington, VA Multifamily 9/30/2021 $ 381.0 $ 381.0 $ 369.0 $ 74.1 + 3.3 2.8 $332,439 / unit 69 % 3 2 Senior Loan Boston, MA Life Science 8/3/2022 312.5 312.5 195.4 27.3 + 4.2 3.6 $747 / SF 56 3 3 Senior Loan Bellevue, WA Office 9/13/2021 520.8 260.4 182.5 47.7 + 3.7 3.3 $855 / SF 63 3 4 Senior Loan Various Industrial 4/28/2022 504.5 252.3 252.3 50.6 + 2.7 3.4 $98 / SF 64 3 5 Senior Loan Mountain View, CA Office 7/14/2021 362.8 250.0 200.9 118.5 + 3.4 2.6 $654 / SF n.a. 5 6 Senior Loan Bronx, NY Industrial 8/27/2021 381.2 228.7 198.9 43.0 + 4.2 2.7 $277 / SF 52 3 7 Senior Loan Los Angeles, CA Multifamily 2/19/2021 220.0 220.0 220.0 33.9 + 2.9 2.2 $410,430 / unit 68 3 8 Senior Loan Various Multifamily 5/31/2019 206.5 206.5 206.5 41.9 + 4.0 1.4 $192,991 / unit 74 3 9 Senior Loan Minneapolis, MN Office 11/13/2017 199.4 199.4 194.4 89.0 + 2.3 1.5 $182 / SF n.a. 5 10 Senior Loan Various Industrial 6/15/2022 375.5 187.8 173.3 37.7 + 2.9 3.5 $125 / SF 50 3 11 Senior Loan Boston, MA Office 2/4/2021 375.0 187.5 187.5 37.5 + 3.4 2.1 $506 / SF 71 4 12 Senior Loan The Woodlands, TX Hospitality 9/15/2021 183.3 183.3 180.9 33.0 + 4.3 2.8 $199,015 / key 64 3 13 Senior Loan Washington, D.C.
We continue to recognize interest income on the entire senior loan, including the interest attributable to the loan participation sold, as well as interest expense on the loan participation sold liability. Non-Consolidated Senior Interests In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements.
Non-Consolidated Senior Interests In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements.
We adopted ASU No. 2016-13, Financial Instruments—Credit Losses, and subsequent amendments (“ASU 2016-13”), which replaced the incurred loss methodology with an expected loss model known as the Current Expected Credit Loss or CECL model.
Allowance for Credit Losses We originate and purchase CRE debt and related instruments generally to be held as long-term investments at amortized cost. We adopted ASU No. 2016-13, Financial Instruments—Credit Losses, and subsequent amendments (“ASU 2016-13”), which replaced the incurred loss methodology with an expected loss model known as the Current Expected Credit Loss or CECL model.
The secured term loan matures on September 1, 2027 and contains restrictions relating to liens, asset sales, indebtedness, investments and transactions with affiliates. Our secured term loan is secured by corporate level guarantees and does not include asset-based collateral. Refer to Notes 2 and 7 to our consolidated financial statements for additional discussion of our secured term loan.
Our secured term loan is secured by corporate level guarantees and does not include asset-based collateral. Refer to Notes 2 and 7 to our consolidated financial statements for additional discussion of our secured term loan.
(1) Comprised of collateralized loan obligations, term lending agreements, term loan facility, secured term loan, asset specific financing, warehouse facility, and non-consolidated senior interests. 81 Table of Contents We have also entered into an equity distribution agreement with certain sales agents, pursuant to which we may sell, from time to time, up to an aggregate sales price of $100.0 million of our common stock, pursuant to a continuous offering program (the “ATM”), under the Shelf.
We have also entered into an equity distribution agreement with certain sales agents, pursuant to which we may sell, from time to time, up to an aggregate sales price of $100.0 million of our common stock, pursuant to a continuous offering program (the “ATM”), under the Shelf.
