UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☑QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2019

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to __________

Commission File Number: 1-32733

EXANTAS CAPITAL CORP.

(Exact name of registrant as specified in its charter)

Maryland		20-2287134
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

717 Fifth Avenue, New York, New York 10022

(Address of principal executive offices) (Zip Code)

(212) 621-3210

(Registrant's telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Common Stock, $0.001 par value	XAN	New York Stock Exchange
8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock	XANPrC	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☑
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☑ No

~~Securities registered pursuant to Section 12(b) of the Act:~~

~~Title of Each Class~~	~~Trading Symbol(s)~~	~~Name of Each Exchange on Which Registered~~
~~Common Stock, $0.001 par value~~	~~XAN~~	~~New York Stock Exchange~~
~~8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock~~	~~XANPrC~~	~~New York Stock Exchange~~

The number of outstanding shares of the registrant's common stock on ~~May 3,~~August 2, 2019 was ~~31,862,660~~31,867,824 shares.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

INDEX TO QUARTERLY REPORT

ON FORM 10-Q

		PAGE
PART I		3
Item 1:	Financial Statements	3
	Consolidated Balance Sheets - ~~March 31,~~June 30, 2019 (unaudited) and December 31, 2018	3
	Consolidated Statements of Operations (unaudited) Three and Six Months Ended ~~March 31,~~June 30, 2019 and 2018	5
	Consolidated Statements of Comprehensive Income (Loss) (unaudited) Three and Six Months Ended ~~March 31, 2019 and 2018~~	6
	~~Consolidated Statements of Changes in Stockholders' Equity (unaudited) Three Months Ended March 31,~~June 30, 2019 and 2018	7
	Consolidated Statements of ~~Cash Flows~~Changes in Stockholders' Equity (unaudited) ~~Three~~Six Months Ended ~~March 31,~~June 30, 2019 and 2018	8
	Consolidated Statements of Cash Flows (unaudited) Six Months Ended June 30, 2019 and 2018	9
	Notes to Consolidated Financial Statements - ~~March 31,~~June 30, 2019 (unaudited)	911
Item 2:	Management's Discussion and Analysis of Financial Condition and Results of Operations	4042
Item 3:	Quantitative and Qualitative Disclosures About Market Risk	6672
Item 4:	Controls and Procedures	6773
PART II		6874
Item 1:	Legal Proceedings	6874
Item 1A:	Risk Factors	7075
Item 6:	Exhibits	7075
SIGNATURES		7378

(Back to Index)

PART I

ITEM 1.

FINANCIAL STATEMENTS

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

	March 31, 2019			December 31, 2018			June 30, 2019			December 31, 2018
	(unaudited)						(unaudited)
ASSETS ⁽¹⁾
Cash and cash equivalents	$	55,660		$	82,816		$	47,154		$	82,816
Restricted cash		7,485			12,658			14,062			12,658
Accrued interest receivable		8,455			8,198			9,155			8,198
CRE loans, net of allowances of $2,427 and $1,401		1,661,080			1,551,967
CRE loans, net of allowances of $2,597 and $1,401								1,948,492			1,551,967
Investment securities available-for-sale		440,880			418,998			445,664			418,998
Principal paydowns receivable		—			32,083			33,150			32,083
Investments in unconsolidated entities		1,548			1,548			1,548			1,548
Derivatives, at fair value		243			985			—			985
Other assets		4,463			4,015			4,064			4,015
Assets held for sale (amounts include $17,000 and $17,000 of legacy CRE loans held for sale in continuing operations, see Note 20)		17,646			17,645
Assets held for sale (amounts include $16,082 and $17,000 of legacy CRE loans held for sale in continuing operations, see Note 20)								16,448			17,645
Total assets	$	2,197,460		$	2,130,913		$	2,519,737		$	2,130,913
LIABILITIES ⁽²⁾
Accounts payable and other liabilities	$	4,370		$	7,550		$	5,278		$	7,550
Management fee payable		698			938			864			938
Accrued interest payable		2,217			4,224			5,209			4,224
Borrowings		1,620,441			1,554,223			1,935,265			1,554,223
Distributions payable		8,098			7,265			8,896			7,265
Derivatives, at fair value		1,994			1,043			4,470			1,043
Accrued tax liability		—			31			33			31
Liabilities held for sale (see Note 20)		1,819			1,820			1,770			1,820
Total liabilities		1,639,637			1,577,094			1,961,785			1,577,094
STOCKHOLDERS' EQUITY
Preferred stock, par value $0.001: 10,000,000 shares authorized 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share; 4,800,000 and 4,800,000 shares issued and outstanding		5			5			5			5
Common stock, par value $0.001: 125,000,000 shares authorized; 31,867,106 and 31,657,499 shares issued and outstanding (including 430,986 and 422,671 unvested restricted shares)		32			32
Common stock, par value $0.001: 125,000,000 shares authorized; 31,869,894 and 31,657,499 shares issued and outstanding (including 426,771 and 422,671 of unvested restricted shares)								32			32
Additional paid-in capital		1,083,360			1,082,677			1,083,772			1,082,677
Accumulated other comprehensive income (loss)		1,092			(3,057	)		1,677			(3,057	)
Distributions in excess of earnings		(526,666	)		(525,838	)		(527,534	)		(525,838	)
Total stockholders' equity		557,823			553,819			557,952			553,819
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	2,197,460		$	2,130,913		$	2,519,737		$	2,130,913

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - (Continued)

(in thousands, except share and per share data)

	March 31, 2019		December 31, 2018		June 30, 2019		December 31, 2018
	(unaudited)				(unaudited)
(1) Assets of consolidated variable interest entities ("VIEs") included in total assets above:
Restricted cash	$	1,334	$	6,189	$	6,132	$	6,189
Accrued interest receivable		3,258		3,548		5,528		3,548
CRE loans, pledged as collateral and net of allowances of $763 and $763		686,681		700,223
CRE loans, pledged as collateral and net of allowances of $1,718 and $763						1,266,549		700,223
Principal paydowns receivable		—		31,914		33,150		31,914
Other assets		34		157		106		157
Total assets of consolidated VIEs	$	691,307	$	742,031	$	1,311,465	$	742,031
(2) Liabilities of consolidated VIEs included in total liabilities above:
Accounts payable and other liabilities	$	102	$	75	$	147	$	75
Accrued interest payable		743		709		1,268		709
Borrowings		451,708		501,045		963,383		501,045
Total liabilities of consolidated VIEs	$	452,553	$	501,829	$	964,798	$	501,829

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

(unaudited)

	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31,						June 30,						June 30,
	2019			2018			2019			2018			2019			2018
REVENUES
Interest income:
CRE loans	$	27,343		$	22,383		$	30,388		$	25,435		$	57,731		$	47,818
Securities		6,375			3,456			6,591			4,205			12,966			7,661
Other		214			118			159			20			373			138
Total interest income		33,932			25,957			37,138			29,660			71,070			55,617
Interest expense		19,395			14,384			21,581			16,159			40,976			30,543
Net interest income		14,537			11,573			15,557			13,501			30,094			25,074
Other revenue (expense)		26			(95	)
Other revenue								26			152			52			57
Total revenues		14,563			11,478			15,583			13,653			30,146			25,131
OPERATING EXPENSES
Management fees		2,083			2,813			2,251			2,812			4,334			5,625
Equity compensation		683			967			412			659			1,095			1,626
General and administrative		2,577			3,060			2,495			2,547			5,072			5,607
Depreciation and amortization		24			13			7			19			31			32
Provision for (recovery of) loan losses, net		1,025			(799	)		170			—			1,195			(799	)
Total operating expenses		6,392			6,054			5,335			6,037			11,727			12,091

		8,171			5,424			10,248			7,616			18,419			13,040
OTHER INCOME (EXPENSE)
Equity in losses of unconsolidated entities		—			(292	)
Net realized and unrealized loss on investment securities available-for-sale and loans and derivatives		—			(642	)
Net realized and unrealized loss on investment securities, trading		—			(5	)
Equity in earnings (losses) of unconsolidated entities								—			69			—			(223	)
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives								4			932			4			290
Net realized and unrealized gain on investment securities, trading								—			58			—			53
Fair value adjustments on financial assets held for sale		(102	)		(4,665	)		(1,300	)		9			(1,402	)		(4,656	)
Other income		101			11			51			506			152			517
Total other expense		(1	)		(5,593	)
Total other (expense) income								(1,245	)		1,574			(1,246	)		(4,019	)

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES		8,170			(169	)
Income tax benefit		—			32
NET INCOME (LOSS) FROM CONTINUING OPERATIONS		8,170			(137	)
NET (LOSS) INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX		(37	)		247
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES								9,003			9,190			17,173			9,021
Income tax (expense) benefit								—			(1	)		—			31
NET INCOME FROM CONTINUING OPERATIONS								9,003			9,189			17,173			9,052
NET LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX								(112	)		(450	)		(149	)		(203	)
NET INCOME		8,133			110			8,891			8,739			17,024			8,849
Net income allocated to preferred shares		(2,588	)		(5,210	)		(2,587	)		(2,587	)		(5,175	)		(7,797	)
Consideration paid in excess of carrying value of preferred shares		—			(7,482	)		—			—			—			(7,482	)
NET INCOME (LOSS) ALLOCABLE TO COMMON SHARES	$	5,545		$	(12,582	)	$	6,304		$	6,152		$	11,849		$	(6,430	)
NET INCOME (LOSS) PER COMMON SHARE - BASIC:
CONTINUING OPERATIONS	$	0.18		$	(0.41	)
DISCONTINUED OPERATIONS		—			0.01
TOTAL NET INCOME (LOSS) PER COMMON SHARE - BASIC	$	0.18		$	(0.40	)
NET INCOME (LOSS) PER COMMON SHARE - DILUTED:
CONTINUING OPERATIONS	$	0.18		$	(0.41	)
DISCONTINUED OPERATIONS		—			0.01
TOTAL NET INCOME (LOSS) PER COMMON SHARE - DILUTED	$	0.18		$	(0.40	)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC		31,379,253			31,111,315
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - DILUTED		31,531,286			31,111,315

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ~~COMPREHENSIVE INCOME (LOSS)~~OPERATIONS - (Continued)

(in ~~thousands)~~thousands, except share and per share data)

(unaudited)

For the Three Months Ended

March 31,

2019

2018

Net income

$
8,133

$
110

Other comprehensive income (loss):

Reclassification adjustments for realized losses on investment securities available-for-sale included in net income

—

217

Unrealized gains (losses) on investment securities available-for-sale, net

5,865

(1,509
)
Reclassification adjustments associated with unrealized gains from interest rate hedges included in net income

(23
)

—

Unrealized (losses) gains on derivatives, net

(1,693
)

1,149

Total other comprehensive income (loss)

4,149

(143
)
Comprehensive income before allocation to preferred shares

12,282

(33
)
Net income allocated to preferred shares

(2,588
)

(5,210
)
Consideration paid in excess of carrying value of preferred shares

—

(7,482
)
Comprehensive income (loss) allocable to common shares

$
9,694

$
(12,725
)

	For the Three Months Ended					For the Six Months Ended
	June 30,					June 30,
	2019		2018			2019		2018
NET INCOME (LOSS) PER COMMON SHARE - BASIC:
CONTINUING OPERATIONS	$	0.20	$	0.21		$	0.38	$	(0.20	)
DISCONTINUED OPERATIONS		—		(0.01	)		—		(0.01	)
TOTAL NET INCOME (LOSS) PER COMMON SHARE - BASIC	$	0.20	$	0.20		$	0.38	$	(0.21	)
NET INCOME (LOSS) PER COMMON SHARE - DILUTED:
CONTINUING OPERATIONS	$	0.20	$	0.21		$	0.38	$	(0.20	)
DISCONTINUED OPERATIONS		—		(0.01	)		—		(0.01	)
TOTAL NET INCOME (LOSS) PER COMMON SHARE - DILUTED	$	0.20	$	0.20		$	0.38	$	(0.21	)
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC		31,438,247		31,215,598			31,409,063		31,163,859
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - DILUTED		31,656,180		31,402,010			31,594,046		31,163,859

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ~~CHANGES IN STOCKHOLDERS' EQUITY~~

~~FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND 2018~~COMPREHENSIVE INCOME (LOSS)

(in ~~thousands, except share data)~~thousands)

(unaudited)

Common Stock

Series B Preferred

Series C Preferred

Additional Paid-In

Accumulated Other Comprehensive

Retained

Distributions in Excess of

Total Stockholders'

Shares

Amount

Stock

Stock

Capital

Income (Loss)

Earnings

Earnings

Equity

Balance, January 1, 2018

31,429,892

$
31

$
5

$
5

$
1,187,911

$
1,297

$
—

$
(517,773
)

$
671,476

Stock-based compensation

229,384

1

—

—

—

—

—

—

1

Amortization of stock-based compensation

—

—

—

—

967

—

—

—

967

Retirement of common stock

(7,134
)

—

—

—

(70
)

—

—

—

(70
)
Forfeiture of unvested stock

(1,725
)

—

—

—

—

—

—

—

—

Net income

—

—

—

—

—

—

110

—

110

Distributions on preferred stock

—

—

—

—

—

—

(5,210
)

—

(5,210
)
Preferred stock redemption

—

—

(5
)

—

(107,881
)

—

(7,482
)

—

(115,368
)
Securities available-for-sale, fair value adjustment, net

—

—

—

—

—

(1,292
)

—

—

(1,292
)
Designated derivatives, fair value adjustment

—

—

—

—

—

1,149

—

—

1,149

Distributions on common stock

—

—

—

—

—

—

12,582

(14,166
)

(1,584
)
Balance, March 31, 2018

31,650,417

$
32

$
—

$
5

$
1,080,927

$
1,154

$
—

$
(531,939
)

$
550,179

Balance, January 1, 2019

31,657,499

$
32

$
—

$
5

$
1,082,677

$
(3,057
)

$
—

$
(525,838
)

$
553,819

Stock-based compensation

213,614

—

—

—

—

—

—

—

—

Amortization of stock-based compensation

—

—

—

—

683

—

—

—

683

Forfeiture of unvested stock

(4,007
)

—

—

—

—

—

—

—

—

Net income

—

—

—

—

—

—

8,133

—

8,133

Distributions on preferred stock

—

—

—

—

—

—

(2,588
)

—

(2,588
)
Securities available-for-sale, fair value adjustment, net

—

—

—

—

—

5,865

—

—

5,865

Designated derivatives, fair value adjustment

—

—

—

—

—

(1,716
)

—

—

(1,716
)
Distributions on common stock

—

—

—

—

—

—

(5,545
)

(828
)

(6,373
)
Balance, March 31, 2019

31,867,106

$
32

$
—

$
5

$
1,083,360

$
1,092

$
—

$
(526,666
)

$
557,823

	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
	2019			2018			2019			2018
Net income	$	8,891		$	8,739		$	17,024		$	8,849
Other comprehensive income (loss):
Reclassification adjustments for realized (gains) losses on investment securities available-for-sale included in net income		(4	)		—			(4	)		217
Unrealized gains on investment securities available-for-sale, net		3,331			1,607			9,196			98
Reclassification adjustments associated with unrealized gains from interest rate hedges included in net income		(45	)		—			(68	)		—
Unrealized (losses) gains on derivatives, net		(2,697	)		455			(4,390	)		1,604
Total other comprehensive income		585			2,062			4,734			1,919
Comprehensive income before allocation to preferred shares		9,476			10,801			21,758			10,768
Net income allocated to preferred shares		(2,587	)		(2,587	)		(5,175	)		(7,797	)
Consideration paid in excess of carrying value of preferred shares		—			—			—			(7,482	)
Comprehensive income (loss) allocable to common shares	$	6,889		$	8,214		$	16,583		$	(4,511	)

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ~~CASH FLOWS~~CHANGES IN STOCKHOLDERS' EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018

(in ~~thousands)~~thousands, except share data)

(unaudited)

For the Three Months Ended

March 31,

2019

2018

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$
8,133

$
110

Net loss (income) from discontinued operations, net of tax

37

(247
)
Net income (loss) from continuing operations

8,170

(137
)
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by continuing operating activities:

Provision for (recovery of) loan losses, net

1,025

(799
)
Depreciation, amortization and accretion

446

916

Amortization of stock-based compensation

683

967

Sale of and principal payments on syndicated corporate loans held for sale

—

41

Sale of investment securities, trading

—

11

Net realized and unrealized loss on investment securities, trading

—

5

Net realized and unrealized loss on investment securities available-for-sale and loans and derivatives

—

642

Fair value adjustments on financial assets held for sale

102

4,665

Equity in losses of unconsolidated entities

—

292

Changes in operating assets and liabilities

(6,287
)

5,119

Net cash provided by continuing operating activities

4,139

11,722

Net cash used in discontinued operating activities

(144
)

(105
)
Net cash provided by operating activities

3,995

11,617

CASH FLOWS FROM INVESTING ACTIVITIES:

Origination and purchase of loans

(176,279
)

(142,124
)
Principal payments received on loans and leases

99,533

127,456

Purchase of investment securities available-for-sale

(27,396
)

(43,284
)
Principal payments on investment securities available-for-sale

12,095

3,572

Proceeds from sale of investment securities available-for-sale

—

48

Return of capital from investments in unconsolidated entities

—

5,376

Settlement of derivative instruments

—

(46
)
Net cash used in continuing investing activities

(92,047
)

(49,002
)
Net cash provided by discontinued investing activities

135

12,730

Net cash used in investing activities

(91,912
)

(36,272
)

CASH FLOWS FROM FINANCING ACTIVITIES:

Retirement of common stock

—

(56
)
Repurchase of preferred stock

—

(165,340
)
Proceeds from borrowings:

Repurchase agreements

156,174

234,782

Payments on borrowings:

Repurchase agreements

(42,125
)

(59,740
)
Securitizations

(50,333
)

(118,243
)
Distributions paid on preferred stock

(2,588
)

(7,495
)
Distributions paid on common stock

(5,540
)

(1,571
)
Net cash provided by (used in) continuing financing activities

55,588

(117,663
)
Net cash provided by discontinued financing activities

—

—

Net cash provided by (used in) financing activities

55,588

(117,663
)
NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH

(32,329
)

(142,318
)
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD

95,474

204,364

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD

$
63,145

$
62,046

SUPPLEMENTAL DISCLOSURE:

Interest expense paid in cash

$
19,636

$
13,266

	Common Stock					Series B Preferred			Series C Preferred		Additional Paid-In			Accumulated Other Comprehensive			Retained			Distributions in Excess of			Total Stockholders'
	Shares			Amount		Stock			Stock		Capital			Income (Loss)			Earnings			Earnings			Equity
Balance, January 1, 2018		31,429,892		$	31	$	5		$	5	$	1,187,911		$	1,297		$	—		$	(517,773	)	$	671,476
Stock-based compensation		236,387			1		—			—		—			—			—			—			1
Amortization of stock-based compensation		—			—		—			—		1,626			—			—			—			1,626
Retirement of common stock		(7,134	)		—		—			—		(70	)		—			—			—			(70	)
Forfeiture of unvested stock		(1,725	)		—		—			—		—			—			—			—			—
Net income		—			—		—			—		—			—			8,849			—			8,849	��
Distributions on preferred stock		—			—		—			—		—			—			(7,797	)		—			(7,797	)
Preferred stock redemption		—			—		(5	)		—		(107,881	)		—			(7,482	)		—			(115,368	)
Securities available-for-sale, fair value adjustment, net		—			—		—			—		—			315			—			—			315
Designated derivatives, fair value adjustment		—			—		—			—		—			1,604			—			—			1,604
Distributions on common stock		—			—		—			—		—			—			6,430			(11,179	)		(4,749	)
Balance, June 30, 2018		31,657,420		$	32	$	—		$	5	$	1,081,586		$	3,216		$	—		$	(528,952	)	$	555,887

Balance, January 1, 2019		31,657,499		$	32	$	—		$	5	$	1,082,677		$	(3,057	)	$	—		$	(525,838	)	$	553,819
Stock-based compensation		220,848			—		—			—		—			—			—			—			—
Amortization of stock-based compensation		—			—		—			—		1,095			—			—			—			1,095
Forfeiture of unvested stock		(8,453	)		—		—			—		—			—			—			—			—
Net income		—			—		—			—		—			—			17,024			—			17,024
Distributions on preferred stock		—			—		—			—		—			—			(5,175	)		—			(5,175	)
Securities available-for-sale, fair value adjustment, net		—			—		—			—		—			9,192			—			—			9,192
Designated derivatives, fair value adjustment		—			—		—			—		—			(4,458	)		—			—			(4,458	)
Distributions on common stock		—			—		—			—		—			—			(11,849	)		(1,696	)		(13,545	)
Balance, June 30, 2019		31,869,894		$	32	$	—		$	5	$	1,083,772		$	1,677		$	—		$	(527,534	)	$	557,952

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	For the Six Months Ended
	June 30,
	2019			2018
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	17,024		$	8,849
Net loss from discontinued operations, net of tax		149			203
Net income from continuing operations		17,173			9,052
Adjustments to reconcile net income from continuing operations to net cash provided by continuing operating activities:
Provision for (recovery of) loan losses, net		1,195			(799	)
Depreciation, amortization and accretion		1,293			980
Amortization of stock-based compensation		1,095			1,626
Principal payments on syndicated corporate loans held for sale		—			60
Principal payments on investment securities, trading		—			241
Net realized and unrealized gain on investment securities, trading		—			(53	)
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives		(4	)		(290	)
Fair value adjustments on financial assets held for sale		1,402			4,656
Equity in losses of unconsolidated entities		—			223
Changes in operating assets and liabilities		(4,462	)		6,035
Net cash provided by continuing operating activities		17,692			21,731
Net cash (used in) provided by discontinued operating activities		(35	)		621
Net cash provided by operating activities		17,657			22,352

CASH FLOWS FROM INVESTING ACTIVITIES:
Origination and purchase of loans		(616,447	)		(331,473	)
Principal payments received on loans		220,024			277,275
Proceeds from sale of loans		—			12,000
Purchase of investment securities available-for-sale		(38,723	)		(113,855	)
Principal payments on investment securities available-for-sale		24,003			8,715
Proceeds from sale of investment securities available-for-sale		638			48
Return of capital from investments in unconsolidated entities		—			10,172
Settlement of derivative instruments		—			(46	)
Net cash used in continuing investing activities		(410,505	)		(137,164	)
Net cash provided by discontinued investing activities		135			27,557
Net cash used in investing activities		(410,370	)		(109,607	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Retirement of common stock		—			(69	)
Repurchase of preferred stock		—			(165,340	)
Proceeds from borrowings:
Repurchase agreements		517,142			375,395
Securitizations		575,811			397,452
Payments on borrowings:
Repurchase agreements		(601,483	)		(435,917	)
Securitizations		(109,423	)		(177,762	)
Payment of debt issuance costs		(6,504	)		(7,371	)
Distributions paid on preferred stock		(5,175	)		(10,082	)
Distributions paid on common stock		(11,913	)		(3,154	)
Net cash provided by (used in) continuing financing activities		358,455			(26,848	)
Net cash provided by discontinued financing activities		—			—
Net cash provided by (used in) financing activities	$	358,455		$	(26,848	)

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)

(in thousands)

(unaudited)

	For the Six Months Ended
	June 30,
	2019			2018
NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH	$	(34,258	)	$	(114,103	)
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD		95,474			204,364
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD	$	61,216		$	90,261
SUPPLEMENTAL DISCLOSURE:
Interest expense paid in cash	$	36,338		$	25,867

The accompanying notes are an integral part of these statements

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

NOTE 1 - ORGANIZATION

Exantas Capital Corp., a Maryland corporation, and its subsidiaries (collectively, the "Company") is a real estate investment trust ("REIT") that is primarily focused on originating, holding and managing commercial real estate mortgage loans and other commercial real estate-related debt investments. The Company is externally managed by Exantas Capital Manager Inc. (the "Manager"), which is an indirect wholly-owned subsidiary of C-III Capital Partners LLC ("C-III"), a leading commercial real estate ("CRE") investment management and services company engaged in a broad range of activities. C-III is the beneficial owner of approximately 2.4% of the Company's outstanding common shares at ~~March 31,~~June 30, 2019.

The Company has qualified, and expects to qualify in the current fiscal year, as a REIT.

In November 2016, the Company's board of directors (the "Board") approved the strategic plan (the "Plan") to focus its strategy on CRE debt investments. The Plan contemplated disposing of certain loans underwritten prior to 2010 ("legacy CRE loans"), exiting underperforming non-core asset classes and businesses and maintaining a dividend policy based on sustainable earnings. The Company's residential mortgage and middle market lending segments' assets and liabilities were classified as held for sale and its operations were reported as discontinued operations and have been excluded from continuing operations. The Company has substantially completed the execution of the Plan. See Note 20 for further discussion.