If the credit underlying collateral value decreases, the gross amount of leverage available to us will be reduced as our assets are marked-to-market, which would reduce our liquidity. The lender under the applicable repurchase facility sets the valuation and any revaluation of the collateral assets in its sole, good faith discretion.
If the credit underlying collateral value decreases, the gross amount of leverage available to us will be reduced as our assets are marked-to-market, which would reduce our liquidity.
Our Revolver is secured by corporate level guarantees and includes net equity interests in the investment portfolio. Term Loan Facility We entered into a term loan financing agreement in April 2018 with third party lenders for an initial borrowing capacity of $200.0 million that was increased to $1.0 billion in October 2018 (“Term Loan Facility”).
In addition, we have the option to increase the facility amount to $500.0 million. Term Loan Facility In April 2018, we entered into a term loan financing agreement with third party lenders for an initial borrowing capacity of $200.0 million that was increased to $1.0 billion in October 2018 (“Term Loan Facility”).
See Note 15 to our consolidated financial statements included in this Form 10-K for additional terms and details of the fees payable under our management agreement. 84 Table of Contents As a REIT, we generally must distribute at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding net capital gains, to stockholders in the form of dividends to comply with the REIT provisions of the Code.
As a REIT, we generally must distribute at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding net capital gains, to stockholders in the form of dividends to comply with the REIT provisions of the Code.
In addition, we have the option to increase the facility amount to $500.0 million. Warehouse Facility In March 2020, we entered into a $500.0 million Loan and Security Agreement with HSBC Bank USA, National Association (“HSBC Facility”). The facility, which matures in March 2023, provides warehouse financing on a non-mark-to-market basis with partial recourse to us.
The facility provides us with asset-based financing on a non-mark-to-market basis with match-term up to five years, with additional two-year extension available, and is non-recourse to us. Warehouse Facility In March 2020, we entered into a $500.0 million Loan and Security Agreement with HSBC Bank USA, National Association (“HSBC Facility”).
We are organized as a holding company and conduct our business primarily through our various subsidiaries. 2022 Highlights Operating Results: • Net Income Attributable to Common Stockholder s of $15.4 million, or $0.23 per d iluted share of common stock. • Distributable Earni ngs of $109.6 million, or $1.62 per diluted share of c ommon stock. • Declared dividends of $1.72 per common share.
We are organized as a holding company and conduct our business primarily through our various subsidiaries. 2023 Highlights Operating Results: • Net Loss Attributable to Common Stockholders of $53.9 million, or $(0.78) per diluted share of common stock • Distributable Earnings of $57.6 million, or $0.83 per diluted share of common stock • Declared dividends of $1.72 per common share.
For Senior Loa ns 2, 3, 7, 23, 24, 30, 34, 44, 56, and 75, Loa n Per SF / Unit / Key is calculated as the total commitment amount of the loan divided by the proposed SF / Unit / Key.
For Senior Loa ns 2, 3, 6, 20, 25, 28, 37, 50, 51, and 69, Loa n Per SF / Unit / Key is calculated as the total commitment amount of the loan divided by the proposed SF / Unit / Key.