The Company conducts its operations through the use of subsidiaries that it consolidates into its financial statements. The Company's core assets are consolidated through its investment in RCC Real Estate, Inc. ("RCC ~~Real Estate"~~RE"), a wholly-owned subsidiary that holds CRE loans, CRE-related securities and investments in CRE securitizations, which are consolidated as VIEs, as discussed in Note 3.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP") and the accounting policies set forth in Note 2 included in the Company's Annual Report on Form 10-K for the year ended December 31, 2018. The consolidated financial statements include the accounts of the Company, majority-owned or controlled subsidiaries and VIEs for which the Company is considered the primary beneficiary. All inter-company transactions and balances have been eliminated in consolidation.

Basis of Presentation

All adjustments necessary to present fairly the Company's financial position, results of operations and cash flows have been made.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and all highly liquid investments with original maturities of three months or less at the time of purchase. At ~~March 31,~~June 30, 2019 and December 31, 2018, approximately ~~$52.9~~$44.4 million and $80.4 million, respectively, of the reported cash balances exceeded the Federal Deposit Insurance Corporation and Securities Investor Protection Corporation deposit insurance limits of $250,000 per respective depository or brokerage institution. However, all of the Company's cash deposits are held at multiple, established financial institutions, in multiple accounts associated with its parent and respective consolidated subsidiaries, to minimize credit risk exposure.

Restricted cash includes required account balance minimums primarily for the Company's CRE collateralized debt obligation ("CDO") securitizations and derivative instruments as well as cash held in the syndicated corporate loan CDOs.

The following table provides a reconciliation of cash, cash equivalents and restricted cash on the consolidated balance sheets to the total amount shown on the consolidated statements of cash flows (in thousands):

	March 31,				June 30,
	2019		2018		2019		2018
Cash and cash equivalents	$	55,660	$	61,500	$	47,154	$	80,191
Restricted cash		7,485		546		14,062		10,070
Total cash, cash equivalents and restricted cash shown on the Company's consolidated statements of cash flows	$	63,145	$	62,046	$	61,216	$	90,261

(Back to Index)

911

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

Discontinued Operations

The results of operations of a component or a group of components of the Company that either has been disposed of or is classified as held for sale is reported in discontinued operations if the disposal represents a strategic shift that has or will have a major effect on the Company's operations and financial results.

Income Taxes

The Company recorded a full valuation allowance against its net deferred tax assets of $54.6 million and $58.4 million (tax effected expense of ~~$17.1~~$16.0 million and $15.3 million) at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively, as the Company believes it is more likely than not that the deferred tax assets will not be realized. This assessment was based on the Company's cumulative historical losses and uncertainties as to the amount of taxable income that would be generated in future years by the Company's taxable REIT subsidiaries.

Share-Based Compensation

Issuances of restricted stock and options are initially measured at fair value on the grant date and expensed monthly on a straight-line basis over the service period to equity compensation expense on the consolidated statements of operations, with a corresponding entry to additional paid-in capital on the consolidated balance sheets. Effective January 1, 2019, in accordance with updated guidance under GAAP, the fair value of all unvested issuances of restricted stock and options is not remeasured after the initial grant date. Previously, the Company adjusted unvested issuances of restricted stock and options to the Manager and to non-employees quarterly to reflect changes in fair value.

Recent Accounting Standards

Accounting Standards Adopted in 2019

In June 2018, the Financial Accounting Standards Board (the "FASB") issued guidance to simplify the accounting for share-based payment transactions for acquiring goods and services from nonemployees by including these payments in the scope of the guidance for share-based payments to employees. In accordance with the guidance, the Company's unvested issuances to the Manager and to non-employees granted prior to the January 1, 2019 adoption date were remeasured at fair value as of the adoption date with no subsequent remeasurement. Unvested issuances will continue to be amortized on a straight-line basis over the service period. Adoption did not have a material impact on the Company's consolidated financial statements.

In February 2018, the FASB issued guidance to allow a reclassification from accumulated other comprehensive income (loss) to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. Adoption did not have a material impact on the Company's consolidated financial statements.

In August 2017, the FASB issued guidance to improve the financial reporting of hedging relationships to better portray the economic results of an entity's risk management activities. Additionally, the guidance simplifies the application of the hedge accounting guidance via certain targeted improvements. In October 2018, the FASB updated the guidance to add a benchmark interest rate permitted for hedge accounting purposes. Adoption did not have a material impact on the Company's consolidated financial statements.

In February 2016, the FASB issued guidance requiring lessees to recognize a lease liability and a right-of-use asset for all leases. Lessor accounting remains largely unchanged. The guidance also requires new qualitative and quantitative disclosures to help financial statement users better understand the timing, amount and uncertainty of cash flows arising from leases. Adoption did not have a material impact on the Company's consolidated financial statements.

Accounting Standards to be Adopted in Future Periods

In August 2018, the FASB issued guidance to modify the fair value measurement disclosure requirements, including: disclosures on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, the policy for timing of transfers between levels and the narrative description of measurement uncertainty. The guidance is effective for annual reporting periods beginning after December 15, 2019, and interim periods within that reporting period. ~~Early adoption is permitted.~~ The Company is in the process of evaluating the impact of this new guidance.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

In January 2017, the FASB issued guidance to add the Securities and Exchange Commission ("SEC") Staff Announcement "Disclosure of the Impact that Recently Issued Accounting Standards will have on the Financial Statements of a Registrant when such Standards are Adopted in a Future Period (in accordance with Staff Accounting Bulletin Topic 11.M)." The announcement applies to the May 2014 guidance on revenue recognition from contracts with customers, the February 2016 guidance on leases and the June 2016 guidance on how credit losses for financial assets at amortized cost and certain other instruments that are measured at fair value through net income are determined. The announcement provides the SEC staff view that a registrant should evaluate certain recent accounting standards that have not yet been adopted to determine appropriate financial statement disclosures about the potential material effects of those recent accounting standards. If a registrant does not know or cannot reasonably estimate the impact that adoption of the recent accounting standards referenced in this announcement is expected to have on the financial statements, then the registrant should make a statement to that effect and consider the additional qualitative financial statement disclosures to assist the reader in assessing the significance of the impact that the recent accounting standards will have on the financial statements of the registrant when adopted. The Company completed its assessment under the new guidance on revenue recognition from contracts with customers in 2018 and on leases, see "Accounting Standards Adopted in 2019." ~~The~~While the Company is currently evaluating the impact of ~~this~~the guidance on the measurement of credit losses on financial instruments, ~~and its~~the Company expects this standard will impact ~~on its~~the consolidated financial ~~statements.~~statements, as described below.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

In June 2016, the FASB issued guidance that will change how credit losses for most financial assets and certain other instruments that are measured at fair value through net income are determined. The new guidance will replace the current incurred loss approach with an expected loss model for instruments measured at amortized cost. For available-for-sale debt securities, the guidance requires recording allowances rather than reducing the carrying amount, as it is currently under the other-than-temporary impairment model. It also simplifies the accounting model for credit-impaired debt securities and loans. This guidance is effective for annual reporting periods beginning after December 15, 2019, and interim periods within that reporting ~~period. Early adoption is permitted for annual periods beginning after December 15, 2018, and interim periods within that reporting~~ period, with any adjustments reflected as of the beginning of the fiscal year of adoption. ~~The~~While the Company is ~~in the process of~~currently evaluating the impact of this new ~~guidance.~~guidance, the Company expects this standard will impact the consolidated financial statements, in particular the level of the provision for loan losses.

Reclassifications

Certain reclassifications have been made to the 2018 consolidated financial statements to conform to the 2019 presentation. These reclassifications had no effect on the reported consolidated statements of operations.

NOTE 3 - VARIABLE INTEREST ENTITIES

The Company has evaluated its securities, loans, investments in unconsolidated entities, liabilities to subsidiary trusts issuing preferred securities (consisting of unsecured junior subordinated notes), securitizations, guarantees and other financial contracts in order to determine if they are variable interests in VIEs. The Company regularly monitors these legal interests and contracts and, to the extent it has determined that it has a variable interest, analyzes the related entity for potential consolidation.

Consolidated VIEs (the Company is the primary beneficiary)

Based on management's analysis, the Company was the primary beneficiary of six and five VIEs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively (collectively, the "Consolidated VIEs").

The Consolidated VIEs are CRE securitizations, CDOs and collateralized loan obligations ~~("CLOs")~~ that were formed on behalf of the Company to invest in real estate-related securities, commercial mortgage-backed securities ("CMBS"), syndicated corporate loans, corporate bonds and asset-backed securities ("ABS") and were financed by the issuance of debt securities. The Manager, with the help of C-III Asset Management LLC ("C3AM"), a subsidiary of C-III, manages the CRE-related entities. By financing these assets with long-term borrowings through the issuance of debt securities, the Company seeks to generate attractive risk-adjusted equity returns and to match the term of its assets and liabilities. The primary beneficiary determination for each of these VIEs was made at each VIE's inception and is continually assessed.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

The Company has exposure to losses on its securitizations to the extent of its investments in the subordinated debt and preferred equity of each securitization. The Company is entitled to receive payments of principal and interest on the debt securities it holds and, to the extent revenues exceed debt service requirements and other expenses of the securitizations, distributions with respect to its preferred equity interests. As a result of consolidation, the debt and equity interests the Company holds in these securitizations have been eliminated, and the Company's consolidated balance sheets reflect the assets held, debt issued by the securitizations to third parties and any accrued payables to third parties. The Company's operating results and cash flows include the gross amounts related to the securitizations' assets and liabilities as opposed to the Company's net economic interests in the securitizations. Assets and liabilities related to the securitizations are disclosed, in the aggregate, on the Company's consolidated balance sheets. For a discussion of the debt issued through the securitizations see Note 9.

Creditors of the Company's Consolidated VIEs have no recourse to the general credit of the Company, nor to each other. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not provide any financial support to any of its VIEs nor does it have any requirement to do so, although it may choose to do so in the future to maximize future cash flows on such investments by the Company. There are no explicit arrangements that obligate the Company to provide financial support to any of its Consolidated VIEs.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

The following table shows the classification and carrying values of assets and liabilities of the Company's Consolidated VIEs at ~~March 31,~~June 30, 2019 (in thousands):

	CRE Securitizations		Other		Total		CRE Securitizations		Other		Total
ASSETS
Restricted cash	$	875	$	459	$	1,334	$	5,700	$	432	$	6,132
Accrued interest receivable		3,258		—		3,258		5,528		—		5,528
CRE loans, pledged as collateral		686,681		—		686,681		1,266,549		—		1,266,549
Principal paydowns receivable								33,150		—		33,150
Other assets		34		—		34		106		—		106
Total assets ⁽¹⁾	$	690,848	$	459	$	691,307	$	1,311,033	$	432	$	1,311,465

LIABILITIES
Accounts payable and other liabilities	$	102	$	—	$	102	$	147	$	—	$	147
Accrued interest payable		743		—		743		1,268		—		1,268
Borrowings		451,708		—		451,708		963,383		—		963,383
Total liabilities	$	452,553	$	—	$	452,553	$	964,798	$	—	$	964,798

(1)	Assets of each of the Consolidated VIEs may only be used to settle the obligations of each respective VIE.

Unconsolidated VIEs (the Company is not the primary beneficiary, but has a variable interest)

Based on management's analysis, the Company is not the primary beneficiary of the VIEs discussed below since it does not have both (i) the power to direct the activities that most significantly impact the VIE's economic performance and (ii) the obligation to absorb the losses of the VIE or the right to receive the benefits from the VIE, which could be significant to the VIE. Accordingly, the following VIEs are not consolidated in the Company's financial statements at ~~March 31,~~June 30, 2019. The Company's maximum exposure to risk for each of these unconsolidated VIEs is set forth in the "Maximum Exposure to Loss" column in the table below.

Unsecured Junior Subordinated Debentures

The Company has a 100% interest in the common shares of Resource Capital Trust I ("RCT I") and RCC Trust II ("RCT II"), respectively, with a value of $1.5 million in the aggregate, or 3.0% of each trust, at ~~March 31,~~June 30, 2019. RCT I and RCT II were formed for the purposes of providing debt financing to the Company. The Company completed a qualitative analysis to determine whether or not it is the primary beneficiary of each of the trusts and determined that it was not the primary beneficiary of either trust because it does not have the power to direct the activities most significant to the trusts, which include the collection of principal and interest through servicing rights. Accordingly, neither trust is consolidated into the Company's consolidated financial statements.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

The Company records its investments in RCT I and RCT II's common shares of $774,000 each as investments in unconsolidated entities using the cost method, recording dividend income when declared by RCT I and RCT II. The trusts each hold subordinated debentures for which the Company is the obligor in the amount of $25.8 million for each of RCT I and RCT II. The debentures were funded by the issuance of trust preferred securities of RCT I and RCT II. The Company will continuously reassess whether it is deemed to be the primary beneficiary of the trusts.

Wells Fargo Commercial Mortgage Trust 2017-C40

In October 2017, the Company purchased 95% of the Class E, F, G, H and J certificates of Wells Fargo Commercial Mortgage Trust 2017-C40 ("C40"), a B-piece investment in a Wells Fargo Commercial Mortgage Securities, Inc., private-label, $705.4 million securitization. C3AM, a related party that is not under common control, is the special servicer of C40. The Company determined that although its investment in C40 represented a variable interest, its investment did not provide the Company with a controlling financial interest. The Company accounts for its various investments in C40 as investment securities available-for-sale on its consolidated financial statements.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

Prospect Hackensack JV LLC

In March 2018, the Company invested $19.2 million in the preferred equity of Prospect Hackensack JV LLC ("Prospect Hackensack"), a joint venture between the Company and an unrelated third party ("Managing Member"). Prospect Hackensack was formed for the purpose of acquiring and operating a multifamily CRE property. The Managing Member manages the daily operations of the property. The Company determined that although its investment in Prospect Hackensack represented a variable interest, its investment did not provide the Company with a controlling financial interest. The Company accounts for its investment in Prospect Hackensack's preferred equity as a CRE loan on its consolidated financial statements.

WC Newhall MM, LLC

In June 2019, the Company invested $5.5 million in the preferred equity of WC Newhall MM, LLC ("Santa Clarita"), a joint venture between the Company and two unrelated third parties ("Sponsor Members"). Santa Clarita was formed for the purpose of refinancing a self-storage CRE property. The Sponsor Members manage the daily operations of the property. The Company determined that although its investment in Santa Clarita represented a variable interest, its investment did not provide the Company with a controlling financial interest. The Company accounts for its investment in Santa Clarita's preferred equity as a CRE loan on its consolidated financial statements.

The following table shows the classification, carrying value and maximum exposure to loss with respect to the Company's unconsolidated VIEs at ~~March 31,~~June 30, 2019 (in thousands):

	Unsecured Junior Subordinated Debentures			C40		Prospect Hackensack		Total			Maximum Exposure to Loss		Unsecured Junior Subordinated Debentures			C40		Prospect Hackensack		Santa Clarita		Total			Maximum Exposure to Loss
ASSETS
Accrued interest receivable	$	84		$	173	$	—	$	257		$	—	$	110		$	167	$	—	$	—	$	277		$	—
CRE loans		—			—		19,735		19,735		$	19,735		—			—		19,994		5,416		25,410		$	25,410
Investment securities available-for-sale ⁽¹⁾		—			21,625		—		21,625		$	21,511		—			21,952		—		—		21,952		$	21,709
Investments in unconsolidated entities		1,548			—		—		1,548		$	1,548		1,548			—		—		—		1,548		$	1,548
Total assets		1,632			21,798		19,735		43,165					1,658			22,119		19,994		5,416		49,187

LIABILITIES
Accrued interest payable		293			—		—		293		N/A			716			—		—		—		716		N/A
Borrowings		51,548			—		—		51,548		N/A			51,548			—		—		—		51,548		N/A
Total liabilities		51,841			—		—		51,841		N/A			52,264			—		—		—		52,264		N/A
Net (liability) asset	$	(50,209	)	$	21,798	$	19,735	$	(8,676	)	N/A		$	(50,606	)	$	22,119	$	19,994	$	5,416	$	(3,077	)	N/A

(1)	The Company's investment in C40 is carried at fair value and its maximum exposure to loss is the amortized cost of the investment.

At ~~March 31,~~June 30, 2019, there were no explicit arrangements or implicit variable interests that could require the Company to provide financial support to any of its unconsolidated VIEs.

~~NOTE 4 - SUPPLEMENTAL CASH FLOW INFORMATION~~

~~The following table summarizes the Company's supplemental disclosure of cash flow information (in thousands):~~

For the Three Months Ended

March 31,

2019

2018

Non-cash continuing financing activities include the following:

Distributions on common stock accrued but not paid

$
6,373

$
1,584

Distribution on preferred stock accrued but not paid

$
1,725

$
1,724

(Back to Index)

1315

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

NOTE 4 - SUPPLEMENTAL CASH FLOW INFORMATION

The following table summarizes the Company's supplemental disclosure of cash flow information (in thousands):

	For the Six Months Ended
	June 30,
	2019		2018
Non-cash continuing financing activities include the following:
Distributions on common stock accrued but not paid	$	7,172	$	3,166
Distributions on preferred stock accrued but not paid	$	1,725	$	1,725

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

NOTE 5 - LOANS

The following is a summary of the Company's loans (dollars in thousands, except amounts in footnotes):

Description	Quantity		Principal		Unamortized (Discount) Premium, net ⁽¹⁾			Amortized Cost		Allowance for Loan Losses			Carrying Value ⁽²⁾		Contractual Interest Rates ⁽³⁾	Maturity Dates ⁽⁴⁾⁽⁵⁾	Quantity		Principal		Unamortized (Discount) Premium, net ⁽¹⁾			Amortized Cost		Allowance for Loan Losses			Carrying Value ⁽²⁾		Contractual Interest Rates ⁽³⁾	Maturity Dates ⁽⁴⁾⁽⁵⁾
At March 31, 2019:
At June 30, 2019:
CRE loans held for investment:
Whole loans ⁽⁶⁾		81	$	1,649,010	$	(9,938	)	$	1,639,072	$	(2,427	)	$	1,636,645	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	May 2019 to April 2022		117	$	1,928,828	$	(7,849	)	$	1,920,979	$	(2,597	)	$	1,918,382	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	July 2019 to July 2022
Mezzanine loan		1		4,700		—			4,700		—			4,700	10.00%	June 2028		1		4,700		—			4,700		—			4,700	10.00%	June 2028
Preferred equity investment (see Note 3) ⁽⁷⁾⁽⁸⁾		1		19,889		(154	)		19,735		—			19,735	11.50%	April 2025
Preferred equity investments (see Note 3) ^(6)(7)(8)																		2		25,565		(155	)		25,410		—			25,410	11.00% to 11.50%	June 2022 to April 2025
Total CRE loans held for investment			$	1,673,599	$	(10,092	)	$	1,663,507	$	(2,427	)	$	1,661,080					$	1,959,093	$	(8,004	)	$	1,951,089	$	(2,597	)	$	1,948,492

At December 31, 2018:
CRE loans held for investment:
Whole loans ⁽⁶⁾		79	$	1,538,759	$	(9,646	)	$	1,529,113	$	(1,401	)	$	1,527,712	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	January 2019 to January 2022		79	$	1,538,759	$	(9,646	)	$	1,529,113	$	(1,401	)	$	1,527,712	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	January 2019 to January 2022
Mezzanine loan		1		4,700		—			4,700		—			4,700	10.00%	June 2028		1		4,700		—			4,700		—			4,700	10.00%	June 2028
Preferred equity investment (see Note 3) ⁽⁷⁾⁽⁸⁾		1		19,718		(163	)		19,555		—			19,555	11.50%	April 2025
Preferred equity investment (see Note 3) ^(6)(7)(8)																		1		19,718		(163	)		19,555		—			19,555	11.50%	April 2025
Total CRE loans held for investment			$	1,563,177	$	(9,809	)	$	1,553,368	$	(1,401	)	$	1,551,967					$	1,563,177	$	(9,809	)	$	1,553,368	$	(1,401	)	$	1,551,967

(1)

Amounts include unamortized loan origination fees of ~~$9.9~~$10.0 million and $9.6 million and deferred amendment fees of ~~$223,000~~$245,000 and $171,000 ~~being amortized over the life of the loans~~ at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. Additionally, the amounts include unamortized loan acquisition costs of $2.3 million at June 30, 2019. There were no unamortized loan acquisition costs at December 31, 2018.

(2)	Substantially all loans are pledged as collateral under various borrowings at ~~March 31,~~June 30, 2019 and December 31, 2018.

(3)	LIBOR refers to the London Interbank Offered Rate.

(4)	Maturity dates exclude contractual extension options, subject to the satisfaction of certain terms that may be available to the borrowers.

(5)	Maturity dates exclude one whole loan, with an amortized cost of $11.5 million, in maturity default and performing with respect to debt service due in accordance with a forbearance agreement at ~~March 31,~~June 30, 2019 and December 31, 2018.

(6)

Whole loans had ~~$99.9~~$119.7 million and $108.1 million in unfunded loan commitments at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. Preferred equity investments had $3.2 million in unfunded commitments at June 30, 2019. There were no preferred equity investment unfunded commitments at December 31, 2018. These unfunded loan commitments are advanced as the borrowers formally request additional funding and meet certain benchmarks, as permitted under the loan agreement, and any necessary approvals have been obtained.

(7)	The interest rate on the Company's preferred equity ~~investment pays~~investments each pay currently at 8.00%. The remaining interest is deferred until maturity.

(8)	Beginning in April 2023, the Company has the right to unilaterally force the sale of ~~the~~Prospect Hackensack's underlying property.

(Back to Index)

1417

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The following is a summary of the contractual maturities, assuming full exercise of the extension options available to the borrowers, of the Company's CRE loans held for investment, at amortized cost (in thousands, except amount in the footnote):

Description	2019		2020		2021 and Thereafter		Total		2019		2020		2021 and Thereafter		Total
At March 31, 2019:
At June 30, 2019:
Whole loans ⁽¹⁾	$	10,389	$	142,932	$	1,474,253	$	1,627,574	$	10,399	$	167,483	$	1,731,581	$	1,909,463
Mezzanine loan		—		—		4,700		4,700		—		—		4,700		4,700
Preferred equity investment		—		—		19,735		19,735
Preferred equity investments										—		—		25,410		25,410
Total CRE loans ⁽¹⁾	$	10,389	$	142,932	$	1,498,688	$	1,652,009	$	10,399	$	167,483	$	1,761,691	$	1,939,573

Description	2019		2020		2021 and Thereafter		Total		2019		2020		2021 and Thereafter		Total
At December 31, 2018:
Whole loans ⁽¹⁾	$	10,379	$	182,422	$	1,324,797	$	1,517,598	$	10,379	$	182,422	$	1,324,797	$	1,517,598
Mezzanine loan		—		—		4,700		4,700		—		—		4,700		4,700
Preferred equity investment		—		—		19,555		19,555		—		—		19,555		19,555
Total CRE loans ⁽¹⁾	$	10,379	$	182,422	$	1,349,052	$	1,541,853	$	10,379	$	182,422	$	1,349,052	$	1,541,853

(1)	Excludes one whole loan, with an amortized cost of $11.5 million, in maturity default and performing with respect to debt service due in accordance with a forbearance agreement at ~~March 31,~~June 30, 2019 and December 31, 2018.

At ~~March 31,~~June 30, 2019, approximately ~~29.4%~~23.8%, ~~21.0%~~21.6% and ~~14.4%~~13.5% of the Company's CRE loan portfolio was concentrated in the Southwest, Mountain and Pacific regions, respectively, based on carrying value, as defined by the National Council of Real Estate Investment Fiduciaries. At December 31, 2018, approximately 32.3%, 20.9%, and 17.1% of the Company's CRE loan portfolio was concentrated in the Southwest, Mountain and Pacific regions, respectively, based on carrying value.

Principal Paydowns Receivable

Principal paydowns receivable represents loan principal payments that have been received by the Company's servicers and trustees but have not been remitted to the Company. At ~~March 31,~~June 30, 2019, the Company had no$33.2 million of loan principal paydowns ~~receivable.~~receivable, all of which was received in cash by the Company in July 2019. At December 31, 2018, the Company had $32.1 million of loan principal paydowns receivable, all of which was received in cash by the Company in January 2019.

(Back to Index)

1518

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

NOTE 6 - FINANCING RECEIVABLES

The following tables show the activity in the allowance for loan losses for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and year ended December 31, 2018 and the allowance for loan losses and recorded investments in loans at ~~March 31,~~June 30, 2019 and December 31, 2018 (in thousands, except amount in the footnote):

	Three Months Ended March 31, 2019		Year Ended December 31, 2018			Six Months Ended June 30, 2019		Year Ended December 31, 2018
	Commercial Real Estate Loans		Commercial Real Estate Loans			Commercial Real Estate Loans		Commercial Real Estate Loans
Allowance for loan losses:
Allowance for loan losses at beginning of period	$	1,401	$	5,328		$	1,401	$	5,328
Provision for (recovery of) loan losses, net ⁽¹⁾		1,026		(1,595	)		1,196		(1,595	)
Loans charged-off		—		(2,332	)		—		(2,332	)
Allowance for loan losses at end of period	$	2,427	$	1,401		$	2,597	$	1,401

(1)	Excludes the recovery of loan losses on one bank loan with no amortized cost or carrying value at ~~March 31,~~June 30, 2019 and December 31, 2018 that received a payment of approximately $1,000 during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

	March 31, 2019		December 31, 2018		June 30, 2019		December 31, 2018
	Commercial Real Estate Loans		Commercial Real Estate Loans		Commercial Real Estate Loans		Commercial Real Estate Loans
Allowance for loan losses ending balance:
Individually evaluated for impairment	$	—	$	—	$	—	$	—
Collectively evaluated for impairment	$	2,427	$	1,401	$	2,597	$	1,401
Loans:
Amortized cost ending balance:
Individually evaluated for impairment ⁽¹⁾	$	24,435	$	24,255	$	30,110	$	24,255
Collectively evaluated for impairment	$	1,639,072	$	1,529,113	$	1,920,979	$	1,529,113

(1)	The Company's mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

Credit quality indicators

Commercial Real Estate Loans

CRE loans are collateralized by a diversified mix of real estate properties and are assessed for credit quality based on the collective evaluation of several factors, including but not limited to: collateral performance relative to underwritten plan, time since origination, current implied and/or reunderwritten loan-to-collateral value ratios, loan structure and exit plan. Depending on the loan's performance against these various factors, loans are rated on a scale from 1 to 5, with loans rated 1 representing loans with the highest credit quality and loans rated 5 representing loans with the lowest credit quality. The factors evaluated provide general criteria to monitor credit migration in the Company's loan portfolio; as such, a loan's rating may improve or worsen, depending on new information received.

(Back to Index)

1619

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The criteria set forth below should be used as general guidelines and, therefore, not every loan will have all of the characteristics described in each category below. Loans that are performing according to their underwritten plans generally will not require an allowance for loan loss.




Risk Rating		Risk Characteristics

1		• Property performance has surpassed underwritten expectations.
		• Occupancy is stabilized, the property has had a history of consistently high occupancy, and the property has a diverse and high quality tenant mix.

2		• Property performance is consistent with underwritten expectations and covenants and performance criteria are being met or exceeded.
		• Occupancy is stabilized, near stabilized or is on track with underwriting.

3		• Property performance lags behind underwritten expectations.
		• Occupancy is not stabilized and the property has some tenancy rollover.

4		• Property performance significantly lags behind underwritten expectations. Performance criteria and loan covenants have required occasional waivers.
		• Occupancy is not stabilized and the property has a large amount of tenancy rollover.

5		• Property performance is significantly worse than underwritten expectations. The loan is not in compliance with loan covenants and performance criteria and may be in default. Expected sale proceeds would not be sufficient to pay off the loan at maturity.
		• The property has a material vacancy rate and significant rollover of remaining tenants.
		• An updated appraisal is required upon designation and updated on an as-needed basis.

All CRE loans are evaluated for any credit deterioration by debt asset management and certain finance personnel on at least a quarterly basis.

Whole loans are first individually evaluated for impairment; and to the extent not deemed impaired, a general reserve is established.

The allowance for loan loss is computed as (i) 1.5% of the aggregate face values of loans rated as a 3, plus (ii) 5.0% of the aggregate face values of loans rated as a 4, plus (iii) specific allowances measured and determined on loans individually evaluated, which are loans rated as a 5. While the overall risk rating is generally not the sole factor used in determining whether a loan is impaired, a loan with a higher overall risk rating would tend to have more adverse indicators of impairment, and therefore would be more likely to experience a credit loss.

The Company's mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

(Back to Index)

1720

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

Credit risk profiles of CRE loans at amortized cost and legacy CRE loans held for sale at the lower of cost or fair value were as follows (in thousands, except amounts in footnotes):

	Rating 1		Rating 2		Rating 3 ⁽¹⁾		Rating 4		Rating 5		Held for Sale ⁽²⁾		Total		Rating 1		Rating 2		Rating 3 ⁽¹⁾		Rating 4		Rating 5		Held for Sale ⁽²⁾		Total
At March 31, 2019:
At June 30, 2019:
Whole loans	$	—	$	1,487,954	$	146,773	$	4,345	$	—	$	—	$	1,639,072	$	—	$	1,758,536	$	158,095	$	4,348	$	—	$	—	$	1,920,979
Mezzanine loan ⁽³⁾		—		4,700		—		—		—		—		4,700		—		4,700		—		—		—		—		4,700
Preferred equity investment ⁽³⁾		—		19,735		—		—		—		—		19,735
Preferred equity investments ⁽³⁾																—		25,410		—		—		—		—		25,410
Legacy CRE loans held for sale		—		—		—		—		—		17,000		17,000		—		—		—		—		—		16,082		16,082
Total	$	—	$	1,512,389	$	146,773	$	4,345	$	—	$	17,000	$	1,680,507	$	—	$	1,788,646	$	158,095	$	4,348	$	—	$	16,082	$	1,967,171

At December 31, 2018:
Whole loans	$	—	$	1,447,206	$	77,067	$	4,840	$	—	$	—	$	1,529,113	$	—	$	1,447,206	$	77,067	$	4,840	$	—	$	—	$	1,529,113
Mezzanine loan ⁽³⁾		—		4,700		—		—		—		—		4,700		—		4,700		—		—		—		—		4,700
Preferred equity investment ⁽³⁾		—		19,555		—		—		—		—		19,555		—		19,555		—		—		—		—		19,555
Legacy CRE loans held for sale		—		—		—		—		—		17,000		17,000		—		—		—		—		—		17,000		17,000
Total	$	—	$	1,471,461	$	77,067	$	4,840	$	—	$	17,000	$	1,570,368	$	—	$	1,471,461	$	77,067	$	4,840	$	—	$	17,000	$	1,570,368

(1)

(2)	Includes one legacy CRE loan that was in default with a total carrying value of $16.1 million and $17.0 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~

2018, respectively.

(3)	The Company's mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

Loan Portfolios Aging Analysis

The following table presents the CRE loan portfolio aging analysis as of the dates indicated for CRE loans at amortized cost and legacy CRE loans held for sale at the lower of cost or fair value (in thousands, except amounts in footnotes):

	30-59 Days		60-89 Days		Greater than 90 Days ⁽¹⁾⁽²⁾		Total Past Due		Current		Total Loans Receivable		Total Loans > 90 Days and Accruing ⁽¹⁾		30-59 Days		60-89 Days		Greater than 90 Days ⁽¹⁾⁽²⁾		Total Past Due		Current		Total Loans Receivable		Total Loans > 90 Days and Accruing ⁽¹⁾
At March 31, 2019:
At June 30, 2019:
Whole loans	$	—	$	—	$	11,498	$	11,498	$	1,627,574	$	1,639,072	$	11,498	$	—	$	—	$	11,516	$	11,516	$	1,909,463	$	1,920,979	$	11,516
Mezzanine loan		—		—		—		—		4,700		4,700		—		—		—		—		—		4,700		4,700		—
Preferred equity investment		—		—		—		—		19,735		19,735		—
Preferred equity investments																—		—		—		—		25,410		25,410		—
Legacy CRE loans held for sale		—		—		17,000		17,000		—		17,000		—		—		—		16,082		16,082		—		16,082		—
Total loans	$	—	$	—	$	28,498	$	28,498	$	1,652,009	$	1,680,507	$	11,498
Total															$	—	$	—	$	27,598	$	27,598	$	1,939,573	$	1,967,171	$	11,516

At December 31, 2018:
Whole loans	$	—	$	—	$	11,516	$	11,516	$	1,517,597	$	1,529,113	$	11,516	$	—	$	—	$	11,516	$	11,516	$	1,517,597	$	1,529,113	$	11,516
Mezzanine loan		—		—		—		—		4,700		4,700		—		—		—		—		—		4,700		4,700		—
Preferred equity investment		—		—		—		—		19,555		19,555		—		—		—		—		—		19,555		19,555		—
Legacy CRE loans held for sale		—		—		17,000		17,000		—		17,000		—		—		—		17,000		17,000		—		17,000		—
Total loans	$	—	$	—	$	28,516	$	28,516	$	1,541,852	$	1,570,368	$	11,516
Total															$	—	$	—	$	28,516	$	28,516	$	1,541,852	$	1,570,368	$	11,516

(1)

Includes one whole loan, with an amortized cost of $11.5 million, which was in maturity default at ~~March 31,~~June 30, 2019 and December 31, 2018. The loan is performing with respect to debt service due in accordance with a forbearance agreement at ~~March 31,~~June 30, 2019 and December 31, 2018. During the ~~three-months~~three and six months ended ~~March 31,~~June 30, 2019, ~~and 2018,~~ the Company recognized interest income of $165,000 and ~~$150,000,~~$330,000, respectively, on this whole loan.

During the three and six months ended June 30, 2018, the Company recognized $152,000 and $302,000, respectively, on this whole loan.

(2)	Includes one legacy CRE loan that was in default with a total carrying value of $16.1 million and $17.0 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018, respectively.

Impaired Loans

The Company did not have any impaired loans at ~~March 31,~~June 30, 2019 and December 31, 2018.

(Back to Index)

1821

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

Troubled-Debt Restructurings ("TDRs")

There were no TDRs for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018.

NOTE 7 - INVESTMENT SECURITIES AVAILABLE-FOR-SALE

The following table summarizes the Company's investment securities available-for-sale, carried at fair value, including those pledged as collateral (in thousands, except amounts in the footnote):

	Amortized Cost		Unrealized Gains		Unrealized Losses			Fair Value ⁽¹⁾		Amortized Cost		Unrealized Gains		Unrealized Losses			Fair Value ⁽¹⁾
At March 31, 2019:
At June 30, 2019:
CMBS, fixed rate	$	116,679	$	3,068	$	(729	)	$	119,018	$	118,753	$	5,833	$	(738	)	$	123,848
CMBS, floating rate		321,957		1,016		(1,111	)		321,862		321,341		1,324		(849	)		321,816
Total	$	438,636	$	4,084	$	(1,840	)	$	440,880	$	440,094	$	7,157	$	(1,587	)	$	445,664
At December 31, 2018:
CMBS, fixed rate	$	121,487	$	559	$	(2,307	)	$	119,739	$	121,487	$	559	$	(2,307	)	$	119,739
CMBS, floating rate		301,132		253		(2,126	)		299,259		301,132		253		(2,126	)		299,259
Total	$	422,619	$	812	$	(4,433	)	$	418,998	$	422,619	$	812	$	(4,433	)	$	418,998

(1)	At ~~March 31,~~June 30, 2019 and December 31, 2018, investment securities available-for-sale with fair values of ~~$399.7~~$420.2 million and $388.4 million, respectively, were pledged as collateral under related financings.

The following table summarizes the estimated payoff dates of the Company's investment securities available-for-sale according to their estimated weighted average life classifications (dollars in thousands, except amounts in footnotes):

	March 31, 2019					December 31, 2018					June 30, 2019					December 31, 2018
	Amortized Cost ⁽¹⁾		Fair Value ⁽¹⁾		Weighted Average Coupon	Amortized Cost ⁽¹⁾		Fair Value ⁽¹⁾		Weighted Average Coupon	Amortized Cost ⁽¹⁾		Fair Value ⁽¹⁾		Weighted Average Coupon	Amortized Cost ⁽¹⁾		Fair Value ⁽¹⁾		Weighted Average Coupon
Less than one year ⁽²⁾	$	144,433	$	144,706	5.68%	$	126,446	$	126,014	5.76%	$	91,948	$	91,924	5.55%	$	126,446	$	126,014	5.76%
Greater than one year and less than five years		84,944		84,483	5.34%		98,220		97,083	5.21%		133,745		134,728	5.53%		98,220		97,083	5.21%
Greater than five years and less than ten years		209,259		211,691	4.13%		197,953		195,901	4.06%		214,401		219,012	4.08%		197,953		195,901	4.06%
Total	$	438,636	$	440,880	4.81%	$	422,619	$	418,998	4.76%	$	440,094	$	445,664	4.76%	$	422,619	$	418,998	4.76%

(1)

Includes CMBS positions subject to other-than-temporary-impairment that have no stated coupon rates that are excluded from the calculation of the weighted average coupon rate. The positions with greater than one year and less than five years of projected life had amortized costs of $106,000 and $105,000 and no fair values at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. There were no positions subject to other-than-temporary impairment with projected lives less than one year and greater than five years and less than ten years at ~~March 31,~~June 30, 2019 and December 31, 2018.

(2)	The Company expects that the payoff dates of these CMBS will either be extended or that the securities will be paid off in full.

At ~~March 31,~~June 30, 2019, the contractual maturities, which may be different than the estimated weighted average lives reflected in the table above, of the CMBS investment securities available-for-sale range from December 2024 to August 2061.

The following table summarizes the fair value, gross unrealized losses and number of securities aggregated by investment category and the length of time that individual investment securities available-for-sale have been in a continuous unrealized loss position during the periods specified (dollars in thousands):

	Less than 12 Months							More than 12 Months							Total							Less than 12 Months							More than 12 Months							Total
	Fair Value		Unrealized Losses			Number of Securities		Fair Value		Unrealized Losses			Number of Securities		Fair Value		Unrealized Losses			Number of Securities		Fair Value		Unrealized Losses			Number of Securities		Fair Value		Unrealized Losses			Number of Securities		Fair Value		Unrealized Losses			Number of Securities
At March 31, 2019:
At June 30, 2019:
CMBS	$	137,604	$	(1,672	)		28	$	6,821	$	(168	)		8	$	144,425	$	(1,840	)		36	$	118,681	$	(1,505	)		21	$	1,624	$	(82	)		6	$	120,305	$	(1,587	)		27

At December 31, 2018:
CMBS	$	329,441	$	(4,001	)		49	$	6,757	$	(432	)		7	$	336,198	$	(4,433	)		56	$	329,441	$	(4,001	)		49	$	6,757	$	(432	)		7	$	336,198	$	(4,433	)		56

The unrealized losses in the above table are considered to be temporary impairments due to market factors and are not reflective of credit deterioration.

(Back to Index)

1922

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The Company recognized no other-than-temporary impairments on its investment securities available-for-sale for the three and six months ended ~~March 31,~~June 30, 2019 and 2018.

~~During the three months ended March 31, 2019, the Company did not sell or redeem any investment securities available-for-sale.~~ The following table summarizes the Company's sales and redemptions of investment securities available-for-sale for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (dollars in thousands):

	For the Three Months Ended											For the Three Months Ended										For the Six Months Ended
	Positions Sold/Redeemed		Par Amount Sold/Redeemed		Amortized Cost		Realized Gain (Loss)			Proceeds		Positions Sold/Redeemed		Par Amount Sold/Redeemed		Amortized Cost		Realized Gain		Proceeds		Positions Sold/Redeemed		Par Amount Sold/Redeemed		Amortized Cost		Realized Gain (Loss)			Proceeds
March 31, 2018:
June 30, 2019:
CMBS													1	$	634	$	634	$	4	$	638		1	$	634	$	634	$	4		$	638
June 30, 2018:
ABS		2	$	411	$	265	$	(217	)	$	48		—	$	—	$	—	$	—	$	—		2	$	411	$	265	$	(217	)	$	48

NOTE 8 - INVESTMENTS IN UNCONSOLIDATED ENTITIES

The following table summarizes the Company's investments in unconsolidated entities at ~~March 31,~~June 30, 2019 and December 31, 2018 and equity in ~~losses~~earnings (losses) of unconsolidated entities for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (dollars in thousands, except amount in the footnotes):

								Equity in Earnings (Losses) of Unconsolidated Entities													Equity in Earnings (Losses) of Unconsolidated Entities
	Ownership % at							For the Three Months Ended						Ownership % at							For the Three Months Ended					For the Six Months Ended
	March 31, 2019			March 31, 2019		December 31, 2018		March 31, 2019			March 31, 2018			June 30, 2019			June 30, 2019		December 31, 2018		June 30, 2019		June 30, 2018			June 30, 2019		June 30, 2018
Pelium Capital ⁽¹⁾		—	%	$	—	$	—	$	—		$	(305	)		—	%	$	—	$	—	$	—	$	75		$	—	$	(230	)
RCM Global		—	%		—		—		—			13			—	%		—		—		—		(6	)		—		7
Subtotal					—		—		—			(292	)					—		—		—		69			—		(223	)
Investment in RCT I and II ⁽²⁾		3.0	%		1,548		1,548		(862	)		(724	)		3.0	%		1,548		1,548		26		24			52		46
Total				$	1,548	$	1,548	$	(862	)	$	(1,016	)				$	1,548	$	1,548	$	26	$	93		$	52	$	(177	)

(1)	During the ~~three~~six months ended ~~March 31,~~June 30, 2018, the Company received distributions of ~~$5.6~~$10.2 million on its investment in Pelium Capital Partners, L.P. ("Pelium Capital").

(2)

During the three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~distributions~~dividends from the ~~trusts~~investments in RCT I and RCT II's common shares are recorded in ~~interest expense~~other revenue. See Note 9 for the disclosures on the ~~Company's consolidated statements of operations as the investments are accounted for under the cost method.~~associated unsecured junior subordinated debentures.

In 2018, Pelium Capital and RCM Global LLC were fully liquidated.

(Back to Index)

2023

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

NOTE 9 - BORROWINGS

The Company historically has financed the acquisition of its investments, including investment securities and loans, through the use of secured and unsecured borrowings in the form of securitized notes, repurchase agreements, secured term facilities, warehouse facilities, convertible senior notes and trust preferred securities issuances. Certain information with respect to the Company's borrowings is summarized in the following table (dollars in thousands, except amounts in footnotes):

	Principal Outstanding		Unamortized Issuance Costs and Discounts		Outstanding Borrowings		Weighted Average Borrowing Rate			Weighted Average Remaining Maturity	Value of Collateral		Principal Outstanding		Unamortized Issuance Costs and Discounts		Outstanding Borrowings		Weighted Average Borrowing Rate			Weighted Average Remaining Maturity	Value of Collateral
At March 31, 2019:
RCC 2017-CRE5 Senior Notes	$	58,918	$	580	$	58,338		4.21	%	15.3 years	$	177,698
At June 30, 2019:
XAN 2018-RSO6 Senior Notes		397,452		4,082		393,370		3.58	%	16.2 years		514,227	$	397,280	$	3,629	$	393,651		3.49	%	16.0 years	$	514,052
XAN 2019-RSO7 Senior Notes														575,811		6,079		569,732		3.69	%	16.8 years		687,168
Unsecured junior subordinated debentures		51,548		—		51,548		6.62	%	17.4 years		—		51,548		—		51,548		6.54	%	17.2 years		—
4.50% Convertible Senior Notes		143,750		12,697		131,053		4.50	%	3.4 years		—		143,750		11,866		131,884		4.50	%	3.1 years		—
8.00% Convertible Senior Notes		21,182		181		21,001		8.00	%	290 days		—		21,182		124		21,058		8.00	%	199 days		—
CRE - term repurchase facilities⁽¹⁾		619,062		4,665		614,397		4.50	%	1.8 years		843,912		401,147		4,055		397,092		4.45	%	1.3 years		544,674
Trust certificates - term repurchase facility ⁽²⁾		47,469		240		47,229		6.43	%	1.5 years		118,780		42,102		199		41,903		6.34	%	1.2 years		113,453
CMBS - short term repurchase agreements ⁽³⁾		303,505		—		303,505		3.66	%	19 days		407,224		328,397		—		328,397		3.57	%	20 days		437,731
Total	$	1,642,886	$	22,445	$	1,620,441		4.28	%	6.1 years	$	2,061,841	$	1,961,217	$	25,952	$	1,935,265		4.02	%	9.2 years	$	2,297,078

	Principal Outstanding		Unamortized Issuance Costs and Discounts		Outstanding Borrowings		Weighted Average Borrowing Rate			Weighted Average Remaining Maturity	Value of Collateral		Principal Outstanding		Unamortized Issuance Costs and Discounts		Outstanding Borrowings		Weighted Average Borrowing Rate			Weighted Average Remaining Maturity	Value of Collateral
At December 31, 2018:
RCC 2017-CRE5 Senior Notes	$	109,250	$	1,121	$	108,129		3.76	%	15.6 years	$	228,031	$	109,250	$	1,121	$	108,129		3.76	%	15.6 years	$	228,031
XAN 2018-RSO6 Senior Notes		397,452		4,536		392,916		3.55	%	16.5 years		514,225		397,452		4,536		392,916		3.55	%	16.5 years		514,225
Unsecured junior subordinated debentures		51,548		—		51,548		6.61	%	17.7 years		—		51,548		—		51,548		6.61	%	17.7 years		—
4.50% Convertible Senior Notes		143,750		13,504		130,246		4.50	%	3.6 years		—		143,750		13,504		130,246		4.50	%	3.6 years		—
8.00% Convertible Senior Notes		21,182		238		20,944		8.00	%	1.0 year		—		21,182		238		20,944		8.00	%	1.0 year		—
CRE - term repurchase facilities⁽¹⁾		512,716		5,269		507,447		4.47	%	2.0 years		696,215		512,716		5,269		507,447		4.47	%	2.0 years		696,215
Trust certificates - term repurchase facilities ⁽²⁾		47,451		279		47,172		6.41	%	1.7 years		118,780		47,451		279		47,172		6.41	%	1.7 years		118,780
CMBS - short term repurchase agreements ⁽³⁾		295,821		—		295,821		3.63	%	19 days		395,868		295,821		—		295,821		3.63	%	19 days		395,868
Total	$	1,579,170	$	24,947	$	1,554,223		4.21	%	6.9 years	$	1,953,119	$	1,579,170	$	24,947	$	1,554,223		4.21	%	6.9 years	$	1,953,119

(1)	Principal outstanding includes accrued interest payable of ~~$1.1 million~~$605,000 and $911,000 at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(2)	Principal outstanding includes accrued interest payable of ~~$135,000~~$96,000 and $118,000 at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(3)	Principal outstanding includes accrued interest payable of ~~$354,000~~$398,000 and $773,000 at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

Securitizations

The following table sets forth certain information with respect to the Company's consolidated securitizations at ~~March 31,~~June 30, 2019 (in thousands):

Closing Date

Maturity Date

End of Designated Principal Reinvestment

Period ⁽¹⁾

Total Note Paydowns Received from Closing Date through March 31, 2019

Closing Date

Maturity Date

End of Designated Principal Reinvestment

Period ⁽¹⁾

Total Note Paydowns Received from Closing Date through June 30, 2019

RCC 2017-CRE5(2)

July 2017

July 2034

July 2020

192,531

July 2017

July 2034

July 2020

251,449

XAN 2018-RSO6

June 2018

June 2035

December 2020

—

June 2018

June 2035

December 2020

172

XAN 2019-RSO7

April 2019

April 2036

April 2022

—

(1)

The designated principal reinvestment period is the period in which principal repayments can be utilized to purchase loans held outside of the respective securitization that represent the funded commitments of existing collateral in the respective securitization that were not funded as of the date the respective securitization was closed.

(2)	The remaining outstanding balance of third-party owned notes of Resource Capital Corp. 2017-CRE5, Ltd. ("RCC 2017-CRE5") were paid off in May 2019.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

The investments held by the Company's securitizations collateralize the securitizations' borrowings and, as a result, are not available to the Company, its creditors, or stockholders. All senior notes of the securitizations held by the Company at ~~March 31,~~June 30, 2019 and December 31, 2018 were eliminated in consolidation.

~~(Back to Index)~~RCC 2017-CRE5

~~(Back to Index)~~In July 2017, the Company closed RCC 2017-CRE5, a $376.7 million CRE securitization transaction that provided financing for transitional CRE loans. In May 2019, the Company paid off all of the outstanding, third-party owned senior notes from the payoff proceeds of certain of the securitization's assets. In July 2019, the Company exercised the optional redemption feature of the securitization.

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

XAN 2019-RSO7

In April 2019, the Company closed Exantas Capital Corp. 2019-RSO7, Ltd. ("XAN 2019-RSO7"), a $687.2 million CRE debt securitization transaction that provided financing for CRE loans. XAN 2019-RSO7 issued a total of $585.8 million of non-recourse, floating-rate notes at par, of which RCC ~~Real Estate~~RE purchased $10.0 million, or approximately 20%, of the Class D notes. Additionally, RCC ~~Real Estate~~RE purchased 100% of the Class E and Class F notes and a subsidiary of RCC ~~Real Estate~~RE purchased 100% of the outstanding preference shares. The notes purchased by RCC ~~Real Estate~~RE are subordinated in right of payment to all other senior notes issued by XAN 2019-RSO7, but are senior in right of payment to the preference shares. The preference shares are subordinated in right of payment to all other securities issued by XAN 2019-RSO7.