We have priority of distributions up to $71.8 million before the JV Partner can participate in the economics of the joint venture. 76 Table of Contents Results of Operations The following table summarizes the changes in our results of operations for years ended December 31, 2022, 2021 and 2020 (dollars in thousands, except per share data): For the Year Ended December 31, Increase (Decrease) For the Year Ended December 31, Increase (Decrease) 2022 2021 Dollars Percentage 2021 2020 Dollars Percentage Net Interest Income Interest income $ 421,968 $ 279,950 $ 142,018 50.7 % $ 279,950 $ 269,188 $ 10,762 4.0 % Interest expense 236,095 114,439 121,656 106.3 114,439 127,312 (12,873) (10.1) Total net interest income 185,873 165,511 20,362 12.3 165,511 141,876 23,635 16.7 Other Income Revenue from real estate owned operations 8,971 — 8,971 100.0 — — — — Income from equity method investments 4,655 6,371 (1,716) (26.9) 6,371 537 5,834 1,086.4 Other income 5,568 686 4,882 — 711.7 686 744 (58) (7.8) Gain on sale of investments — 5,126 (5,126) (100.0) 5,126 — 5,126 100.0 Total other income 19,194 12,183 7,011 57.5 12,183 1,281 10,902 851.1 Operating Expenses General and administrative 17,616 14,235 3,381 23.8 14,235 14,238 14,238 (3) — Provision for (reversal of ) credit losses, net 112,373 (4,059) 116,432 2,868.5 (4,059) 50,344 50,344 (54,403) (108.1) Management fee to affiliate 25,680 19,378 6,302 32.5 19,378 16,992 16,992 2,386 14.0 Incentive compensation to affiliate 634 10,273 (9,639) (93.8) 10,273 6,774 6,774 3,499 51.7 Expenses from real estate owned operations 11,113 — 11,113 100.0 — — — — — Total operating expenses 167,416 39,827 127,589 320.4 39,827 88,348 88,348 (48,521) (54.9) Income (Loss) Before Income Taxes, Noncontrolling Interests, Preferred Dividends, Redemption Value Adjustment and Participating Securities' Share in Earnings 37,651 137,867 (100,216) (72.7) 137,867 54,809 83,058 151.5 Income tax expense 58 684 (626) (91.5) 684 412 272 66.0 Net Income (Loss) 37,593 137,183 (99,590) (72.6) 137,183 54,397 82,786 152.2 Noncontrolling interests in income (loss) of consolidated joint venture (510) — (510) 100.0 — — — — Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries 38,103 137,183 (99,080) (72.2) 137,183 54,397 82,786 152.2 Preferred stock dividends and redemption value adjustment 21,304 11,369 9,935 87.4 11,369 844 10,525 1,247.0 Participating securities' share in earnings 1,428 179 1,249 697.8 179 — 179 100.0 Net Income (Loss) Attributable to Common Stockholders $ 15,371 $ 125,635 $ (110,264) (87.8) $ 125,635 $ 53,553 $ 72,082 134.6 Net Income (Loss) Per Share of Common Stock Basic $ 0.23 $ 2.22 $ (1.99) (89.6) $ 2.22 $ 0.96 $ 1.26 131.3 Diluted $ 0.23 $ 2.21 $ (1.98) (89.6) $ 2.21 $ 0.96 $ 1.25 130.2 Weighted Average Number of Shares of Common Stock Outstanding Basic 67,553,578 56,571,200 10,982,378 19.4 56,571,200 55,985,014 586,186 1.0 Diluted 67,553,578 56,783,388 10,770,190 19.0 56,783,388 56,057,237 726,151 1.3 Dividends Declared per Share of Common Stock $ 1.72 $ 1.72 $ — — $ 1.72 $ 1.72 $ — — 77 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Net Interest Income Net interest income increased by $20.4 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
As such, depreciation on the building and building improvements was suspended. 72 Table of Contents Results of Operations The following table summarizes the changes in our results of operations for years ended December 31, 2023, 2022, and 2021 (dollars in thousands, except per share data): For the Year Ended December 31, Increase (Decrease) For the Year Ended December 31, Increase (Decrease) 2023 2022 Dollars Percentage 2022 2021 Dollars Percentage Net Interest Income Interest income $ 640,412 $ 421,968 $ 218,444 52 % $ 421,968 $ 279,950 $ 142,018 51 % Interest expense 458,802 236,095 222,707 94 236,095 114,439 121,656 106 Total net interest income 181,610 185,873 (4,263) (2) 185,873 165,511 20,362 12 Other Income Revenue