At closing, the senior notes issued to investors consisted of the following classes: (i) $390.0 million of Class A notes bearing interest at one-month LIBOR plus 1.00%, increasing to 1.25% in April 2024; (ii) $70.4 million of Class A-S notes bearing interest at one-month LIBOR plus 1.50%, increasing to 1.75% in April 2024; (iii) $33.5 million of Class B notes bearing interest at one-month LIBOR plus 1.70%, increasing to 2.20% in May 2024; (iv) $42.9 million of Class C notes bearing interest at one-month LIBOR plus 2.05%, increasing to 2.55% in June 2024; and (v) $49.0 million of Class D notes bearing interest at one-month LIBOR plus 2.70%, increasing to 3.20% in July 2024.

All of the notes issued mature in April 2036, although the Company has the right to call the notes anytime after May 2021. ~~There is no reinvestment period for XAN 2019-RSO7; however, principal~~Principal repayments received, after closing and ending in April 2022, may be used to purchase funding participations with respect to existing collateral held outside of the securitization.

(Back to Index)

2225

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

Repurchase and Credit Facilities

Borrowings under the Company's repurchase agreements are guaranteed by the Company or one of its subsidiaries. The following table sets forth certain information with respect to the Company's repurchase agreements (dollars in thousands, except amounts in footnotes):

	March 31, 2019									December 31, 2018									June 30, 2019									December 31, 2018
	Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate
CRE - Term Repurchase Facilities
Wells Fargo Bank, N.A. ⁽²⁾	$	231,725	$	329,807		19		4.43	%	$	154,478	$	226,530		13		4.33	%	$	247,517	$	335,812		32		4.37	%	$	154,478	$	226,530		13		4.33	%
Morgan Stanley Bank, N.A. ⁽³⁾		37,139		62,664		3		5.12	%		37,113		62,457		3		5.09	%		37,137		62,665		3		5.03	%		37,113		62,457		3		5.09	%
Barclays Bank PLC ⁽⁴⁾		218,141		283,126		10		4.54	%		240,416		308,389		11		4.51	%		65,628		84,209		8		4.59	%		240,416		308,389		11		4.51	%
JPMorgan Chase Bank, N.A. ⁽⁵⁾		127,392		168,315		8		4.38	%		75,440		98,839		5		4.30	%		46,810		61,988		3		4.22	%		75,440		98,839		5		4.30	%

Trust Certificates - Term Repurchase Facilities
RSO Repo SPE Trust 2017 ⁽⁶⁾		47,229		118,780		2		6.43	%		47,172		118,780		2		6.41	%		41,903		113,453		2		6.34	%		47,172		118,780		2		6.41	%

CMBS - Short-Term Repurchase Agreements
RBC Capital Markets, LLC		227,663		289,654		30		3.66	%		246,476		313,644		33		3.64	%		216,167		276,512		30		3.55	%		246,476		313,644		33		3.64	%
JP Morgan Securities LLC		70,769		111,238		17		3.65	%		42,040		73,066		13		3.57	%		89,560		118,345		18		3.57	%		42,040		73,066		13		3.57	%
Deutsche Bank Securities Inc.		5,073		6,332		5		3.95	%		7,305		9,158		5		3.98	%		22,670		42,874		5		3.75	%		7,305		9,158		5		3.98	%
Total	$	965,131	$	1,369,916						$	850,440	$	1,210,863						$	767,392	$	1,095,858						$	850,440	$	1,210,863

(1)	Outstanding borrowings include accrued interest payable.

(2)	Includes ~~$1.4~~$1.1 million and $1.6 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(3)	Includes ~~$152,000~~$137,000 and $167,000 of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(4)	Includes ~~$1.3~~$1.1 million and $1.5 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(5)	Includes ~~$1.8~~$1.6 million and $2.0 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(6)	Includes ~~$175,000~~$146,000 and $204,000 of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

The following table shows information about the amount at risk under the repurchase facilities at ~~March 31,~~June 30, 2019 (dollars in thousands):

	Amount at Risk⁽¹⁾		Weighted Average Remaining Maturity	Weighted Average Interest Rate			Amount at Risk⁽¹⁾		Weighted Average Remaining Maturity	Weighted Average Interest Rate
At March 31, 2019:
At June 30, 2019:
CRE - Term Repurchase Facilities
Wells Fargo Bank, N.A.	$	98,078	1.3 years		4.43	%	$	88,544	1.1 years		4.37	%
Morgan Stanley Bank, N.A.	$	25,687	163 days		5.12	%	$	25,690	72 days		5.03	%
Barclays Bank PLC	$	64,897	2.0 years		4.54	%	$	17,739	1.8 years		4.59	%
JPMorgan Chase Bank, N.A.	$	39,728	2.6 years		4.38	%	$	13,631	2.3 years		4.22	%
Trust Certificates - Term Repurchase Facility
RSO Repo SPE Trust 2017	$	71,437	1.5 years		6.43	%	$	71,440	1.2 years		6.34	%
CMBS - Short-Term Repurchase Agreements
RBC Capital Markets, LLC	$	62,586	19 days		3.66	%	$	60,817	20 days		3.55	%
JP Morgan Securities LLC	$	40,799	17 days		3.65	%	$	29,118	12 days		3.57	%
Deutsche Bank Securities Inc.	$	1,212	54 days		3.95	%	$	20,295	49 days		3.75	%

(1)	Equal to the total of the estimated fair value of securities or loans sold and accrued interest receivable, minus the total of the repurchase agreement liabilities and accrued interest payable.

The Company was in compliance with all covenants in each of the respective agreements at ~~March 31,~~June 30, 2019.

(Back to Index)

2326

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

CRE - Term Repurchase Facilities

In July 2018, the Company's wholly-owned subsidiary entered into an amended and restated master agreement (the "2018 Facility") with Wells Fargo Bank, N.A. ("Wells Fargo") to finance the origination and acquisition of CRE loans. In May 2019, the Company executed an amendment of the 2018 Facility, amending certain terms to add an available loan servicer and to update references in connection with an amended fee letter.

Trust Certifications - Term Repurchase Facility

In September 2017, the Company's wholly-owned subsidiary entered into a repurchase and securities agreement (the "2017 Term Repurchase Trust Facility") with RSO Repo SPE Trust 2017. In July 2019, the Company paid off the outstanding balance of the 2017 Term Repurchase Trust Facility in connection with the redemption of RCC 2017-CRE5.

Contractual maturity dates of the Company's borrowings' principal outstanding by category and year are presented in the table below (in thousands):

	Total		2019		2020		2021		2022		2023 and Thereafter		Total		2019		2020		2021		2022		2023 and Thereafter
At March 31, 2019:
At June 30, 2019:
CRE securitizations	$	456,370	$	—	$	—	$	—	$	—	$	456,370	$	973,091	$	—	$	—	$	—	$	—	$	973,091
Unsecured junior subordinated debentures		51,548		—		—		—		—		51,548		51,548		—		—		—		—		51,548
4.50% Convertible Senior Notes		143,750		—		—		—		143,750		—		143,750		—		—		—		143,750		—
8.00% Convertible Senior Notes		21,182		—		21,182		—		—		—		21,182		—		21,182		—		—		—
Repurchase and credit facilities		970,036		340,796		280,584		348,656		—		—		771,646		365,671		290,750		115,225		—		—
Total	$	1,642,886	$	340,796	$	301,766	$	348,656	$	143,750	$	507,918	$	1,961,217	$	365,671	$	311,932	$	115,225	$	143,750	$	1,024,639

NOTE 10 - SHARE ISSUANCE AND REPURCHASE

In March 2018, the Company redeemed all remaining shares of its 8.25% Series B Cumulative Redeemable Preferred Stock ("Series B Preferred Stock") at a redemption price of $25.00 per share, or $115.3 million, plus accrued but unpaid distributions, resulting in a preferred stock redemption charge of $7.5 million on the consolidated statement of operations for the ~~three~~six months ended ~~March 31,~~June 30, 2018.

On or after July 30, 2024, the Company may, at its option, redeem its 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock ("Series C Preferred Stock"), in whole or in part, at any time and from time to time, for cash at $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. Effective July 30, 2024 and thereafter, the Company will pay cumulative distributions on the Series C Preferred Stock at a floating rate equal to three-month LIBOR plus 5.927% per annum based on the $25.00 liquidation preference, provided that such floating rate shall not be less than the initial rate of 8.625% at any date of determination.

At June 30, 2019, the Company had 4.8 million shares of Series C Preferred Stock outstanding, with a weighted average issuance price, excluding offering costs, of $25.00.

Under a share repurchase plan authorized by the Board in August 2015, the Company was authorized to repurchase up to $50.0 million of its outstanding equity and debt securities. In March 2016, the Board approved a new securities repurchase program for up to $50.0 million of its outstanding securities, which replaced the August 2015 repurchase plan. During the three and six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not repurchase any shares of its common or preferred stock through this program. At ~~March 31,~~June 30, 2019, $44.9 million remains available under this repurchase plan.

~~At March 31,~~(Back to Index)

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019 ~~the Company had 4.8 million shares of Series C Preferred Stock outstanding, with a weighted average issuance price, excluding offering costs, of $25.00.~~

(unaudited)

NOTE 11 - ~~SHARE-BASED~~SHARE-BASED COMPENSATION

In June 2019, the Company's shareholders approved the Exantas Capital Corp. Second Amended and Restated Omnibus Equity Compensation Plan (the "June 2019 Plan"), which amended the May 2014 plan. The June 2019 Plan (i) increased the number of shares authorized for issuance from 3,275,000 shares to 4,775,000 shares; (ii) extended the expiration date from May 2024 to June 2029; and (iii) made other clarifying and updating amendments.

The following table summarizes the Company's restricted common stock transactions:

	Non-Employee Directors			Non- Employees ⁽¹⁾			Former Employees			Total			Non-Employee Directors			Non- Employees ⁽¹⁾			Former Employees			Total
Unvested shares at January 1, 2019		30,234			386,628			5,809			422,671			30,234			386,628			5,809			422,671
Issued		17,416			196,198			—			213,614			24,650			196,198			—			220,848
Vested		(20,029	)		(175,454	)		(5,809	)		(201,292	)		(27,032	)		(175,454	)		(5,809	)		(208,295	)
Forfeited		—			(4,007	)		—			(4,007	)		—			(8,453	)		—			(8,453	)
Unvested shares at March 31, 2019		27,621			403,365			—			430,986
Unvested shares at June 30, 2019														27,852			398,919			—			426,771

(1)	Non-employees are employees of C-III or Resource America, Inc. ("Resource America").

The fair ~~values~~value at grant date of the shares of restricted common stock granted to non-employees during the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 ~~were each~~was $2.0 million. The fair values at grant date of shares of restricted common stock issued to the Company's eight non-employee directors during the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 were ~~each $185,000.~~$265,000 and $255,000, respectively.

At ~~March 31,~~June 30, 2019, the total unrecognized restricted common stock expense for non-employees was ~~$2.6~~$2.1 million, with a weighted average amortization period remaining of ~~2.4~~2.2 years. At December 31, 2018, the total unrecognized restricted common stock expense for non-employees was $1.1 million, with a weighted average amortization period remaining of 1.8 years.

The following table summarizes restricted common stock grants during the six months ended June 30, 2019:

Grant Date	Shares		Vesting per Year	Vesting Date(s)
January 22, 2019		196,198	33%	January 22, 2020, January 22, 2021 and January 22, 2022
February 1, 2019		3,308	100%	February 1, 2020
March 8, 2019		14,108	100%	March 8, 2020
June 3, 2019		3,164	100%	June 3, 2020
June 6, 2019		3,170	100%	June 6, 2020
June 19, 2019		900	100%	June 19, 2020

The following table summarizes the status of the Company's vested stock options at June 30, 2019:

Vested Options	Number of Options		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Aggregate Intrinsic Value (in thousands)
Vested at January 1, 2019		10,000	$	25.60
Vested		—		—
Exercised		—		—
Forfeited		—		—
Expired		—		—
Vested at June 30, 2019		10,000	$	25.60		1.88	$	—

There were no options granted during the six months ended June 30, 2019 or 2018. The outstanding stock options have contractual terms of ten years and will expire in 2021.

(Back to Index)

2428

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

~~The following table summarizes restricted common stock grants during the three months ended March 31, 2019:~~

Grant Date

Shares

Vesting per Year

Vesting Date(s)
January 22, 2019

196,198

33%

January 22, 2020, January 22, 2021 and January 22, 2022
February 1, 2019

3,308

100%

February 1, 2020
March 8, 2019

14,108

100%

March 8, 2020

~~The following table summarizes the status of the Company's vested stock options at March 31, 2019:~~

Vested Options

Number of Options

Weighted Average Exercise Price

Weighted Average Remaining Contractual Term (in years)

Aggregate Intrinsic Value (in thousands)

Vested at January 1, 2019

10,000

$
25.60

Vested

—

—

Exercised

—

—

Forfeited

—

—

Expired

—

—

Vested at March 31, 2019

10,000

$
25.60

2.13

$
—

~~There were no options granted during the three months ended March 31, 2019 or 2018. The outstanding stock options have contractual terms of ten years and will expire in 2021.~~

The components of equity compensation expense for the periods presented are as follows (in thousands):

	For the Three Months Ended				For the Three Months Ended				For the Six Months Ended
	March 31,				June 30,				June 30,
	2019		2018		2019		2018		2019		2018
Restricted shares granted to non-employees ⁽¹⁾	$	611	$	895	$	338	$	587	$	949	$	1,481
Restricted shares granted to non-employee directors		72		72		74		72		146		145
Total	$	683	$	967	$	412	$	659	$	1,095	$	1,626

(1)	Non-employees are employees of C-III or Resource America.

Under the Company's Third Amended and Restated Management Agreement ("Management Agreement"), incentive compensation is paid quarterly. Up to 75% of the incentive compensation is paid in cash and at least 25% is paid in the form of an award of common stock, recorded in management fees on the consolidated statements of operations. During the three and six months ended June 30, 2019, the Company incurred incentive compensation payable to the Manager of $165,000, of which $124,000 was payable in cash and $41,000, representing 3,615 shares, was payable in common stock. The Manager received no incentive ~~management fee~~compensation for the three and six months ended ~~March 31, 2019 and~~June 30, 2018.

All equity awards, apart from incentive compensation under the Management Agreement, are discretionary in nature and subject to approval by the compensation committee of the Board.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

NOTE 12 - EARNINGS PER SHARE

The following table presents a reconciliation of basic and diluted earnings (losses) per common share for the periods presented as follows (dollars in thousands, except per share amounts):

	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31,						June 30,						June 30,
	2019			2018			2019			2018			2019			2018
Net income (loss) from continuing operations	$	8,170		$	(137	)
Net income from continuing operations							$	9,003		$	9,189		$	17,173		$	9,052
Net income allocated to preferred shares		(2,588	)		(5,210	)		(2,587	)		(2,587	)		(5,175	)		(7,797	)
Consideration paid in excess of carrying value of preferred shares		—			(7,482	)		—			—			—			(7,482	)
Net income (loss) from continuing operations allocable to common shares		5,582			(12,829	)		6,416			6,602			11,998			(6,227	)
Net (loss) income from discontinued operations, net of tax		(37	)		247
Net loss from discontinued operations, net of tax								(112	)		(450	)		(149	)		(203	)
Net income (loss) allocable to common shares	$	5,545		$	(12,582	)	$	6,304		$	6,152		$	11,849		$	(6,430	)

Weighted average number of common shares outstanding:
Weighted average number of common shares outstanding - basic								31,438,247			31,215,598			31,409,063			31,163,859
Effect of dilutive securities - unvested restricted stock								217,933			186,412			184,983			—
Weighted average number of common shares outstanding - diluted								31,656,180			31,402,010			31,594,046			31,163,859

Net income (loss) per common share - basic:
Weighted average number of shares outstanding		31,379,253			31,111,315
Continuing operations	$	0.18		$	(0.41	)	$	0.20		$	0.21		$	0.38		$	(0.20	)
Discontinued operations		—			0.01			—			(0.01	)		—			(0.01	)
Net income (loss) per common share - basic	$	0.18		$	(0.40	)	$	0.20		$	0.20		$	0.38		$	(0.21	)
Net income (loss) per common share - diluted:
Weighted average number of shares outstanding		31,379,253			31,111,315
Additional shares due to assumed conversion of dilutive instruments		152,033			—
Adjusted weighted-average number of common shares outstanding		31,531,286			31,111,315
Continuing operations	$	0.18		$	(0.41	)	$	0.20		$	0.21		$	0.38		$	(0.20	)
Discontinued operations		—			0.01			—			(0.01	)		—			(0.01	)
Net income (loss) per common share - diluted	$	0.18		$	(0.40	)	$	0.20		$	0.20		$	0.38		$	(0.21	)
Potentially dilutive shares excluded from calculation due to anti-dilutive effect⁽¹⁾		12,486,778			14,885,289			12,618,770			14,885,296			12,618,770			14,885,296

(1)

Potentially dilutive shares issuable in connection with the potential conversion of the Company's 4.50% convertible senior notes due 2022 ("4.50% Convertible Senior Notes") and 8.00% convertible senior notes due 2020 ("8.00% Convertible Senior Notes") (see Note 9) during the three and six months ended ~~March 31,~~June 30, 2019 and 2018 and its 6.00% convertible senior notes due 2018 during the three and six months ended ~~March 31,~~June 30, 2018 were not included in the calculation of diluted net income (loss) per share because the effect would be anti-dilutive.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

NOTE 13 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table presents the changes in each component of accumulated other comprehensive income (loss) for the ~~three~~six months ended ~~March 31,~~June 30, 2019 (in thousands):

	Net Unrealized Gain (Loss) on Derivatives			Net Unrealized (Loss) Gain on Investment Securities Available-for-Sale			Accumulated Other Comprehensive Income (Loss)			Net Unrealized Gain (Loss) on Derivatives			Net Unrealized (Loss) Gain on Investment Securities Available-for-Sale			Accumulated Other Comprehensive Income (Loss)
Balance at January 1, 2019	$	563		$	(3,620	)	$	(3,057	)	$	563		$	(3,620	)	$	(3,057	)
Other comprehensive (loss) income before reclassifications		(1,693	)		5,865			4,172			(4,390	)		9,196			4,806
Amounts reclassified from accumulated other comprehensive income (loss) ⁽¹⁾		(23	)		—			(23	)
Balance at March 31, 2019	$	(1,153	)	$	2,245		$	1,092
Amounts reclassified from accumulated other comprehensive income ⁽¹⁾											(68	)		(4	)		(72	)
Balance at June 30, 2019										$	(3,895	)	$	5,572		$	1,677

(1)	Amounts reclassified from accumulated other comprehensive income are reclassified to interest expense and net realized and unrealized ~~loss~~gain on investment securities available-for-sale and loans and derivatives on the Company's consolidated statements of operations.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

NOTE 14 - RELATED PARTY TRANSACTIONS

Relationship with C-III and Certain of its Subsidiaries. The Manager is a wholly-owned subsidiary of Resource America, which is a wholly-owned subsidiary of C-III, a leading CRE investment management and services company engaged in a broad range of activities, including primary and special loan servicing, loan origination, fund management, CDO management, principal investment, zoning due diligence, investment sales and multifamily property management. C-III is indirectly controlled and partially owned by Island Capital Group LLC ("Island Capital"), of which Andrew L. Farkas, the Company's Chairman, is the managing member. Mr. Farkas is also chairman and chief executive officer of C-III. In addition, Robert C. Lieber, the Company's Chief Executive Officer, and Matthew J. Stern, the Company's President, are executive managing directors of both C-III and Island Capital. Jeffrey P. Cohen, who is a member of the Company's Board, is president of both C-III and Island Capital. Those officers and the Company's other executive officers are also officers of the Company's Manager, Resource America, C-III and/or affiliates of those companies. At ~~March 31,~~June 30, 2019, C-III indirectly beneficially owned 766,718, or 2.4%, of the Company's outstanding common shares.

The Company has a Management Agreement with the Manager, amended and restated on December 14, 2017, pursuant to which the Manager provides the day-to-day management of the Company's operations and receives substantial fees. For the three and six months ended ~~March 31,~~June 30, 2019, ~~and 2018,~~ the Manager earned base management fees of approximately $2.1 million and $4.2 million, respectively. For the three and six months ended June 30, 2018, the Manager earned base management fees of approximately $2.8 million and $5.6 million, respectively. For the three and six months ended June 30, 2019, the Manager earned incentive compensation of approximately $165,000, of which $124,000 was payable in cash and approximately $41,000 was payable in common stock at June 30, 2019. No incentive ~~management fee~~compensation was earned for the three and six months ended ~~March 31, 2019 and~~June 30, 2018. At ~~March 31,~~June 30, 2019 and December 31, 2018, ~~$698,000~~$699,000 and $938,000, respectively, of base management fees were payable by the Company to the Manager. At June 30, 2019, $165,000 of incentive compensation was payable by the Company to the Manager. There was no incentive compensation payable at December 31, 2018. The Manager and its affiliates provide the Company with a Chief Financial Officer and a sufficient number of additional accounting, finance, tax and investor relations professionals. The Company reimburses the Manager's and its affiliates' expenses for (a) the wages, salaries and benefits of the Chief Financial Officer, (b) a portion of the wages, salaries and benefits of accounting, finance, tax and investor relations professionals, in proportion to such personnel's percentage of time allocated to the Company's operations, and (c) personnel principally devoted to the Company's ancillary operating subsidiaries. The Company reimburses out-of-pocket expenses and certain other costs incurred by the Manager and its affiliates that relate directly to the Company's operations. For the three and six months ended ~~March 31,~~June 30, 2019, the Company reimbursed the Manager $1.1 million and $2.1 million, respectively, for all such compensation and costs. For the three and six months ended June 30, 2018, the Company reimbursed the Manager ~~$1.0~~$1.9 million and ~~$955,000,~~$2.8 million, respectively, for all such compensation and costs. At ~~March 31,~~June 30, 2019 and December 31, 2018, the Company had payables to Resource America and its subsidiaries pursuant to the Management Agreement totaling approximately ~~$380,000~~$401,000 and $333,000, respectively. The Company's base management fee payable and expense reimbursements payable are recorded in management fee payable and accounts payable and other liabilities on the consolidated balance sheets, respectively.

At ~~March 31,~~June 30, 2019, the Company retained equity in ~~five~~six securitization entities that were structured for the Company by the Manager, although three of the securitization entities had been substantially liquidated as of ~~March 31,~~June 30, 2019. Under the Management Agreement, the Manager was not separately compensated by the Company for executing these transactions and is not separately compensated for managing the securitization entities and their assets.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

Relationship with Resource Real Estate, LLC. Resource Real Estate, LLC ("Resource Real Estate"), an indirect wholly-owned subsidiary of Resource America and C-III, originates, finances and manages the Company's CRE loan portfolio. The Company reimburses Resource Real Estate for loan origination costs associated with all loans originated. At December 31, 2018, the Company had net receivables from Resource Real Estate for loan deposits of $26,000. There were no loan deposits receivable from Resource Real Estate at ~~March 31,~~June 30, 2019.

Resource Real Estate served as special servicer for the following liquidated real estate securitization transactions, which provided financing for CRE loans: (i) Resource Capital Corp. 2014-CRE2, Ltd., a $353.9 million securitization that closed in July 2014 and liquidated in August 2017; (ii) Resource Capital Corp. 2015-CRE3, Ltd., a $346.2 million securitization that closed in February 2015 and liquidated in August 2018; ~~and~~ (iii) Resource Capital Corp. 2015-CRE4, Ltd., a $312.9 million securitization that closed in August 2015 and liquidated in July ~~2018. Resource Real Estate serves as special servicer for Resource Capital Corp.~~2018; and (iv) RCC 2017-CRE5, ~~Ltd. ("RCC 2017-CRE5"),~~ a $376.7 million securitization that closed in July 2017. With respect to each specially serviced mortgage loan, Resource Real Estate receives special servicing fees, payable monthly on an asset-by-asset basis, equal to the product of (a) the special servicing fee rate, 0.25% per annum, multiplied by (b) the outstanding principal balance of such specially serviced mortgage loan.2017 and liquidated in July 2019. Resource Real Estate did not earn any special servicing fees during the three and six months ended ~~March 31,~~June 30, 2019 and 2018.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

Relationship with C-III Commercial Mortgage and C3AM. In May 2019, RCC RE entered into a Mortgage Loan Sale and Purchase Agreement (the "May 2019 Loan Acquisition Agreement") with C-III Commercial Mortgage LLC ("C-III Commercial Mortgage"), a wholly-owned subsidiary of C-III, that provided for the acquisition by RCC RE of certain CRE loans on a servicing-released basis at par, plus accrued and unpaid interest on each loan for an aggregate purchase price of $197.6 million. In accordance with the terms of the May 2019 Loan Acquisition Agreement, C-III Commercial Mortgage retains its title to all exit fees in excess of 0.50% of the outstanding principal balance. During the three and six months ended June 30, 2019, C-III Commercial Mortgage did not earn any exit fees. The Company had no outstanding payables to C-III Commercial Mortgage LLC at June 30, 2019.