from real estate owned operations 8,545 8,971 (426) (5) 8,971 — 8,971 100 Income (loss) from equity method investments 1,417 4,655 (3,238) (70) 4,655 6,371 (1,716) (27) Other income 11,237 5,568 5,669 102 5,568 686 4,882 712 Gain on sale of investments — — — — — 5,126 (5,126) (100) Total other income 21,199 19,194 2,005 10 19,194 12,183 7,011 58 Operating Expenses General and administrative 18,788 17,616 1,172 7 17,616 14,235 3,381 24 Provision for (reversal of ) credit losses, net 175,116 112,373 62,743 56 112,373 (4,059) 116,432 2,868 Management fee to affiliate 26,171 25,680 491 2 25,680 19,378 6,302 33 Incentive compensation to affiliate 2,491 634 1,857 293 634 10,273 (9,639) (94) Expenses from real estate owned operations 11,190 11,113 77 1 11,113 — 11,113 100 Total operating expenses 233,756 167,416 66,340 40 167,416 39,827 127,589 320 Income (Loss) Before Income Taxes, Noncontrolling Interests, Preferred Dividends, Redemption Value Adjustment and Participating Securities' Share in Earnings (30,947) 37,651 (68,598) (182) 37,651 137,867 (100,216) (73) Income tax expense 710 58 652 1,124 58 684 (626) (92) Net Income (Loss) (31,657) 37,593 (69,250) (184) 37,593 137,183 (99,590) (73) Net income (loss) attributable to noncontrolling interests (806) (510) (296) 58 (510) — (510) 100 Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries (30,851) 38,103 (68,954) (181) 38,103 137,183 (99,080) (72) Preferred stock dividends and redemption value adjustment 21,304 21,304 — — 21,304 11,369 9,935 87 Participating securities' share in earnings 1,764 1,428 336 24 1,428 179 1,249 698 Net Income (Loss) Attributable to Common Stockholders $ (53,919) $ 15,371 $ (69,290) (451) $ 15,371 $ 125,635 $ (110,264) (88) Net Income (Loss) Per Share of Common Stock Basic $ (0.78) $ 0.23 $ (1.01) (439) $ 0.23 $ 2.22 $ (1.99) (90) Diluted $ (0.78) $ 0.23 $ (1.01) (439) $ 0.23 $ 2.21 $ (1.98) (90) Weighted Average Number of Shares of Common Stock Outstanding Basic 69,180,039 67,553,578 1,626,461 2 67,553,578 56,571,200 10,982,378 19 Diluted 69,180,039 67,553,578 1,626,461 2 67,553,578 56,783,388 10,770,190 19 Dividends Declared per Share of Common Stock $ 1.72 $ 1.72 $ — — $ 1.72 $ 1.72 $ — — 73 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Net Interest Income Net interest income decreased by $4.3 million, during the year ended December 31, 2023, as compared to the prior year.
Excludes one impaired mezzanine loan with an outstanding principal of $5.5 million that was fully written off. For Senior Loan 12 , the total whole loan is $375.0 million, co-originated and co-funded by us and a KKR affiliate.
(L) For Senior Loan 33, the Total Whole Loan, Committed Principal Amount, and Current Principal Amount excludes a subordinated note with a total outstanding principal of $15.0 million that was fully written off. (M) For Senior Loan 50, the total whole loan facility is $153.0 million co-originated and co-funded by us and a KKR affiliate.
See Notes 5, 6, 7, 8 and 11 to our consolidated financial statements for additional details regarding our secured financing agreements, collateralized loan obligations, secured term loan, convertible notes and stock activity.
(1) Comprised of collateralized loan obligations, term lending agreements, term loan facility, secured term loan, asset specific financing, warehouse facility, corporate revolver and non-consolidated senior interests. 76 Table of Contents See Notes 5, 6, 7, 8 and 10 to our consolidated financial statements for additional details regarding our secured financing agreements, collateralized loan obligations, secured term loan, convertible notes and stock activity.
For Senior Loans 2, 3, 7, 23, 24, 30, 34, 44, 56, and 75, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value as of the date the loan was originated.
For Senior Loans 2, 3, 6, 20, 25, 28, 37, 50, 51, and 69, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value as of the date the loan was originated.