Additionally, C3AM served as the primary servicer for the CRE loans collateralizing RCC 2017-CRE5 and serves as the primary servicer for ~~RCC 2017-CRE5~~the CRE loans acquired in the May 2019 Loan Acquisition Agreement and the CRE loans collateralizing Exantas Capital Corp. 2018-RSO6, Ltd. ("XAN 2018-RSO6"), a $514.2 million securitization that closed in June 2018, and XAN 2019-RSO7, a $687.2 million securitization that closed in April 2019. C3AM receives servicing fees, payable monthly on an asset-by-asset ~~basis, equal to the product of (a) the servicing fee rate, 0.05% per annum, multiplied by (b) the outstanding principal balance of each mortgage loan.~~basis. C3AM serves as special servicer for C40, XAN 2018-RSO6 and XAN ~~2018-RSO6,~~2019-RSO7, under which it receives a base special servicing ~~fee equal to the product of (a) the special servicing fee rate, 0.25% per annum, multiplied by (b) the outstanding principal balance of such specially serviced mortgage loan.~~ fee.

During the three and six months ended ~~March 31,~~June 30, 2019, C3AM earned approximately $170,000 and $261,000, respectively, in servicing fees and the Company received $48,000 of exit fees from C3AM on a CRE loan acquired in the May 2019 Loan Acquisition Agreement. During the three and six months ended June 30, 2018, C3AM earned approximately ~~$91,000~~$67,000 and ~~$50,000,~~$102,000, respectively, in servicing fees. C3AM did not earn any special servicing fees during the three and six months ended ~~March 31,~~June 30, 2019 and 2018. The Company had payables to C3AM of approximately ~~$25,000~~$47,000 and $26,000 at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

NOTE 15 - DISTRIBUTIONS

For the quarters ended ~~March 31,~~June 30, 2019 and 2018, the Company declared and subsequently paid dividends of ~~$0.20~~$0.225 and ~~$0.05~~$0.10 per common share, respectively.

In order to qualify as a REIT, the Company must currently distribute at least 90% of its taxable income. In addition, the Company must distribute 100% of its taxable income in order to not be subject to corporate federal income taxes on retained income. The Company anticipates it will distribute substantially all of its taxable income to its stockholders. Because taxable income differs from cash flow from operations due to non-cash revenues or expenses (such as provisions for loan losses and depreciation), in certain circumstances the Company may generate operating cash flow in excess of its distributions or, alternatively, may be required to borrow funds to make sufficient distribution payments.

The Company's 2019 dividends are, and will be, determined by the Board, which will also consider the composition of any dividends declared, including the option of paying a portion in cash and the balance in additional shares of common stock.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

The following tables present dividends declared (on a per share basis) for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and year ended December 31, 2018, with respect to the Company's common stock and Series C Preferred Stock, and for the period from January 1, 2018 through March 26, 2018, with respect to the Company's Series B Preferred Stock:

	Common Stock					Common Stock
	Date Paid	Total Dividend Paid		Dividend Per Share		Date Paid	Total Dividend Paid		Dividend Per Share
		(in thousands)					(in thousands)
2019
June 30						July 26	$	7,172	$	0.225
March 31	April 26	$	6,373	$	0.20	April 26	$	6,373	$	0.20
2018
December 31	January 25, 2019	$	5,540	$	0.175	January 25, 2019	$	5,540	$	0.175
September 30	October 26	$	4,749	$	0.15	October 26	$	4,749	$	0.15
June 30	July 27	$	3,165	$	0.10	July 27	$	3,165	$	0.10
March 31	April 27	$	1,584	$	0.05	April 27	$	1,584	$	0.05

	Series B Preferred Stock					Series C Preferred Stock					Series B Preferred Stock					Series C Preferred Stock
	Date Paid	Total Dividend Paid		Dividend Per Share		Date Paid	Total Dividend Paid		Dividend Per Share		Date Paid	Total Dividend Paid		Dividend Per Share		Date Paid	Total Dividend Paid		Dividend Per Share
	(in thousands)					(in thousands)					(in thousands)					(in thousands)
2019
June 30											N/A	N/A		N/A		July 30	$	2,587	$	0.539063
March 31	N/A	N/A		N/A		April 30	$	2,588	$	0.539063	N/A	N/A		N/A		April 30	$	2,588	$	0.539063
2018
December 31	N/A	N/A		N/A		January 30, 2019	$	2,588	$	0.539063	N/A	N/A		N/A		January 30, 2019	$	2,588	$	0.539063
September 30	N/A	N/A		N/A		October 30	$	2,588	$	0.539063	N/A	N/A		N/A		October 30	$	2,588	$	0.539063
June 30	N/A	N/A		N/A		July 30	$	2,588	$	0.539063	N/A	N/A		N/A		July 30	$	2,588	$	0.539063
March 31	N/A	N/A		N/A		April 30	$	2,588	$	0.539063	N/A	N/A		N/A		April 30	$	2,588	$	0.539063
March 26	March 26	$	1,480	$	0.320830	N/A	N/A		N/A		March 26	$	1,480	$	0.320830	N/A	N/A		N/A

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

NOTE 16 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table presents the Company's financial instruments carried at fair value on a recurring basis based upon the fair value hierarchy (in thousands):

	Level 1		Level 2		Level 3		Total		Level 1		Level 2			Level 3		Total
At March 31, 2019:
At June 30, 2019:
Assets:
Investment securities available-for-sale	$	—	$	—	$	440,800	$	440,800	$	—	$	—		$	445,664	$	445,664
Derivatives		—		243		—		243
Total assets at fair value	$	—	$	243	$	440,800	$	441,043	$	—	$	—		$	445,664	$	445,664
Liabilities:
Derivatives	$	—	$	1,994	$	—	$	1,994	$	—	$	(4,470	)	$	—	$	(4,470	)
Total liabilities at fair value	$	—	$	1,994	$	—	$	1,994	$	—	$	(4,470	)	$	—	$	(4,470	)
At December 31, 2018:
Assets:
Investment securities available-for-sale	$	—	$	—	$	418,998	$	418,998	$	—	$	—		$	418,998	$	418,998
Derivatives		—		985		—		985		—		985			—		985
Total assets at fair value	$	—	$	985	$	418,998	$	419,983	$	—	$	985		$	418,998	$	419,983
Liabilities:
Derivatives	$	—	$	1,043	$	—	$	1,043	$	—	$	1,043		$	—	$	1,043
Total liabilities at fair value	$	—	$	1,043	$	—	$	1,043	$	—	$	1,043		$	—	$	1,043

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

In accordance with guidance on fair value measurements and disclosures, the Company is not required to disclose quantitative information with respect to unobservable inputs contained in fair value measurements that are not developed by the Company. As a consequence, the Company has not disclosed such information associated with fair values obtained for investment securities available-for-sale and derivatives from third-party pricing sources.

The following table presents additional information about the Company's assets that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs (in thousands):

	CMBS			CMBS
Balance, January 1, 2019	$	418,998		$	418,998
Included in earnings		729			1,415
Purchases		27,383			40,594
Sale					(638	)
Paydowns ⁽¹⁾		(12,095	)		(23,897	)
Included in OCI		5,865
Balance, March 31, 2019	$	440,880
Included in other comprehensive income					9,192
Balance, June 30, 2019				$	445,664

(1)	Includes non-cash adjustments in connection with the recalculation of the accretable yield on certain interest-only CMBS.

Legacy CRE loans held for sale are measured at the lower of cost or market on a nonrecurring basis. To determine fair value of the legacy CRE loans held for sale, the Company primarily uses appraisals obtained from third-parties as a practical expedient. The Company may also use the present value of estimated cash flows, market price, if available, or other determinants of the fair value of the collateral less estimated disposition costs. ~~During~~The Company recorded losses of $1.3 million during the three months ended ~~March 31,~~June 30, 2019 and $1.4 million, which included $102,000 of protective advances to cover borrower operating losses, during the six months ended June 30, 2019 on one legacy CRE loan held for sale. The losses comprised a $1.3 million fair value charge in connection with the updated fair value based on the average of three June 2019 brokers' opinion of value that were taken into account equally along with the latest appraisal received in February 2019. During the six months ended June 30, 2018, the Company recorded losses of ~~$102,000 and~~ $4.7 million ~~respectively,~~ on ~~one~~the same legacy CRE loan held for sale, which included protective advances to cover borrower operating losses of ~~$102,000 and $172,000, respectively, to adjust~~$172,000. No losses were incurred during the three months ended June 30, 2018. The losses adjusted the loan to its ~~adjusted appraised~~fair value, ~~and subtract~~less the remaining estimated costs to repair the underlying collateral, equal to $16.1 million and $17.0 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018, respectively. The ~~overall~~terminal capitalization ~~rate~~rates used in the updated appraisal ~~was 8.14%~~and brokers' opinion of values ranged from 8.50% to 10.00% at ~~March 31, 2019 and December 31, 2018.~~June 30, 2019.

The Company is required to disclose the fair value of financial instruments for which it is practicable to estimate that value. The fair values of the Company's short-term financial instruments such as cash and cash equivalents, restricted cash, accrued interest receivable, principal paydowns receivable, accrued interest payable and distributions payable approximate their carrying values on the consolidated balance sheets. The fair values of the Company's investment securities available-for-sale are reported in Note 7. The fair values of the Company's derivative instruments are reported in Note 17.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

The fair values of the Company's loans held for investment are measured by discounting the expected future cash flows using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Fair values of loans with variable interest rates are expected to approximate fair value. Fair values of loans with fixed rates are calculated using the net present values of future cash flows, discounted at market rates. The Company's CRE loans had interest rates from ~~5.19%~~5.13% to ~~8.74%~~8.68% and 5.08% to 8.63% at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

The fair value of the Company's mezzanine loan is measured by discounting the expected cash flows using the future expected coupon rate. The Company's mezzanine loan is discounted at a rate of 10.00%.

The fair value of the Company's preferred equity ~~investment is~~investments are measured by discounting the expected cash flows using the future expected coupon rates. The Company's preferred equity ~~investment is~~investments are discounted at ~~a rate~~rates of 12.08% and 11.54%.

Senior notes in CRE securitizations are valued using dealer quotes, typically sourced from the dealer who underwrote the applicable CRE securitization.

The fair values of the junior subordinated notes RCT I and RCT II are estimated by using a discounted cash flow model with discount rates of 8.99% and 8.99%, respectively.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

The fair value of the convertible notes is determined using a discounted cash flow model that discounts the expected future cash flows using current interest rates on similar debts that do not have a conversion option. The 8.00% Convertible Senior Notes are discounted at a rate of 4.92% and the 4.50% Convertible Senior Notes are discounted at a rate of 7.43%.

Repurchase agreements are variable rate debt instruments indexed to LIBOR that reset periodically and, as a result, their carrying value approximates their fair value, excluding deferred debt issuance costs.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

The fair values of the Company's remaining financial instruments that are not reported at fair value on the consolidated balance sheets are reported in the following table (in thousands):

			Fair Value Measurements										Fair Value Measurements
	Carrying Value		Fair Value		Quoted Prices in Active Markets for Identical Assets of Liabilities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Value		Fair Value		Quoted Prices in Active Markets for Identical Assets of Liabilities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
At March 31, 2019:
At June 30, 2019:
Assets:
CRE whole loans held for investment	$	1,636,645	$	1,649,010	$	—	$	—	$	1,649,010	$	1,918,382	$	1,928,828	$	—	$	—	$	1,928,828
CRE mezzanine loan	$	4,700	$	4,700	$	—	$	—	$	4,700	$	4,700	$	4,700	$	—	$	—	$	4,700
CRE preferred equity investment	$	19,735	$	19,889	$	—	$	—	$	19,889
CRE preferred equity investments											$	25,410	$	25,565	$	—	$	—	$	25,565
Legacy CRE loans held for sale	$	17,000	$	17,000	$	—	$	—	$	17,000	$	16,082	$	16,082	$	—	$	—	$	16,082
Liabilities:
Senior notes in CRE securitizations	$	451,708	$	455,233	$	—	$	—	$	455,233	$	963,383	$	976,360	$	—	$	—	$	976,360
Junior subordinated notes	$	51,548	$	30,836	$	—	$	—	$	30,836	$	51,548	$	28,050	$	—	$	—	$	28,050
Convertible notes	$	152,054	$	164,932	$	—	$	—	$	164,932	$	152,942	$	164,932	$	—	$	—	$	164,932
Repurchase agreements	$	965,131	$	969,721	$	—	$	—	$	969,721	$	767,392	$	771,593	$	—	$	—	$	771,593
At December 31, 2018:
Assets:
CRE whole loans held for investment	$	1,527,712	$	1,538,759	$	—	$	—	$	1,538,759	$	1,527,712	$	1,538,759	$	—	$	—	$	1,538,759
CRE mezzanine loan	$	4,700	$	4,700	$	—	$	—	$	4,700	$	4,700	$	4,700	$	—	$	—	$	4,700
CRE preferred equity investment	$	19,555	$	19,718	$	—	$	—	$	19,718	$	19,555	$	19,718	$	—	$	—	$	19,718
Legacy CRE loans held for sale	$	17,000	$	17,000	$	—	$	—	$	17,000	$	17,000	$	17,000	$	—	$	—	$	17,000
Liabilities:
Senior notes in CRE securitizations	$	501,045	$	498,897	$	—	$	—	$	498,897	$	501,045	$	498,897	$	—	$	—	$	498,897
Junior subordinated notes	$	51,548	$	27,800	$	—	$	—	$	27,800	$	51,548	$	27,800	$	—	$	—	$	27,800
Convertible notes	$	151,190	$	164,932	$	—	$	—	$	164,932	$	151,190	$	164,932	$	—	$	—	$	164,932
Repurchase agreements	$	850,440	$	855,783	$	—	$	—	$	855,783	$	850,440	$	855,783	$	—	$	—	$	855,783

NOTE 17 - MARKET RISK AND DERIVATIVE INSTRUMENTS

The Company is affected by changes in certain market conditions. These changes in market conditions may adversely impact the Company's financial performance and are referred to as "market risks." When deemed appropriate, the Company uses derivatives as a risk management tool to mitigate the potential impact of certain market risks. The primary market risk managed by the Company through the use of derivative instruments is interest rate risk.

The Company may hold various derivatives in the ordinary course of business, including interest rate swaps. Interest rate swaps are contracts between two parties to exchange cash flows based on specified underlying notional amounts, assets and/or indices.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

A significant market risk to the Company is interest rate risk. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond the Company's control. Changes in the general level of interest rates can affect net interest income, which is the difference between the interest income earned on interest-earning assets and the interest expense incurred in connection with interest-bearing liabilities. Changes in the level of interest rates also can affect the value of the Company's interest-earning assets and the Company's ability to realize gains from the sale of these assets. A decline in the value of the Company's interest-earning assets pledged as collateral for borrowings could result in the counterparties demanding additional collateral pledges or liquidation of some of the existing collateral to reduce borrowing levels.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

The Company seeks to manage the extent to which net income changes as a function of changes in interest rates by matching adjustable-rate assets with variable-rate borrowings. The Company seeks to mitigate the potential impact on net income (loss) of adverse fluctuations in interest rates incurred on its borrowings by entering into hedging agreements.

The Company classifies its interest rate risk hedges as cash flow hedges, which are hedges that eliminate the risk of changes in the cash flows of a financial asset or liability. The Company records changes in fair value of derivatives designated and effective as cash flow hedges in accumulated other comprehensive income (loss), and records changes in fair value of derivatives designated and ineffective as cash flow hedges in earnings.

At ~~March 31,~~June 30, 2019 and December 31, 2018, the Company had 18 and 16, respectively, interest rate swap contracts outstanding whereby the Company paid a weighted average fixed rate of 2.50% and 2.54%, respectively, and received a variable rate equal to one-month LIBOR. The aggregate notional amount of these contracts was $87.6 million and $81.1 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018, respectively. The counterparty for the Company's designated interest rate hedge contracts at ~~March 31,~~June 30, 2019 and December 31, 2018 was Wells ~~Fargo Bank, N.A. ("Wells Fargo").~~Fargo.

There were no interest rate swaps in an asset position at June 30, 2019. At ~~March 31, 2019 and~~ December 31, 2018, the estimated fair value of the Company's interest rate swaps in an asset position was ~~$243,000 and $985,000, respectively.~~$985,000. At ~~March 31,~~June 30, 2019 and December 31, 2018, the estimated fair value of the Company's interest rate swaps in a liability position was ~~$2.0~~$4.5 million and $1.0 million, respectively. The Company had aggregate unrealized losses of ~~$1.2~~$3.9 million and aggregate unrealized gains of $563,000 on its interest rate swaps at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively, which are recorded in accumulated other comprehensive income (loss) on the consolidated balance sheets.

At June 30, 2019 and December 31, 2018, the Company had an unrealized gain of $576,000 and $621,000, respectively, attributable to two terminated interest rate swaps, in accumulated other comprehensive income (loss) on the consolidated balance sheets, to be accreted into earnings over the remaining life of the debt. The Company recorded accretion income, reported in interest expense on the consolidated statements of operations, of $23,000 and $45,000 during the three and six months ended ~~March 31,~~June 30, 2019, respectively, to accrete the accumulated other comprehensive income on the terminated swap agreements. The Company did not record any interest expense for the three and six months ended ~~March 31,~~June 30, 2018 to amortize accumulated other comprehensive income (loss) from terminated swap agreements.

The Company had a master netting agreement with Wells Fargo at ~~March 31,~~June 30, 2019. Regulations promulgated under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 mandate that the Company clear certain new interest rate swap transactions through a central counterparty. Transactions that are centrally cleared result in the Company facing a clearing house, rather than a swap dealer, as counterparty. Central clearing requires the Company to post collateral in the form of initial and variation margin to satisfy potential future obligations. The Company had no centrally cleared interest rate swaps with fair values in an asset position at June 30, 2019. At ~~March 31, 2019 and~~ December 31, 2018, the Company had centrally cleared interest rate swaps with fair values in an asset position of ~~$243,000 and $985,000, respectively.~~$985,000. At ~~March 31,~~June 30, 2019 and December 31, 2018, the Company had centrally cleared interest rate swaps with a fair value in a liability position of ~~$2.0~~$4.5 million and $1.0 million, respectively.

(Back to Index)

3235

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The following tables present the fair value of the Company's derivative financial instruments at ~~March 31,~~June 30, 2019 and December 31, 2018 on the Company's consolidated balance sheets and the related effect of the derivative instruments on the consolidated statements of operations for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018:

Fair Value of Derivative Instruments (in thousands)

	Asset Derivatives					Liability Derivatives
At March 31, 2019	Notional Amount		Consolidated Balance Sheets Location	Fair Value
At June 30, 2019						Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	31,725	Derivatives, at fair value	$	243	$	87,551	Derivatives, at fair value	$	4,470
Interest rate swap contracts, hedging						$	87,551	Accumulated other comprehensive income (loss)	$	(3,895	)

Liability Derivatives

Notional Amount

Consolidated Balance Sheets Location

Fair Value

Interest rate swap contracts, hedging ⁽¹⁾

$
49,326

Derivatives, at fair value

$
1,994

Interest rate swap contracts, hedging

$
81,051

Accumulated other comprehensive income (loss)

$
(1,153
)

	Asset Derivatives					Asset Derivatives
At December 31, 2018	Notional Amount		Consolidated Balance Sheets Location	Fair Value		Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	31,725	Derivatives, at fair value	$	985	$	31,725	Derivatives, at fair value	$	985

	Liability Derivatives
	Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	49,326	Derivatives, at fair value	$	1,043
Interest rate swap contracts, hedging	$	81,051	Accumulated other comprehensive income (loss)	$	563

(1)	Interest rate swap contracts are accounted for as cash flow hedges.

The Effect of Derivative Instruments on the Consolidated Statements of Operations (in thousands)

Derivatives

Three Months Ended March 31, 2019

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Six Months Ended June 30, 2019

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Interest rate swap contracts, hedging

Interest expense

Derivatives

Three Months Ended March 31, 2018

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Six Months Ended June 30, 2018

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Interest rate swap contracts, hedging

Interest expense

(50

)

Interest expense

(80

)

NOTE 18 - OFFSETTING OF FINANCIAL ASSETS AND LIABILITIES

The following table presents a summary of the Company's offsetting of derivative assets (in thousands):

							(iv) Gross Amounts Not Offset on the Consolidated Balance Sheets
	(i) Gross Amounts of Recognized Assets		(ii) Gross Amounts Offset on the Consolidated Balance Sheets		(iii) = (i) - (ii) Net Amounts of Assets Included on the Consolidated Balance Sheets		Financial Instruments		Cash Collateral Pledged		(v) = (iii) - (iv) Net Amount
At December 31, 2018:
Derivatives, at fair value	$	985	$	—	$	985	$	—	$	—	$	985

There were no derivatives with a fair value in an asset position at June 30, 2019.

(Back to Index)

3336

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

~~NOTE 18 - OFFSETTING OF FINANCIAL ASSETS AND LIABILITIES~~

~~The following table presents a summary of the Company's offsetting of derivative assets (in thousands):~~

(iv)
Gross Amounts Not Offset on
the Consolidated Balance Sheets

(i)
Gross
Amounts of
Recognized
Assets

(ii)
Gross
Amounts
Offset on the
Consolidated
Balance
Sheets

(iii) = (i) - (ii)
Net
Amounts
of Assets
Included on
the
Consolidated
Balance
Sheets

Financial
Instruments

Cash
Collateral
Pledged

(v) = (iii) -
(iv)
Net Amount

At March 31, 2019:

Derivatives, at fair value

$
243

$
—

$
243

$
—

$
—

$
243

At December 31, 2018:

Derivatives, at fair value

$
985

$
—

$
985

$
—

$
—

$
985

The following table presents a summary of the Company's offsetting of financial liabilities and derivative liabilities (in thousands, except amounts in footnotes):

							(iv) Gross Amounts Not Offset on the Consolidated Balance Sheets												(iv) Gross Amounts Not Offset on the Consolidated Balance Sheets
	(i) Gross Amounts of Recognized Liabilities		(ii) Gross Amounts Offset on the Consolidated Balance Sheets		(iii) = (i) - (ii) Net Amounts of Liabilities Included on the Consolidated Balance Sheets		Financial Instruments⁽¹⁾		Cash Collateral Pledged		(v) = (iii) - (iv) Net Amount		(i) Gross Amounts of Recognized Liabilities		(ii) Gross Amounts Offset on the Consolidated Balance Sheets		(iii) = (i) - (ii) Net Amounts of Liabilities Included on the Consolidated Balance Sheets		Financial Instruments⁽¹⁾		Cash Collateral Pledged		(v) = (iii) - (iv) Net Amount
At March 31, 2019:
At June 30, 2019:
Derivatives, at fair value⁽²⁾	$	1,994	$	—	$	1,994	$	—	$	1,994	$	—	$	4,470	$	—	$	4,470	$	—	$	4,470	$	—
Repurchase agreements and term facilities⁽³⁾		965,131		—		965,131		964,168		963		—		767,392		—		767,392		767,392		—		—
Total	$	967,125	$	—	$	967,125	$	964,168	$	2,957	$	—	$	771,862	$	—	$	771,862	$	767,392	$	4,470	$	—
At December 31, 2018:
Derivatives, at fair value ⁽²⁾	$	1,043	$	—	$	1,043	$	—	$	1,043	$	—	$	1,043	$	—	$	1,043	$	—	$	1,043	$	—
Repurchase agreements and term facilities ⁽³⁾		850,440		—		850,440		850,440		—		—		850,440		—		850,440		850,440		—		—
Total	$	851,483	$	—	$	851,483	$	850,440	$	1,043	$	—	$	851,483	$	—	$	851,483	$	850,440	$	1,043	$	—

(1)	Amounts represent financial instruments pledged that are available to be offset against liability balances associated with term facilities, repurchase agreements and derivatives.

(2)	The Company posted excess cash collateral of ~~$3.2~~$3.4 million and $1.3 million related to interest rate swap contracts outstanding at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(3)	The combined fair value of securities and loans pledged against the Company's various repurchase agreements and term facilities was ~~$1.4~~$1.1 billion and $1.2 billion at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

All balances associated with repurchase agreements and derivatives are presented on a gross basis on the Company's consolidated balance sheets.

Certain of the Company's repurchase agreements and derivative transactions are governed by underlying agreements that generally provide for a right of offset in the event of default or in the event of a bankruptcy of either party to the transaction.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

NOTE 19 - COMMITMENTS AND CONTINGENCIES

The Company may become involved in litigation on various matters due to the nature of the Company's business activities. The resolution of these matters may result in adverse judgments, fines, penalties, injunctions and other relief against the Company as well as monetary payments or other agreements and obligations. In addition, the Company may enter into settlements on certain matters in order to avoid the additional costs of engaging in litigation. Except as discussed below, the Company is unaware of any contingencies arising from such litigation that would require accrual or disclosure in the consolidated financial statements at ~~March 31,~~June 30, 2019.

Open Litigation Matters

Six separate shareholder derivative suits (the "New York State Actions") purporting to assert claims on behalf of the Company were filed in the Supreme Court of New York on the following dates: December 2015 (the "Reaves Action"), February 2017 (the "Caito Action"), March 2017 (the "Simpson Action"), March 2017 (the "Heckel Action"), May 2017 (the "Schwartz Action") and August 2017 (the "Greff Action"). Plaintiffs in the Schwartz Action and Greff Action made demands on the Company's Board before filing suit, but plaintiffs in the Reaves Action, Caito Action, Simpson Action and Heckel Action did not. All of the shareholder derivative suits are substantially similar and allege that certain of the Company's current and former officers and directors breached their fiduciary duties, wasted corporate assets and/or were unjustly enriched. Certain complaints assert additional claims against the Manager and Resource America for unjust enrichment based on allegations that the Manager received excessive management fees from the Company. In June 2017, the ~~Court~~court stayed the Reaves Action, Caito Action, Simpson Action and Heckel Action in favor of the federal shareholder derivative litigation described ~~below. The Company's time to respond to the complaints in~~below under "- Settled and Dismissed Litigation Matters." In June 2019 and July 2019, the Schwartz Action and Greff Action, ~~is presently stayed by stipulation of the parties.~~respectively, were dismissed. The Company believes that the plaintiffs in each of the four remaining New York State Actions lack standing to assert claims derivatively on its behalf, and it intends to seek the dismissal of ~~any~~all of such remaining New York State ~~Action as to which the stay is lifted.~~

Four separate shareholder derivative suits purporting to assert claims on behalf of the Company were filed in the United States District Court for the Southern District of New York (the "Court") on the following dates by shareholders who declined to make a demand on the Board prior to filing suit: January 2017 (the "Greenberg Action"), January 2017 (the "Canoles Action"), January 2017 (the "DeCaro Action") and April 2017 (the "Gehan Action"). In May 2017, the Court consolidated the Greenberg Action, Canoles Action, DeCaro Action and Gehan Action as the "Federal Demand Futile Actions" and, in July 2017, appointed lead counsel and directed that a consolidated complaint be filed. Following consolidation, the plaintiffs in the Canoles Action and Gehan Action voluntarily dismissed their suits. The consolidated complaint in the Federal Demand Futile Actions, filed in August 2017, alleged claims for breach of fiduciary duty, corporate waste, unjust enrichment and violations of Section 14(a) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). In April 2018, the consolidated complaint in the Federal Demand Futile Actions was dismissed but the plaintiffs thereafter filed an appeal.

Three additional shareholder derivative suits purporting to assert claims on behalf of the Company were filed in the Court on the following dates by shareholders who served demands on the Board to bring litigation and allege that their demands were wrongfully refused: February 2017 (the "McKinney Action"), March 2017 (the "Sherek/Speigel Action") and April 2017 (the "Sebenoler Action"). In May 2017, the Court consolidated the McKinney Action, Sherek/Speigel Action and Sebenoler Action as the "Federal Demand Refused Actions." A consolidated complaint was filed on June 30, 2017, alleging claims for breach of fiduciary duty, unjust enrichment and violations of Section 14(a) of the Securities Exchange Act of 1934, as amended. The consolidated complaint in the Federal Demand Refused Actions was dismissed in February 2018 but the plaintiffs thereafter filed an appeal.

In November 2018, following participation in a mediation program ordered by the appellate court, the parties to the Federal Demand Futile Actions and Federal Demand Refused Actions (collectively, the "Federal Actions") reached an agreement, in principle, to settle the Federal Actions, subject to a variety of terms and conditions including the execution of a settlement agreement and Court approval. Thereafter, in January 2019, the parties to the Federal Actions executed a stipulation and agreement of settlement (the "Settlement Agreement"). On March 8, 2019, the Court granted the parties' motion for an indicative ruling, holding that if the Federal Actions are remanded by the appellate court back to the district court, the Court would grant preliminary approval of the Settlement Agreement and on March 22, 2019, after such remand, the Court preliminarily approved the Settlement Agreement and scheduled a hearing for May 17, 2019 on whether to grant final approval. Under the Settlement Agreement, if approved by the Court, the Company would implement certain corporate governance changes and pay $550,000 in plaintiffs' attorneys' fees to be funded by the Company's insurers and the defendants would receive a release from liability for certain claims, including all claims asserted in the Federal Actions. Among other terms and conditions, the Settlement Agreement provides that the defendants deny any and all allegations of wrongdoing and maintain that they have acted lawfully and in accordance with their fiduciary duties at all times. The Settlement Agreement further provides that the judgments dismissing the Federal Actions shall remain valid and binding unless reversed by an appellate court.

(Back to Index)

3537

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

In August 2017, Robert Canoles filed a shareholder derivative suit in Maryland Circuit Court against certain of the Company's current and former officers and directors, as well as the Manager and Resource America (the "Canoles Action"). ~~Mr. Canoles had previously filed his suit in the Court, but voluntarily dismissed that action after the Court declined to appoint his counsel as lead counsel in the Federal Demand Futile Actions.~~ The complaint in the Canoles Action, as amended in October 2017, asserts a variety of claims, including claims for breach of fiduciary duty, unjust enrichment and corporate waste, which are based on allegations substantially similar to those at issue in the Federal Demand Futile ~~Actions.~~Actions (defined below). The Canoles Action was stayed by the Maryland Circuit Court in favor of the federal shareholder litigation described ~~above.~~below under "- Settled and Dismissed Litigation Matters." The Company believes that Canoles lacks standing to assert claims derivatively on its behalf. ~~In the event that the stay is lifted, the~~The Company intends to seek the dismissal of the Canoles Action.

In September 2017, Michael Hafkey filed a shareholder derivative suit in the United States District Court for the District of Maryland against certain of the Company's former officers and directors and the Manager (the "Hafkey Action"). The complaint asserts a breach of fiduciary duty claim that is substantially similar to the claims at issue in the Federal Demand Refused Actions. Mr. Hafkey previously made a demand on the Board to investigate this claim, which was ultimately denied. The Hafkey Action was stayed by the Maryland District Court in favor of the Federal Actions described above. The Company believes that Hafkey lacks standing to assert claims derivatively on its behalf. In the event that the stay is lifted, the Company intends to seek the dismissal of the Hafkey Action.

In April 2018, the Company funded $2.0 million into escrow in connection with the proposed settlement of outstanding litigation, which was settled in August 2018. The Company did not have any general litigation reserve at ~~March 31,~~June 30, 2019 and December 31, 2018.

Primary Capital Mortgage, LLC ("PCM") is subject to litigation related to claims for repurchases or indemnifications on loans that PCM has sold to third parties. At ~~March 31,~~June 30, 2019 and December 31, 2018, no such litigation demand was outstanding. Reserves for such litigation demands are included in the reserve for mortgage repurchases and indemnifications that totaled $1.7 million at ~~March 31,~~June 30, 2019 and December 31, 2018. The reserves for mortgage repurchases and indemnifications are included in liabilities held for sale on the consolidated balance sheets.

Settled and Dismissed Litigation Matters

The Company previously disclosed two consolidated shareholder derivative actions pending in the United States District Court for the Southern District of New York (the "Court") purporting to assert claims on behalf of the Company similar to the claims in the New York State Actions (collectively, the "Federal Actions"): (a) by shareholders who declined to make a demand on the Board prior to filing suit (the "Federal Demand Futile Actions") comprising a suit filed in January 2017 (the "Greenberg Action") and another suit filed in January 2017 (the "DeCaro Action") and (b) by shareholders who served demands on the Board to bring litigation and allege that their demands were wrongfully refused ("Federal Demand Refused Actions") comprising a suit by filed in February 2017 (the "McKinney Action"), a suit filed in March 2017 (the "Sherek/Speigel Action") and a suit filed in April 2017 (the "Sebenoler Action"). In January 2019, the parties to the Federal Actions executed a stipulation and agreement of settlement (the "Federal Actions Settlement Agreement"), which received final approval from the Court on May 17, 2019. Under the Federal Actions Settlement Agreement, the Company agreed to implement certain corporate governance changes and paid $550,000 in plaintiffs' attorneys' fees, funded by the Company's insurers. In exchange for the settlement consideration, the defendants were released from liability for certain claims, including all claims asserted in the Federal Actions. Among other terms and conditions, the Federal Actions Settlement Agreement provides that the defendants deny any and all allegations of wrongdoing and maintain that they have acted lawfully and in accordance with their fiduciary duties at all times.

The Company previously disclosed another shareholder derivative action filed in the United States District Court for the District of Maryland against certain of the Company's former officers and directors and the Manager (the "Hafkey Action"). The complaint asserted a breach of fiduciary duty claim that was substantially similar to the claims at issue in the Federal Actions. In May 2019, Mr. Hafkey voluntarily dismissed his suit in light of the settlement and dismissal of the Federal Actions.

The Company previously disclosed a securities litigation suit against certain of the Company's current and former officers and directors titled Levin v. Resource Capital Corp. (the "Levin Action"). On February 5, 2018, the Company entered into a stipulation and agreement of settlement (the "Levin Action Settlement Agreement"), which received final approval from the Court on August 3, 2018. The Levin Action Settlement Agreement settled all claims asserted in the action on behalf of the certified class (the "Settlement"), which consisted, with specified exceptions, of all persons who purchased the Company's common stock, Series B Preferred Stock or Series C Preferred Stock between October 31, 2012 and August 5, 2015. Under the terms of the Levin Action Settlement Agreement, a payment of $9.5 million was made to settle the litigation. The settlement payment was funded principally by insurance coverage. In exchange for the settlement consideration, the Company and the individual defendants in the Levin Action (and certain related parties) have been released from all claims that have been or could have been asserted in the case by class members (and certain related parties), excluding one holder of less than 500 shares who opted out of the Settlement. The terms of the Settlement and release of claims are described in greater detail in the Levin Action Settlement Agreement filed with the Court and the Final Judgment and Order of Dismissal with Prejudice entered by the Court on August 3, 2018. The Levin Action Settlement Agreement contains no admission of misconduct by the Company or any of the individual defendants and expressly acknowledges that the Company and the individual defendants deny all allegations of wrongdoing and maintain that it and they have at all times acted in good faith and in compliance with the law.

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

JUNE 30, 2019

(unaudited)

PCM was the subject of a lawsuit brought by a purchaser of residential mortgage loans alleging breaches of representations and warranties made on loans sold to the purchaser. The asserted repurchase claims related to loans sold to the purchaser that were subsequently sold by the purchaser to either the Federal National Mortgage Association or Federal Home Loan Mortgage Corporation and loans sold to the purchaser that were subsequently securitized and sold as residential mortgage-backed securities ("RMBS") by the purchaser to RMBS investors. This matter was settled onand dismissed in January 8, 2018.

~~The Company previously disclosed a securities litigation against certain of the Company's current and former officers and directors titled~~ ~~Levin v. Resource Capital Corp.~~ (the "Levin Action"). On February 5, 2018, the Company entered into a stipulation and agreement of settlement (the "Settlement Agreement"), which received final approval from the Court on August 3, 2018. The Settlement Agreement settled all claims asserted in the action on behalf of the certified class (the "Settlement"), which consisted, with specified exceptions, of all persons who purchased the Company's common stock, Series B Preferred Stock or Series C Preferred Stock between October 31, 2012 and August 5, 2015. Under the terms of the Settlement Agreement, a payment of $9.5 million was made to settle the litigation. The settlement payment was funded principally by insurance coverage, and the Company does not anticipate that the Settlement will have a material adverse impact on its financial condition. In exchange for the settlement consideration, the Company and the individual defendants in the Levin Action (and certain related parties) have been released from all claims that have been or could have been asserted in the case by class members (and certain related parties), excluding one holder of less than 500 shares who opted out of the Settlement. The terms of the Settlement and release of claims are described in greater detail in the Settlement Agreement filed with the Court and the Final Judgment and Order of Dismissal with Prejudice entered by the Court on August 3, 2018. The Settlement Agreement contains no admission of misconduct by the Company or any of the individual defendants and expressly acknowledges that the Company and the individual defendants deny all allegations of wrongdoing and maintain that it and they have at all times acted in good faith and in compliance with the law.

Other Contingencies

As part of the May 2017 sale of its equity interest in Pearlmark Mezzanine Realty Partners IV, L.P., the Company entered into an indemnification agreement pursuant to which the Company agreed to indemnify the purchaser against realized losses of up to $4.3 million on one mezzanine loan until its final maturity date in 2020. At ~~March 31,~~June 30, 2019 and December 31, 2018, the Company had a contingent liability, reported in accounts payable and other liabilities on its consolidated balance sheets, of $703,000 outstanding as a reserve for probable indemnification losses. The Company did not record any additional reserve for probable losses during the three and six months ended ~~March 31,~~June 30, 2019 and 2018.

~~(Back to Index)~~

~~EXANTAS CAPITAL CORP. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)~~

~~MARCH 31, 2019~~

~~(unaudited)~~

PCM is subject to additional claims for repurchases or indemnifications on loans that PCM has sold to investors. At both ~~March 31,~~June 30, 2019 and December 31, 2018, outstanding demands for indemnification, repurchase or make whole payments totaled $3.3 million. The Company's estimated exposure for such outstanding claims, as well as unasserted claims, is included in its reserve for mortgage repurchases and indemnifications.

Unfunded Commitments

Unfunded commitments on the Company's originated CRE loans generally fall into two categories: (1) pre-approved capital improvement projects; and (2) new or additional construction costs subject, in each case, to the borrower meeting specified criteria. Upon completion of the improvements or construction, the Company would receive additional interest income on the advanced amount. Whole loans had ~~$99.9~~$119.7 million and $108.1 million in unfunded loan commitments at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. Preferred equity investments had $3.2 million in unfunded investment commitments at June 30, 2019. There were no preferred equity investment unfunded commitments at December 31, 2018.

NOTE 20 - DISCONTINUED OPERATIONS AND ASSETS AND LIABILITIES HELD FOR SALE

In November 2016, the Company's Board approved the Plan to focus its strategy on CRE debt investments. The Plan contemplated disposing of certain legacy CRE loans and exiting underperforming non-core asset classes and businesses, including the residential mortgage and middle market lending segments as well as the Company's life settlement contract portfolio. The Company's residential mortgage and middle market lending segments' operations were classified as discontinued operations and excluded from continuing operations for all periods presented. Certain of the Company's legacy CRE loans were classified as held for sale. As of ~~March 31,~~June 30, 2019, the Company has substantially completed the execution of the Plan.

(Back to Index)

3739

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The following table summarizes the operating results of the residential mortgage and middle market lending segments' discontinued operations as reported separately as net ~~(loss) income~~loss from discontinued operations, net of tax for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (in thousands):

	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31,						June 30,						June 30,
	2019			2018			2019			2018			2019			2018
REVENUES
Interest income:
Loans	$	—		$	570		$	—		$	10		$	—		$	580
Other		—			4			—			9			—			13
Total interest income		—			574			—			19			—			593
Interest expense		—			—			—			—			—			—
Net interest income		—			574			—			19			—			593
Other revenue		—			85			—			(53	)		—			32
Total revenues		—			659			—			(34	)		—			625
OPERATING EXPENSES
General and administrative		172			660			112			443			284			1,103
Total operating expenses		172			660			112			443			284			1,103
		(172	)		(1	)		(112	)		(477	)		(284	)		(478	)
OTHER INCOME (EXPENSE)
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives		135			248			—			27			135			275
Total other income (expense)		135			248
Total other income								—			27			135			275

(LOSS) INCOME FROM DISCONTINUED OPERATIONS BEFORE TAXES		(37	)		247
LOSS FROM DISCONTINUED OPERATIONS BEFORE TAXES								(112	)		(450	)		(149	)		(203	)
Income tax expense		—			—			—			—			—			—
TOTAL (LOSS) INCOME FROM DISCONTINUED OPERATIONS	$	(37	)	$	247
TOTAL LOSS FROM DISCONTINUED OPERATIONS							$	(112	)	$	(450	)	$	(149	)	$	(203	)

The assets and liabilities of business segments classified as discontinued operations and other assets and liabilities classified as held for sale are reported separately in the accompanying consolidated financial statements and are summarized as follows at ~~March 31,~~June 30, 2019 and December 31, 2018 (in ~~thousands, except amounts in the footnote)~~thousands):

	March 31, 2019		December 31, 2018		June 30, 2019		December 31, 2018
ASSETS
Loans held for sale	$	17,000	$	17,000	$	16,082	$	17,000
Other assets		646		645		366		645
Total	$	17,646	$	17,645	$	16,448	$	17,645
LIABILITIES
Accounts payable and other liabilities	$	1,819	$	1,820	$	1,770	$	1,820
Total	$	1,819	$	1,820	$	1,770	$	1,820

(Back to Index)

3840

(Back to Index)

EXANTAS CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

~~MARCH 31,~~JUNE 30, 2019

(unaudited)

The following table summarizes the non-performing legacy CRE loans transferred to held for sale in the fourth quarter of 2016. The loans held for sale are carried at the lower of cost or fair value (in thousands, except number of loans and amount in the footnote):

Loan Description	Number of Loans		Amortized Cost		Carrying Value			Number of Loans		Amortized Cost		Carrying Value
At March 31, 2019:
At June 30, 2019:
Legacy CRE loan		1	$	21,768	$	17,000			1	$	22,150	$	16,082
Mezzanine loan⁽¹⁾		1		—		—			1		—		—
Total		2	$	21,768	$	17,000			2	$	22,150	$	16,082
At December 31, 2018:
Legacy CRE loan		1	$	21,666	$	17,000			1	$	21,666	$	17,000
Mezzanine loan ⁽¹⁾		1		—		—	��		1		—		—
Total		2	$	21,666	$	17,000			2	$	21,666	$	17,000

(1)

The mezzanine loan has a par value of $38.1 million and was acquired at a fair value of zero as a result of the liquidations of Resource Real Estate Funding CDO 2006-1, Ltd. in April 2016 and Resource Real Estate Funding CDO 2007-1, Ltd. in November 2016. The mezzanine loan is comprised of two tranches, maturing in November 2018 and September 2021.

NOTE 21 - SUBSEQUENT EVENTS

The Company has evaluated subsequent events through the filing of this report and determined that there have not been any events, excluding the ~~execution~~liquidation of ~~the XAN 2019-RSO7~~RCC 2017-CRE5 securitization (see Note 9), that have occurred that would require adjustments to or disclosures in the consolidated financial statements.

(Back to Index)

3941

(Back to Index)

ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

The following discussion should be read in conjunction with our consolidated financial statements and accompanying notes appearing elsewhere in this report. This discussion contains forward-looking statements. Actual results could differ materially from those expressed in or implied by those forward-looking statements. Additionally, please see the sections "Forward-Looking Statements" and "Risk Factors" for a discussion of risks, uncertainties and assumptions associated with those statements included in our Annual Report on Form 10-K for the year ended December 31, 2018.

We are a Maryland corporation and a real estate investment trust ("REIT") that is primarily focused on originating, holding and managing commercial real estate mortgage loans and other commercial real estate-related debt investments. We are externally managed by Exantas Capital Manager Inc. (our "Manager"), which is an indirect wholly-owned subsidiary of C-III Capital Partners LLC ("C-III"), a leading commercial real estate ("CRE") investment management and services company engaged in a broad range of activities. C-III is the beneficial owner of 2.4% of our outstanding shares of common stock at ~~March 31,~~June 30, 2019. Our Manager draws upon the management teams of C-III and its subsidiaries and its collective investment experience to provide its services. Our objective is to provide our stockholders with total returns over time, including quarterly distributions and capital appreciation, while seeking to manage the risks associated with our investment strategies. We have financed a substantial portion of our portfolio investments through borrowing strategies seeking to match the maturities and repricing dates of our financings with the maturities and repricing dates of our investments, and we have sought to mitigate interest rate risk through derivative instruments.

We are organized and have elected to be taxed as a REIT for U.S. federal income tax purposes under Subchapter M of the Internal Revenue Code of 1986, as amended. We also intend to operate our business in a manner that will permit us to remain excluded from registration as an investment company under the Investment Company Act of 1940.

Our investment strategy targets the following CRE credit investments, including:

First mortgage loans, which we refer to as whole loans. These loans are typically secured by first liens on CRE property, including the following property types: office, multifamily, self-storage, retail, hotel, healthcare, student housing, manufactured housing, industrial and mixed-use.

First priority interests in first mortgage loans, which we refer to as A-notes. An A-note is typically a privately negotiated loan that is secured by a first mortgage on a commercial property or group of related properties that is senior to a B-Note secured by the same first mortgage property or group.

Subordinated interests in first mortgage loans, which we refer to as B-notes. A B-note is typically a privately negotiated loan that is secured by a first mortgage on a commercial property or group of related properties and is subordinated to an A-note secured by the same first mortgage property or group. B-notes are subject to more credit risk with respect to the underlying mortgage collateral than the corresponding A-note.

Mezzanine debt that is senior to borrower's equity but is subordinated to other third-party debt. Like B-notes, these loans are also subordinated CRE loans, but are usually secured by a pledge of the borrower's equity ownership in the entity that owns the property or by a second lien mortgage on the property.

Preferred equity investments that are subordinate to first mortgage loans and mezzanine debt. These investments may be subject to more credit risk than subordinated debt but provide the potential for higher returns upon a liquidation of the underlying property and are typically structured to provide some credit enhancement differentiating it from the common equity in such investments.

Commercial mortgage-backed securities ("CMBS") that are collateralized by commercial mortgage loans, including senior and subordinated investment grade CMBS, below investment grade CMBS and unrated CMBS.

CRE ~~Investments:~~investments: We may invest in other income producing real estate debt and equity investments.

We generate our income primarily from the spread between the revenues we receive from our assets and the cost to finance our ownership of those assets, including corporate debt and from hedging interest rate risks.

(Back to Index)

4042

(Back to Index)

We use leverage to enhance our returns, and we have financed each of our different asset classes with different degrees of leverage. The cost of borrowings to finance our investments is a significant part of our expenses. Our net income depends on our ability to control these expenses relative to our revenue. We historically have financed our CRE loan portfolio with repurchase agreements as a short-term financing source and securitizations and, to a lesser extent, other term financing as long-term financing sources. We expect to continue to use these financing sources into the near term future. At ~~March 31,~~June 30, 2019 our match-funded, floating-rate CRE and CMBS investments, at ~~par,~~carrying value, comprised ~~90%~~94% of the core investment portfolio totaling ~~$2.2~~$2.4 billion. Additionally, in April 2019, we closed a CRE debt securitization that financed $687.2 million of CRE loans and sold $575.8 million of non-recourse, floating-rate notes to third-party investors.

We use derivative financial instruments to hedge a portion of the interest rate risk associated with our borrowings. We generally seek to minimize interest rate risk with a strategy that is expected to result in the least amount of volatility under generally accepted accounting principles while still meeting our strategic economic objectives and maintaining adequate liquidity and flexibility. These hedging transactions may include interest rate swaps, collars, caps or floors, puts, calls and options.

Our CRE floating rate loans have London Interbank Offered Rate ("LIBOR") floors. In a lower interest rate environment, LIBOR floors do provide some asset yield protection and investment returns would also be enhanced by a decline in the corresponding costs of our floating rate liabilities. Since the start of 2018, we have originated or acquired CRE loans with total commitments of $1.5 billion with a weighted average LIBOR floor of 2.04%.

In November 2016, our board of directors (our "Board") approved the strategic plan (the "Plan") to focus our strategy on CRE debt investments. The Plan contemplated disposing of certain loans underwritten prior to 2010 ("legacy CRE loans"), exiting non-core asset classes and businesses and maintaining a dividend policy based on sustainable earnings.

Our residential mortgage and middle market lending segments were classified as discontinued operations and certain legacy CRE loans were classified as held for sale, subject to impairments to adjust the carrying value of these investments to their estimated fair market value. We have substantially completed the execution of the Plan. As of ~~March 31,~~June 30, 2019, we had approximately ~~$28.5~~$27.6 million, composed of two legacy CRE loans, remaining of the $480.1 million of identified Plan assets. We have deployed the capital received from executing the Plan primarily into our CRE lending business and CMBS investments, bringing our equity allocation in core assets and non-core assets to 95% and 5%, respectively, at both ~~March 31,~~June 30, 2019 and December 31, 2018. These investments were initially financed in part through our CRE and CMBS term facilities and, in the case of CRE loans, through securitizations.

We typically target transitional floating-rate CRE loans between $20.0 million and $30.0 million. During the three months ended ~~March 31,~~June 30, 2019, we ~~originated seven~~acquired 28 CRE loans with total commitments of ~~$171.0~~$210.8 million from C-III Commercial Mortgage LLC, an affiliate of our Manager, and originated 17 CRE loans with total commitments of $252.1 million. During the three months ended ~~March 31,~~June 30, 2019, we acquired CMBS with total face values of ~~$27.5~~$13.2 million. At ~~March 31,~~June 30, 2019, our ~~$440.9~~$445.7 million CMBS portfolio, at fair value, comprised ~~$321.9~~$321.8 million of floating-rate bonds and ~~$119.0~~$123.8 million of fixed-rate bonds. We expect to continue to diversify and extend the duration of our core CRE portfolio by investing in CMBS where we see attractive investment opportunities.

We expect to see continued positive momentum in 2019 and anticipate that our originations and investments for the year ended December 31, 2019 will be between $850.0 million and $1.0 billion.

Common stock book value was $14.06 per share at ~~March 31,~~June 30, 2019, a $0.04 per share increase from December 31, 2018. We began reporting economic book value, a non-GAAP measure, at December 31, 2018 in an effort to improve transparency for our shareholders and the analyst community. Two adjustments are made to common stock book value to arrive at economic book value.

Our common stock book value includes the remaining aggregate value of the equity conversion options on our convertible senior notes of ~~$10.3~~$9.6 million, or ~~$0.33~~($0.30) per share, at ~~March 31,~~June 30, 2019. The liability balance of our convertible senior notes increases and our common stock book value is reduced as the option discounts are amortized to interest expense.

The carrying amount of our 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock ("Series C Preferred Stock") of $116.0 million does not reflect the full obligation of $120.0 million, which is the balance on which we pay preferred distributions and would be the amount due should we choose to redeem the Series C Preferred Stock. Adjusting for this $4.0 million difference, common stock book value would be reduced by $0.13 per share at ~~March 31,~~June 30, 2019.

Adjusting for these two items yields economic book value of ~~$13.60~~$13.63 per share at ~~March 31,~~June 30, 2019.

(Back to Index)

Results of Operations

Our net income allocable to common shares for the three and six months ended ~~March 31,~~June 30, 2019 was ~~$5.5~~$6.3 million, or ~~$0.18~~$0.20 per share-basic ($~~0.18~~0.20 per share-diluted) and $11.8 million, or $0.38 per share-basic ($0.38 per share-diluted), respectively, as compared to net income allocable to common shares for the three months ended June 30, 2018 of $6.2 million, or $0.20 per share-basic ($0.20 per share-diluted) and a net loss allocable to common shares for the ~~three~~six months ended ~~March 31,~~June 30, 2018 of ~~$12.6~~$6.4 million, or ~~$(0.40)~~$(0.21) per share-basic ($~~(0.40)~~(0.21) per share-diluted).

~~(Back to Index)~~

Net Interest Income

The following ~~table analyzes~~tables analyze the change in interest income and interest expense for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018 by changes in volume and changes in rates. The changes attributable to the combined changes in volume and rate have been allocated proportionately, based on absolute values, to the changes due to volume and changes due to rates (dollars in thousands, except amounts in footnotes):

	Three Months Ended March 31, 2019 Compared to Three Months Ended March 31, 2018												Three Months Ended June 30, 2019 Compared to Three Months Ended June 30, 2018
							Due to Changes in												Due to Changes in
	Net Change			Percent Change⁽¹⁾			Volume			Rate			Net Change			Percent Change⁽¹⁾			Volume			Rate
Increase (decrease) in interest income:
CRE whole loans ⁽²⁾	$	4,380			20	%	$	3,830		$	550		$	4,916			20	%	$	5,593		$	(677	)
Legacy CRE loans ⁽²⁾⁽³⁾		(89	)		(28	)%		(158	)		69			(156	)		(46	)%		(214	)		58
CRE mezzanine loan		117			100	%		117			—			88			293	%		88			—
CRE preferred equity investment ⁽²⁾		552			3067	%		552			—
CRE preferred equity investments ⁽²⁾														105			19	%		106			(1	)
Securities⁽⁴⁾		2,919			84	%		2,716			203			2,386			57	%		2,067			319
Other		96			81	%		96			—			139			695	%		139			—
Total increase in interest income		7,975			31	%		7,153			822			7,478			25	%		7,779			(301	)
Increase (decrease) in interest expense:
Securitized borrowings: ⁽⁵⁾
RCC 2015-CRE3 Senior Notes		(721	)		(100	)%		(721	)		—			(272	)		(100	)%		(272	)		—
RCC 2015-CRE4 Senior Notes		(633	)		(100	)%		(633	)		—			(687	)		(100	)%		(687	)		—
RCC 2017-CRE5 Senior Notes		(489	)		(26	)%		(1,065	)		576			(1,223	)		(60	)%		(1,535	)		312
XAN 2018-RSO6 Senior Notes		4,015			100	%		4,015			—			3,859			2,442	%		3,845			14
XAN 2019-RSO7 Senior Notes														4,849			100	%		4,849			—
Unsecured junior subordinated debentures		138			19	%		—			138			49			6	%		—			49
Convertible senior notes: ⁽⁵⁾
4.50% Convertible Senior Notes		58			2	%		58			—			60			3	%		60			—
6.00% Convertible Senior Notes		(1,307	)		(100	)%		(1,307	)		—			(1,309	)		(100	)%		(1,309	)		—
8.00% Convertible Senior Notes		—			—	%		—			—			—			—	%		—			—
CRE - term repurchase facilities ⁽⁵⁾		2,710			67	%		2,112			598			(758	)		(14	)%		(1,241	)		483
CMBS - term repurchase facilities		(202	)		(77	)%		(177	)		(25	)		12			10	%		8			4
Trust certificates - term repurchase facilities ⁽⁵⁾		(409	)		(34	)%		(469	)		60			(514	)		(40	)%		(509	)		(5	)
CMBS - short term repurchase agreements		1,914			265	%		1,749			165			1,393			111	%		1,281			112
Hedging		(63	)		(126	)%		(63	)		—			(37	)		(123	)%		(37	)		—
Total increase in interest expense		5,011			35	%		3,499			1,512			5,422			34	%		4,453			969
Net increase (decrease) in net interest income	$	2,964					$	3,654		$	(690	)	$	2,056					$	3,326		$	(1,270	)

(1)	Percent change is calculated as the net change divided by the respective interest income or interest expense for the three months ended ~~March 31,~~June 30, 2018.

(2)

Includes ~~an increase~~increases in fee income of approximately ~~$376,000, $69,000,~~$18,000 and ~~$10,000~~$75,000 recognized on ~~our CRE whole loans,~~ our legacy CRE loans and our CRE preferred equity ~~investment, respectively,~~investments and a decrease in fee income of approximately $332,000 recognized on our CRE whole loans that were due to changes in ~~volume.~~volume in connection with originations, extensions and payoffs of the CRE loans.

(3)	Includes the change in interest income recognized on two legacy CRE loans reclassified to CRE whole loans in 2018. One of the reclassified legacy CRE loans paid off at par in December 2018.

(4)	Includes ~~an increase from~~a decrease of net accretion income of approximately ~~$88,000~~$24,000 that was due to changes in volume.

(5)

Includes increases of net amortization expense of approximately ~~$437,000~~$893,000 and ~~$193,000~~$53,000 on our securitized borrowings and CRE-term repurchase facilities, respectively, and decreases of approximately ~~$193,000~~$192,000 and $37,000 on our convertible senior notes and trust certificates - term repurchase facilities, respectively, that were due to changes in volume in connection with deferred debt issuance costs and discounts capitalized to the respective borrowings.

(Back to Index)

		Six Months Ended June 30, 2019 Compared to Six Months Ended June 30, 2018
								Due to Changes in
		Net Change			Percent Change⁽¹⁾			Volume			Rate
Increase (decrease) in interest income:
CRE whole loans ⁽²⁾		$	9,293			20	%	$	9,452		$	(159	)
Legacy CRE loans ⁽²⁾⁽³⁾			(243	)		(37	)%		(371	)		128
CRE mezzanine loan			206			687	%		206			—
CRE preferred equity investments ⁽²⁾			657			113	%		658			(1	)
Securities ⁽⁴⁾			5,305			69	%		4,787			518
Other			235			170	%		235			—
Total increase in interest income			15,453			28	%		14,967			486
Increase (decrease) in interest expense:
Securitized borrowings: ⁽⁵⁾
RCC 2015-CRE3 Senior Notes			(992	)		(100	)%		(992	)		—
RCC 2015-CRE4 Senior Notes			(1,320	)		(100	)%		(1,320	)		—
RCC 2017-CRE5 Senior Notes			(1,711	)		(44	)%		(2,600	)		889
XAN 2018-RSO6 Senior Notes			7,873			4,983	%		7,859			14
XAN 2019-RSO7 Senior Notes			4,849			100	%		4,849			—
Unsecured junior subordinated debentures			187			12	%		—			187
Convertible senior notes:⁽⁵⁾	��
4.50% Convertible Senior Notes			119			3	%		119			—
6.00% Convertible Senior Notes			(2,617	)		(100	)%		(2,617	)		—
8.00% Convertible Senior Notes			—			—	%		—			—
CRE - term repurchase facilities ⁽⁵⁾			1,951			21	%		867			1,084
CMBS - term repurchase facilities			(192	)		(49	)%		(170	)		(22	)
Trust certificates - term repurchase facilities ⁽⁵⁾			(923	)		(37	)%		(980	)		57
CMBS - short term repurchase agreements			3,309			167	%		3,031			278
Hedging			(100	)		(125	)%		(100	)		—
Total increase in interest expense			10,433			34	%		7,946			2,487
Net increase (decrease) in net interest income		$	5,020					$	7,021		$	(2,001	)

(1)	Percent change is calculated as the net change divided by the respective interest income or interest expense for the six months ended June 30, 2018.

(2)	Includes increases in fee income of approximately $44,000, $87,000 and $85,000 recognized on our CRE whole loans, legacy CRE loans and our CRE preferred equity investments, respectively, that were due to changes in volume in connection with originations, extensions and payoffs of the CRE loans.

(3)	Includes the change in interest income recognized on two legacy CRE loans reclassified to CRE whole loans in 2018. One of the reclassified legacy CRE loans paid off at par in December 2018.

(4)	Includes an increase of net accretion income of approximately $64,000 that was due to changes in volume.

(5)

Includes increases of net amortization expense of approximately $1.3 million and $246,000 on our securitized borrowings and CRE-term repurchase facilities, respectively, and decreases of approximately $385,000 and $74,000 on our convertible senior notes and trust certificates - term repurchase facilities, respectively, that were due to changes in volume in connection with deferred debt issuance costs and discounts capitalized to the respective borrowings.

Net Change in Interest Income for the Comparative Three and Six Months Ended ~~March 31,~~June 30, 2019 and 2018:

Aggregate interest income increased by ~~$8.0~~$7.5 million and $15.5 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and ~~2018.~~2018, respectively. We attribute the ~~change~~changes to the following:

CRE whole loans. The ~~increase~~increases of ~~$4.4~~$4.9 million and $9.3 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to ~~an increase~~increases in the outstanding balance of CRE whole loans, attributable to $513.4 million of loan originations and acquisitions net of loan repayments ~~of $274.7 million~~ for the 12 months ended ~~March 31, 2019 and an increase in the one-month London Interbank Offered Rate ("LIBOR"), our benchmark rate on CRE whole loans, over the comparative period.~~June 30, 2019.

CRE preferred equity ~~investment.~~investments. The increase of ~~$552,000~~$657,000 for the comparative ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 was attributable to the recognition of a full ~~quarter's~~six months' interest income on our March 2018 investment in a preferred equity interest with an outstanding principal balance of ~~$19.9~~$20.1 million and an 11.50% interest rate at ~~March 31,~~June 30, 2019.

~~(Back to Index)~~

Securities. The ~~increase~~increases of ~~$2.9~~$2.4 million and $5.3 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to acquisitions, net of sales and repayments, of CMBS of ~~$190.9~~$119.7 million during the 12 months ended ~~March 31,~~June 30, 2019 and increases in coupon rates on our floating rate CMBS over the comparative ~~period.~~periods.

(Back to Index)

Net Change in Interest Expense for the Comparative Three and Six Months Ended ~~March 31,~~June 30, 2019 and 2018:

Aggregate interest expense increased by ~~$5.0~~$5.4 million and $10.4 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and ~~2018.~~2018, respectively. We attribute the changes to the following:

Securitized borrowings. The net ~~increase~~increases of ~~$2.2~~$6.5 million and $8.7 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to the ~~issuance~~issuances of Exantas Capital Corp. 2018-RSO6, Ltd. ("XAN 2018-RSO6") and Exantas Capital Corp. 2019-RSO7, Ltd. ("XAN 2019-RSO7"), which closed in June 2018 and ~~the increase in one-month LIBOR over the comparative period.~~April 2019, respectively. The ~~increase was~~increases were offset by the liquidations of Resource Capital Corp. 2015-CRE4, Ltd. ("RCC 2015-CRE4") and Resource Capital Corp. 2015-CRE3, Ltd. ("RCC 2015-CRE3") in July 2018 and August 2018, respectively, and ~~$179.5~~$218.0 million of note paydowns on Resource Capital Corp. 2017-CRE5, Ltd. ("RCC 2017-CRE5") during the 12 months ended ~~March 31,~~June 30, 2019.

Convertible senior notes. The net ~~decrease~~decreases of $1.2 million and $2.5 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to the redemption of our 6.00% convertible senior notes in December 2018.

CRE - term repurchase facilities. The ~~increase~~decrease of ~~$2.7 million~~$758,000 for the comparative three months ended ~~March 31,~~June 30, 2019 and 2018 was primarily attributable to the ~~increased utilization~~payoff of borrowings on the CRE - term repurchase facilities ~~which increased principal outstanding on borrowings by $188.1~~in connection with the April 2019 close of XAN 2019-RSO7, a CRE debt securitization that financed $687.2 million ~~from March 31, 2018 to March 31,~~of CRE loans. The increase of $2.0 million for the comparative six months ended June 30, 2019 and 2018 was primarily attributable to an increase in one-month LIBOR over the comparative ~~period.~~period and increased utilization of these facilities to finance CRE loans collateralizing XAN 2019-RSO7, which increased principal outstanding on borrowings by $498.0 million from June 30, 2018 through the date of close of the securitization, and the CRE loans acquired in the May 2019 Mortgage Loan Sale and Purchase Agreement, which had principal outstanding on borrowings of $137.1 million at June 30, 2019.

Trust certificates - term repurchase facilities. The ~~decrease~~decreases of ~~$409,000~~$514,000 and $923,000 for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to the repayment of the RSO Repo SPE Trust 2015 facility in July ~~2018, offset by an increase in one-month LIBOR over the comparative period.~~2018.

CMBS - short term repurchase agreements. The ~~increase~~increases of ~~$1.9~~$1.4 million and $3.3 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to the increased utilization of short term repurchase agreements to finance CMBS acquired in 2018, which, when compared with CMBS - short term repurchase agreements and CMBS - term repurchase facilities at ~~March 31,~~June 30, 2018, increased principal outstanding on borrowings by ~~$154.1~~$135.6 million from ~~March 31,~~June 30, 2018 to ~~March 31,~~June 30, 2019.

(Back to Index)

4346

(Back to Index)

Average Net Yield and Average Cost of Funds:

The following ~~table presents~~tables present the average net yield and average cost of funds for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (dollars in thousands, except amounts in footnotes):

	For the Three Months Ended March 31, 2019								For the Three Months Ended March 31, 2018								For the Three Months Ended June 30, 2019								For the Three Months Ended June 30, 2018
	Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾			Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾			Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾			Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾
Interest-earning assets
CRE whole loans ⁽²⁾	$	1,531,364	$	26,423			7.00	%	$	1,317,026	$	22,043			6.76	%	$	1,746,042	$	29,420			6.76	%	$	1,383,028	$	24,504			7.14	%
Legacy CRE loans ⁽²⁾		38,726		233			2.44	%		76,063		322			1.71	%		38,905		183			1.89	%		75,692		339			1.79	%
CRE mezzanine loan		4,700		117			9.97	%		—		—			—	%		4,700		118			9.97	%		1,188		30			10.14	%
CRE preferred equity investment ⁽²⁾		19,618		570			11.79	%		640		18			11.66	%
CRE preferred equity investments ⁽²⁾																		20,507		667			13.04	%		19,263		562			11.69	%
Securities⁽³⁾		429,106		6,375			6.02	%		216,870		3,456			6.51	%		440,120		6,591			5.93	%		269,252		4,205			6.26	%
Other		18,602		214			1.15	%		25,156		118			0.48	%		19,225		159			0.83	%		3,368		20			0.59	%
Total interest income/average net yield		2,042,116		33,932			6.71	%		1,635,755		25,957			6.40	%		2,269,499		37,138			6.53	%		1,751,791		29,660			6.81	%
Interest-bearing liabilities
Collateralized by:
CRE whole loans⁽⁴⁾		1,004,725		(12,142	)		(4.90	)%		685,064		(7,260	)		(4.30	)%		1,215,030		(14,250	)		(4.70	)%		751,422		(8,482	)		(4.53	)%
CMBS		294,444		(2,699	)		(3.72	)%		118,783		(987	)		(3.37	)%		304,835		(2,790	)		(3.67	)%		162,808		(1,385	)		(3.41	)%
General corporate debt:
Unsecured junior subordinated debentures		51,548		(862	)		(6.69	)%		51,548		(724	)		(5.62	)%		51,548		(855	)		(6.56	)%		51,548		(806	)		(6.19	)%
4.50% Convertible Senior Notes⁽⁵⁾		130,653		(2,424	)		(7.42	)%		143,750		(2,365	)		(6.58	)%		131,472		(2,448	)		(7.37	)%		143,750		(2,388	)		(6.57	)%
6.00% Convertible Senior Notes ⁽⁵⁾		—		—			—	%		70,453		(1,308	)		(7.42	)%		—		—			—	%		70,453		(1,309	)		(7.35	)%
8.00% Convertible Senior Notes ⁽⁵⁾		20,973		(480	)		(9.16	)%		21,182		(480	)		(9.07	)%		21,030		(481	)		(9.04	)%		21,182		(481	)		(8.98	)%
Trust certificates - term repurchase facilities ⁽⁶⁾		47,333		(801	)		(6.86	)%		74,419		(1,210	)		(6.59	)%		44,699		(764	)		(6.86	)%		73,931		(1,278	)		(6.93	)%
Hedging ⁽⁷⁾		81,051		13			0.06	%		42,189		(50	)		(0.48	)%		83,357		7			0.04	%		47,612		(30	)		(0.25	)%
Total interest expense/average cost of funds	$	1,630,727		(19,395	)		(4.81	)%	$	1,207,388		(14,384	)		(4.81	)%	$	1,851,971		(21,581	)		(4.66	)%	$	1,322,706		(16,159	)		(4.88	)%
Total net interest income			$	14,537							$	11,573							$	15,557							$	13,501

(1)	Average net yield includes net amortization/accretion and fee income.

(2)

Includes fee income of approximately ~~$1.8~~$1.7 million, ~~$69,000~~$18,000 and ~~$10,000~~$85,000 recognized on our CRE whole loans, legacy CRE loans and our CRE preferred equity ~~investment,~~investments, respectively, for the three months ended ~~March 31,~~June 30, 2019 and ~~$1.4~~approximately $2.0 million and $10,000 on our CRE whole loans and our CRE preferred equity investments, respectively, for the three months ended ~~March 31,~~June 30, 2018. There was no fee income recognized on our legacy CRE loans ~~or CRE preferred equity investment~~ for the three months ended ~~March 31,~~June 30, 2019 and 2018.

(3)	Includes net accretion income of approximately ~~$729,000~~$682,000 and ~~$641,000~~$706,000 for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively, on our CMBS securities.

(4)	Includes amortization expense of approximately ~~$1.6~~$2.1 million and ~~$1.0~~$1.1 million for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively, on our interest-bearing liabilities ~~securitized~~collateralized by CRE whole loans.

(5)	Includes aggregated amortization expense of approximately ~~$863,000~~$888,000 and $1.1 million for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively, on our convertible senior notes.

(6)	Includes amortization expense of approximately ~~$39,000~~$40,000 and ~~$76,000~~$77,000 for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively, on our trust certificates - term repurchase facilities.

(7)

Includes accretion income of approximately $23,000 for the three months ended ~~March 31,~~June 30, 2019 on two terminated interest rate swap agreements that were in a gain position at the time of termination. The remaining gains, reported in accumulated other comprehensive income (loss) on the consolidated balance sheets, will be accreted over the remaining life of the debt.

~~Other Revenue (Expense)~~

~~Three Months Ended March 31, 2019 as compared to Three Months Ended March 31, 2018~~

Other revenue increased by $121,000 for the comparative three months ended March 31, 2019 and 2018 from other expense of $95,000 during the three months ended March 31, 2018. The increase was primarily attributable to $119,000 of fee income adjustments resulting from the amortization of collateral management fee rebate assets owned in connection with previously-owned asset-backed securities ("ABS") during the three months ended March 31, 2018.

(Back to Index)

4447

(Back to Index)

	For the Six Months Ended June 30, 2019								For the Six Months Ended June 30, 2018
	Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾			Average Balance		Interest Income (Expense)			Average Net Yield (Cost of Funds) ⁽¹⁾
Interest-earning assets
CRE whole loans ⁽²⁾	$	1,639,296	$	55,841			6.87	%	$	1,350,209	$	46,548			6.95	%
Legacy CRE loans ⁽²⁾		38,816		417			2.16	%		75,876		660			1.75	%
CRE mezzanine loan		4,700		236			9.97	%		597		30			10.14	%
CRE preferred equity investments ⁽²⁾		20,065		1,237			12.43	%		10,003		580			11.69	%
Securities ⁽³⁾		434,643		12,966			5.98	%		243,206		7,661			6.37	%
Other		18,869		373			1.97	%		19,652		138			0.71	%
Total interest income/average net yield		2,156,389		71,070			6.62	%		1,699,543		55,617			6.59	%
Interest-bearing liabilities
Collateralized by:
CRE whole loans⁽⁴⁾		1,110,458		(26,392	)		(4.79	)%		718,426		(15,742	)		(4.42	)%
CMBS		299,668		(5,489	)		(3.69	)%		140,917		(2,372	)		(3.39	)%
General corporate debt:
Unsecured junior subordinated debentures		51,548		(1,717	)		(6.63	)%		51,548		(1,530	)		(5.90	)%
4.50% Convertible Senior Notes ⁽⁵⁾		131,065		(4,872	)		(7.39	)%		143,750		(4,753	)		(6.58	)%
6.00% Convertible Senior Notes ⁽⁵⁾		—		—			—	%		70,453		(2,617	)		(7.39	)%
8.00% Convertible Senior Notes ⁽⁵⁾		21,002		(961	)		(9.10	)%		21,182		(961	)		(9.02	)%
Trust certificates - term repurchase facilities ⁽⁶⁾		46,009		(1,565	)		(6.86	)%		74,174		(2,488	)		(6.76	)%
Hedging ⁽⁷⁾		82,211		20			0.05	%		44,915		(80	)		(0.36	)%
Total interest expense/average cost of funds	$	1,741,961		(40,976	)		(4.73	)%	$	1,265,365		(30,543	)		(4.85	)%
Total net interest income			$	30,094							$	25,074

(1)	Average net yield includes net amortization/accretion and fee income.

(2)

Includes fee income of approximately $3.4 million, $87,000 and $95,000 recognized on our CRE whole loans, legacy CRE loans and our CRE preferred equity investments, respectively, for the six months ended June 30, 2019 and approximately $3.4 million and $10,000 on our CRE whole loans and our CRE preferred equity investments, respectively, for the six months ended June 30, 2018. There was no fee income recognized on our legacy CRE loans for the six months ended June 30, 2018.

(3)	Includes net accretion income of approximately $1.4 million and $1.3 million for the six months ended June 30, 2019 and 2018, respectively, on our CMBS securities.

(4)	Includes amortization expense of approximately $3.7 million and $2.1 million for the six months ended June 30, 2019 and 2018, respectively, on our interest-bearing liabilities collateralized by CRE whole loans.

(5)	Includes aggregated amortization expense of approximately $1.8 million and $2.1 million for the six months ended June 30, 2019 and 2018, respectively, on our convertible senior notes.

(6)	Includes amortization expense of approximately $79,000 and $153,000 for the six months ended June 30, 2019 and 2018, respectively, on our trust certificates - term repurchase facilities.

(7)

Includes accretion income of approximately $45,000 for the six months ended June 30, 2019 on two terminated interest rate swap agreements that were in a gain position at the time of termination. The remaining gains, reported in accumulated other comprehensive income (loss) on the consolidated balance sheets, will be accreted over the remaining life of the debt.

Operating Expenses

Three and Six Months Ended ~~March 31,~~June 30, 2019 as compared to Three and Six Months Ended ~~March 31,~~June 30, 2018

The following tables set forth information relating to our operating expenses for the periods presented (dollars in thousands):

	For the Three Months Ended											For the Three Months Ended
	March 31,											June 30,
	2019		2018			Dollar Change			Percent Change			2019		2018		Dollar Change			Percent Change
Operating expenses:
General and administrative	$	2,577	$	3,060		$	(483	)		(16	)%	$	2,495	$	2,547	$	(52	)		(2	)%
Management fees		2,083		2,813			(730	)		(26	)%		2,251		2,812		(561	)		(20	)%
Equity compensation		683		967			(284	)		(29	)%		412		659		(247	)		(37	)%
Provision for loan losses													170		—		170			100	%
Depreciation and amortization		24		13			11			85	%		7		19		(12	)		(63	)%
Provision for (recovery of) loan losses, net		1,025	��	(799	)		1,824			(228	)%
Total	$	6,392	$	6,054		$	338			6	%	$	5,335	$	6,037	$	(702	)		(12	)%

(Back to Index)

	For the Six Months Ended
	June 30,
	2019		2018			Dollar Change			Percent Change
Operating expenses:
General and administrative	$	5,072	$	5,607		$	(535	)		(10	)%
Management fees		4,334		5,625			(1,291	)		(23	)%
Equity compensation		1,095		1,626			(531	)		(33	)%
Provision for (recovery of) loan losses, net		1,195		(799	)		1,994			250	%
Depreciation and amortization		31		32			(1	)		(3	)%
Total	$	11,727	$	12,091		$	(364	)		(3	)%

Aggregate operating expenses ~~increased~~decreased by ~~$338,000~~$702,000 and $364,000 for the comparative three and six months ended ~~March 31,~~June 30, 2019 and ~~2018.~~2018, respectively. We attribute the ~~change~~changes to the following:

General and administrative. General and administrative expenses decreased by ~~$483,000~~$52,000 and $535,000 for the comparative three and six months ended ~~March 31,~~June 30, 2019 and ~~2018.~~2018, respectively. The following table summarizes the information relating to our general and administrative expenses for the periods presented (dollars in thousands):

	For the Three Months Ended											For the Three Months Ended
	March 31,											June 30,
	2019		2018			Dollar Change			Percent Change			2019		2018		Dollar Change			Percent Change
General and administrative:
Wages and benefits												$	700	$	910	$	(210	)		(23	)%
Professional services	$	835	$	1,028		$	(193	)		(19	)%		559		536		23			4	%
Wages and benefits		724		1,035			(311	)		(30	)%
Operating expenses													291		254		37			15	%
D&O insurance		281		310			(29	)		(9	)%		283		283		—			—	%
Operating expenses		257		198			59			30	%
Director fees		164		164			—			—	%		224		164		60			37	%
Dues and subscriptions		120		219			(99	)		(45	)%		181		206		(25	)		(12	)%
Tax penalties, interest and franchise tax													99		25		74			296	%
Travel													80		85		(5	)		(6	)%
Rent and utilities		93		78			15			19	%		78		84		(6	)		(7	)%
Travel		70		61			9			15	%
Tax penalties, interest and franchise tax		33		(33	)		66			(200	)%
Total	$	2,577	$	3,060		$	(483	)		(16	)%	$	2,495	$	2,547	$	(52	)		(2	)%

	For the Six Months Ended
	June 30,
	2019		2018			Dollar Change			Percent Change
General and administrative:
Wages and benefits	$	1,424	$	1,945		$	(521	)		(27	)%
Professional services		1,394		1,563			(169	)		(11	)%
Operating expenses		548		453			95			21	%
D&O insurance		564		593			(29	)		(5	)%
Director fees		388		328			60			18	%
Dues and subscriptions		301		425			(124	)		(29	)%
Tax penalties, interest and franchise tax		132		(8	)		140			1,750	%
Travel		150		146			4			3	%
Rent and utilities		171		162			9			6	%
Total	$	5,072	$	5,607		$	(535	)		(10	)%

The decrease in general and administrative expenses for the comparative ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 was primarily attributable to a ~~$311,000~~ decrease of $521,000 in wages and benefits allocated to us by our Manager and a $193,000 decrease in professional services attributable to reductions in general legal expenses, trustee and portfolio administration fees paid on our outstanding CRE securitizations and convertible senior notes and tax preparation expenses. The decrease was partially offset by an increase in tax penalties, interest and franchise tax.Manager.

Management fees. The ~~decrease~~decreases of ~~$730,000~~$561,000 and $1.3 million for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~was~~respectively, were primarily attributable to our base management fee reverting from a fixed amount of $937,500 per month from October 1, 2017 to December 31, 2018 per our Third Amended and Restated Management Agreement ("Management Agreement") to an amount equal to 1/12^th of the amount of our equity multiplied by 1.50%. The decreases were offset by incentive compensation of $165,000 earned by our Manager during the three and six months ended June 30, 2019.

(Back to Index)

Equity compensation. The decreases of $247,000 and $531,000 for the comparative three and six months ended June 30, 2019 and 2018, respectively, were attributable to the adoption of updated guidance issued by the Financial Accounting Standards Board that discontinued the remeasurement of all unvested issuances of restricted stock and options after the initial grant date during the six months ended June 30, 2019. Additionally, the decrease was attributable to accelerations of certain restricted stock awards during the six months ended June 30, 2018.

Provision for (recovery of) loan losses, net. The increase of ~~$1.8~~$2.0 million from a recovery of, to a provision for loan losses for the comparative ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018 was primarily attributable to an increase in the general reserve of ~~$1.0~~$1.2 million during the ~~three~~six months ended ~~March 31,~~June 30, 2019, in connection with five loans, which were downgraded, in which performance lagged behind underwritten expectations, as compared to a decrease in the general reserve of approximately ~~$800,000~~$799,000 during the ~~three~~six months ended ~~March 31, 2018.~~June 30, 2018, in connection with one loan that repaid and one loan, which was upgraded, in which performance improved to within underwritten expectations.

~~(Back to Index)~~

Other Income (Expense)

Three and Six Months Ended ~~March 31,~~June 30, 2019 as compared to Three and Six Months Ended ~~March 31,~~June 30, 2018

The following tables set forth information relating to our other income (expense) incurred for the periods presented (dollars in thousands):

	For the Three Months Ended											For the Three Months Ended
	March 31,											June 30,
	2019			2018			Dollar Change		Percent Change			2019			2018		Dollar Change			Percent Change
Other Income (Expense):
Equity in losses of unconsolidated entities	$	—		$	(292	)	$	292		100	%
Net realized and unrealized loss on investment securities available-for-sale and loans and derivatives		—			(642	)		642		100	%
Net realized and unrealized loss on investment securities, trading		—			(5	)		5		100	%
Equity in earnings of unconsolidated entities												$	—		$	69	$	(69	)		(100	)%
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives													4			932		(928	)		(100	)%
Net realized and unrealized gain on investment securities, trading													—			58		(58	)		(100	)%
Fair value adjustments on financial assets held for sale		(102	)		(4,665	)		4,563		98	%		(1,300	)		9		(1,309	)		(14,544	)%
Other income		101			11			90		818	%		51			506		(455	)		(90	)%
Total	$	(1	)	$	(5,593	)	$	5,592		100	%	$	(1,245	)	$	1,574	$	(2,819	)		(179	)%

	For the Six Months Ended
	June 30,
	2019			2018			Dollar Change			Percent Change
Other Income (Expense):
Equity in losses of unconsolidated entities	$	—		$	(223	)	$	223			(100	)%
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives		4			290			(286	)		(99	)%
Net realized and unrealized gain on investment securities, trading		—			53			(53	)		(100	)%
Fair value adjustments on financial assets held for sale		(1,402	)		(4,656	)		3,254			70	%
Other income		152			517			(365	)		(71	)%
Total	$	(1,246	)	$	(4,019	)	$	2,773			69	%

Aggregate other ~~expense~~income decreased ~~$5.6~~$2.8 million to other expense for the comparative three months ended ~~March 31,~~June 30, 2019 and 2018 and aggregate other expense decreased $2.8 million for the comparative six months ended June 30, 2019 and 2018. We attribute the ~~change~~changes to the following:

Net realized and unrealized ~~loss~~gain on investment securities available-for-sale and loans and derivatives. The ~~increase~~decreases of ~~$642,000 from a loss to no activity~~$928,000 and $286,000 for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, respectively, were primarily attributable to a gain of $1.0 million attributable to the payoff on one legacy CRE loan during the three and six months ended June 30, 2018. The decrease for the comparative six months ended June 30, 2019 and 2018 was ~~primarily attributable to~~offset by net losses of ~~$433,000~~approximately $461,000 on our life settlement contract portfolio, which was fully resolved in 2018, and a realized loss of $217,000 on the March 2018 sale of one ~~ABS.~~asset-backed security ("ABS").

(Back to Index)

Fair value adjustments on financial assets held for sale. The ~~decrease~~change from a gain of ~~$4.6~~$9,000 and a loss of $4.7 million ~~for~~during the ~~comparative~~ three and six months ended ~~March 31,~~June 30, 2018, respectively, to losses of $1.3 million and $1.4 million during three and six months ended June 30, 2019, ~~and 2018 was~~respectively, were primarily attributable to charges of $4.7 million, which included protective advances to cover operating losses of $172,000, recorded during the ~~three~~six months ended ~~March 31,~~June 30, 2018 in connection with the receipt of updated appraisals in April 2018 for a legacy CRE loan held for sale. We recorded ~~a charge~~additional charges of ~~$102,000, related to protective advances to cover operating losses on the loan~~$1.3 million during the three months ended ~~March 31,~~June 30, 2019 and $1.4 million on this asset, including $102,000 of protective advances to cover borrower operating losses, during the six months ended June 30, 2019 in connection with the receipt of three brokers' opinion of value in June 2019 that were taken into account equally along with the latest appraisal received in February 2019. No charges were recorded during the three months ended June 30, 2018.

Other income. The decreases of $455,000 and $365,000 for the comparative three and six months ended June 30, 2019 and 2018, respectively, were primarily attributable to the receipt of $478,000 of cash in excess of the total carrying value of an asset secured by collateral management fees during the three and six months ended June 30, 2018.

Net ~~(Loss) Income~~Loss From Discontinued Operations, Net of Tax

In November 2016, our Board approved the Plan to focus our strategy on making CRE debt investments. The Plan contemplated disposing of certain underperforming legacy CRE loans, exiting underperforming non-core asset classes and businesses and maintaining a dividend policy based on sustainable earnings. We met all of the criteria to classify the operating results of the residential mortgage and middle market lending segments as discontinued operations and exclude them from continuing operations for all periods presented. In addition, we classified certain legacy CRE loans as held for sale. As of ~~March 31,~~June 30, 2019, we have substantially completed the execution of the Plan.

~~(Back to Index)~~

	For the Three Months Ended						For the Three Months Ended						For the Six Months Ended
	March 31,						June 30,						June 30,
	2019			2018			2019			2018			2019			2018
REVENUES
Interest income:
Loans	$	—		$	570		$	—		$	10		$	—		$	580
Other		—			4			—			9			—			13
Total interest income		—			574			—			19			—			593
Interest expense		—			—			—			—			—			—
Net interest income		—			574			—			19			—			593
Other revenue		—			85			—			(53	)		—			32
Total revenues		—			659			—			(34	)		—			625
OPERATING EXPENSES
General and administrative		172			660			112			443			284			1,103
Total operating expenses		172			660			112			443			284			1,103
		(172	)		(1	)		(112	)		(477	)		(284	)		(478	)
OTHER INCOME (EXPENSE)
Net realized and unrealized gain on investment securities available-for-sale and loans and derivatives		135			248			—			27			135			275
Total other income (expense)		135			248
Total other income								—			27			135			275

(LOSS) INCOME FROM DISCONTINUED OPERATIONS BEFORE TAXES		(37	)		247
LOSS FROM DISCONTINUED OPERATIONS BEFORE TAXES								(112	)		(450	)		(149	)		(203	)
Income tax expense		—			—			—			—			—			—
TOTAL (LOSS) INCOME FROM DISCONTINUED OPERATIONS	$	(37	)	$	247
TOTAL LOSS FROM DISCONTINUED OPERATIONS							$	(112	)	$	(450	)	$	(149	)	$	(203	)

(Back to Index)

Net ~~(loss) income~~loss from discontinued operations. Net ~~(loss) income~~loss from discontinued operations decreased by ~~$284,000 from income to a loss~~$338,000 and $54,000 for the comparative three and six months ended ~~March 31,~~June 30, 2019 and 2018, respectively. The residential mortgage lending segment incurred a net ~~loss~~losses of approximately ~~$172,000~~$111,000 and $283,000 for the three and six months ended ~~March 31,~~June 30, 2019, respectively, as compared to a net ~~loss~~losses of approximately ~~$572,000~~$486,000 and $1.1 million for the three and six months ended ~~March 31,~~June 30, 2018, respectively, each of which were primarily attributable to Primary Capital Mortgage, LLC's ~~("PCM")~~reduced general and administrative expenses, particularly from consulting fees, incurred in the wind-down of that business. The middle market lending segment ~~generated~~incurred a net ~~income~~loss of approximately ~~$135,000~~$1,000 for the three months ended ~~March 31,~~June 30, 2019 ~~which was attributable to additional proceeds received on~~and generated net income of $134,000 for the ~~sale of a middle market loan,~~six months ended June 30, 2019, as compared to net income of ~~$819,000~~$36,000 and $855,000 for the three and six months ended ~~March 31,~~June 30, 2018, respectively, which was primarily attributable to ~~interest income earned and~~ net gains of $135,000 and $243,000 on proceeds from the 2018 sales of the remaining ~~syndicated~~ middle market ~~loans.~~loans during the six months ended June 30, 2019 and 2018, respectively.

Financial Condition

Summary

Our total assets were ~~$2.2~~$2.5 billion at ~~March 31,~~June 30, 2019 as compared to $2.1 billion at December 31, 2018. The increase was primarily attributable to the ~~originations~~origination and acquisition of CRE loans and acquisitions of CMBS financed through the use of a CRE debt securitization, term repurchase facilities and short-term repurchase ~~agreements, offset by utilization of cash and cash equivalents to initially fund the aforementioned originations and acquisitions of CRE loans and CMBS.~~agreements.

~~(Back to Index)~~

Investment Portfolio

The tables below summarize the amortized cost and net carrying amount of our investment portfolio, classified by asset type, at ~~March 31,~~June 30, 2019 and December 31, 2018 as follows (dollars in thousands, except amounts in footnotes):

At March 31, 2019	Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon
At June 30, 2019									Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon
Loans held for investment:
CRE whole loans ⁽¹⁾	$	1,639,072	$	1,636,645		77.19	%	6.35%	$	1,920,979	$	1,918,382		79.55	%	6.19%
CRE mezzanine loan		4,700		4,700		0.22	%	10.00%		4,700		4,700		0.19	%	10.00%
CRE preferred equity investment		19,735		19,735		0.93	%	11.50%
CRE preferred equity investments										25,410		25,410		1.05	%	11.39%
		1,663,507		1,661,080		78.34	%			1,951,089		1,948,492		80.79	%
Investment securities available-for-sale:
CMBS, fixed rate		116,679		119,018		5.61	%	4.07%		118,753		123,848		5.14	%	4.10%
CMBS, floating rate		321,957		321,862		15.18	%	5.17%		321,341		321,816		13.34	%	5.09%
		438,636		440,880		20.79	%			440,094		445,664		18.48	%
Other investments:
Investments in unconsolidated entities		1,548		1,548		0.07	%	N/A ⁽³⁾		1,548		1,548		0.06	%	N/A ⁽³⁾
Other assets held for sale:
Legacy CRE loans ⁽²⁾		21,768		17,000		0.80	%	N/A ⁽³⁾		22,150		16,082		0.67	%	N/A ⁽³⁾
Total investment portfolio	$	2,125,459	$	2,120,508		100.00	%		$	2,414,881	$	2,411,786		100.00	%

At December 31, 2018	Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon	Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon
Loans held for investment:
CRE whole loans ⁽¹⁾	$	1,529,113	$	1,527,712		76.79	%	6.33%	$	1,529,113	$	1,527,712		76.79	%	6.33%
CRE mezzanine loan		4,700		4,700		0.24	%	10.00%		4,700		4,700		0.24	%	10.00%
CRE preferred equity investment		19,555		19,555		0.98	%	11.50%		19,555		19,555		0.98	%	11.50%
		1,553,368		1,551,967		78.01	%			1,553,368		1,551,967		78.01	%
Investment securities available-for-sale:
CMBS, fixed rate		121,487		119,739		6.02	%	4.12%		121,487		119,739		6.02	%	4.12%
CMBS, floating rate		301,132		299,259		15.04	%	4.11%		301,132		299,259		15.04	%	4.11%
		422,619		418,998		21.06	%			422,619		418,998		21.06	%
Other investments:
Investments in unconsolidated entities		1,548		1,548		0.08	%	N/A ⁽³⁾		1,548		1,548		0.08	%	N/A ⁽³⁾
Other assets held for sale:
Legacy CRE loans⁽²⁾		21,666		17,000		0.85	%	N/A ⁽³⁾		21,666		17,000		0.85	%	N/A ⁽³⁾
Total investment portfolio	$	1,999,201	$	1,989,513		100.00	%		$	1,999,201	$	1,989,513		100.00	%

(1)	Net carrying amount includes an allowance for loan losses of ~~$2.4~~$2.6 million and $1.4 million at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(2)	Net carrying amount includes lower of cost or market value adjustments of ~~$4.8~~$6.1 million and $4.7 million at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(3)	There are no stated rates associated with these investments.

(Back to Index)

4852

(Back to Index)

CRE loans. The following is a summary of our loans (dollars in thousands, except amounts in footnotes):

Description	Quantity		Principal		Unamortized (Discount) Premium, net ⁽¹⁾			Amortized Cost		Allowance for Loan Losses			Carrying Value ⁽²⁾		Contractual Interest Rates	Maturity Dates ⁽³⁾⁽⁴⁾	Quantity		Principal		Unamortized (Discount) Premium, net ⁽¹⁾			Amortized Cost		Allowance for Loan Losses			Carrying Value ⁽²⁾		Contractual Interest Rates	Maturity Dates ⁽³⁾⁽⁴⁾
At March 31, 2019:
At June 30, 2019:
CRE loans held for investment:
Whole loans ⁽⁵⁾		81	$	1,649,010	$	(9,938	)	$	1,639,072	$	(2,427	)	$	1,636,645	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	May 2019 to April 2022		117	$	1,928,828	$	(7,849	)	$	1,920,979	$	(2,597	)	$	1,918,382	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	July 2019 to July 2022
Mezzanine loan		1		4,700		—			4,700		—			4,700	10.00%	June 2028		1		4,700		—			4,700		—			4,700	10.00%	June 2028
Preferred equity investment (see Note 3) ⁽⁶⁾⁽⁷⁾		1		19,889		(154	)		19,735		—			19,735	11.50%	April 2025
Preferred equity investments (see Note 3) ^(5)(6)(7)																		2		25,565		(155	)		25,410		—			25,410	11.00% to 11.50%	June 2022 to April 2025
Total CRE loans held for investment			$	1,673,599	$	(10,092	)	$	1,663,507	$	(2,427	)	$	1,661,080					$	1,959,093	$	(8,004	)	$	1,951,089	$	(2,597	)	$	1,948,492

At December 31, 2018:
CRE loans held for investment:
Whole loans ⁽⁵⁾		79	$	1,538,759	$	(9,646	)	$	1,529,113	$	(1,401	)	$	1,527,712	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	January 2019 to January 2022		79	$	1,538,759	$	(9,646	)	$	1,529,113	$	(1,401	)	$	1,527,712	1M LIBOR plus 2.70% to 1M LIBOR plus 6.25%	January 2019 to January 2022
Mezzanine loan		1		4,700		—			4,700		—			4,700	10.00%	June 2028		1		4,700		—			4,700		—			4,700	10.00%	June 2028
Preferred equity investment (see Note 3) ⁽⁶⁾⁽⁷⁾		1		19,718		(163	)		19,555		—			19,555	11.50%	April 2025
Preferred equity investment (see Note 3) ^(5)(6)(7)																		1		19,718		(163	)		19,555		—			19,555	11.50%	April 2025
Total CRE loans held for investment			$	1,563,177	$	(9,809	)	$	1,553,368	$	(1,401	)	$	1,551,967					$	1,563,177	$	(9,809	)	$	1,553,368	$	(1,401	)	$	1,551,967

(1)

(2)	Substantially all loans are pledged as collateral under various borrowings at ~~March 31,~~June 30, 2019 and December 31, 2018.

(3)	Maturity dates exclude contractual extension options, subject to the satisfaction of certain terms, that may be available to the borrowers.

(4)	Maturity dates exclude one whole loan, with an amortized cost of $11.5 million, in maturity default and performing with respect to debt service due in accordance with a forbearance agreement at ~~March 31,~~June 30, 2019 and December 31, 2018.

(5)

(6)	The interest rate on our preferred equity ~~investment pays~~investments pay currently at 8.00%. The remaining interest is deferred until maturity.

(7)	Beginning in April 2023, we have the right to unilaterally force the sale of ~~the~~Prospect Hackensack JV LLC's underlying property.

At ~~March 31,~~June 30, 2019, approximately ~~29.4%~~23.8%, ~~21.0%~~21.6% and ~~14.4%~~13.5% of our CRE loan portfolio was concentrated in the Southwest, Mountain and Pacific regions, respectively, based on carrying value, as defined by the National Council of Real Estate Investment Fiduciaries. At December 31, 2018, approximately 32.3%, 20.9% and 17.1% of our CRE loan portfolio was concentrated in the Southwest, Mountain and Pacific regions, respectively, based on carrying value.

(Back to Index)

4953

(Back to Index)

CMBS. During the ~~three~~six months ended ~~March 31,~~June 30, 2019, we purchased ~~three~~six CMBS positions with aggregate face values of ~~$27.5~~$40.7 million, at a total cost of ~~$27.4~~$40.6 million, sold noone CMBS ~~positions,~~position with a face value of $634,000 for proceeds of $638,000 received in June 2019, and received paydowns of ~~$12.2~~$24.0 million. At ~~March 31,~~June 30, 2019 and December 31, 2018, the remaining discount to be accreted into income over the remaining lives of the securities was ~~$43.2~~$42.8 million and $43.9 million, respectively. At ~~March 31,~~June 30, 2019 and December 31, 2018, the remaining premium to be amortized into income over the remaining lives of the securities was ~~$423,000~~$734,000 and $466,000, respectively. These securities are classified as available-for-sale and carried at fair value.

The following table summarizes the activities in our CMBS investments at fair value for the ~~three~~six months ended ~~March 31,~~June 30, 2019 (in thousands, except amounts in footnotes):

	Fair Value at December 31, 2018		Net Purchases (Sales) ⁽¹⁾		Net Upgrades (Downgrades)			Paydowns ⁽²⁾			MTM Change on Same Ratings			Fair Value at March 31, 2019		Fair Value at December 31, 2018		Net Purchases (Sales) ⁽¹⁾		Net Upgrades (Downgrades)			Paydowns ⁽²⁾			MTM Change on Same Ratings			Fair Value at June 30, 2019
Moody's ratings category:
Aaa	$	5,954	$	—	$	—		$	(515	)	$	(79	)	$	5,360	$	5,954	$	—	$	—		$	(1,088	)	$	(44	)	$	4,822
Aa1 through Aa3		—		—		—			—			—			—		—		—		874			(763	)		—			111
A1 through A3		—		—		118			(47	)		—			71		—		—		118			(94	)		—			24
Baa1 through Baa3		10,084		—		(118	)		(1,195	)		235			9,006		10,084		—		(2,116	)		—			507			8,475
Ba1 through Ba3		4,921		—		—			(2,090	)		4			2,835		4,921		—		—			(172	)		2			4,751
B1 through B3		—		—		—			—			—			—		—		—		—			—			—			—
Caa1 through Caa3		—		—		—			—			—			—		—		—		—			—			—			—
Ca through C		—		—		—			—			—			—		—		—		—			—			—			—
Non-Rated		398,039		27,383		—			(8,248	)		6,434			423,608		398,039		39,960		1,124			(21,780	)		10,138			427,481
Total	$	418,998	$	27,383	$	—		$	(12,095	)	$	6,594		$	440,880	$	418,998	$	39,960	$	—		$	(23,897	)	$	10,603		$	445,664
S&P ratings category:
AAA	$	117	$	—	$	—		$	(47	)	$	—		$	70	$	117	$	—	$	—		$	(94	)	$	—		$	23
AA+ through AA-		—		—		—			—			—			—		—		—		—			—			—			—
A+ through A-		5,298		—		—			(2,079	)		7			3,226		5,298		—		(5,298	)		—			—			—
BBB+ through BBB-		29,254		—		—			(2,281	)		880			27,853		29,254		—		(5,014	)		(763	)		1,903			25,380
BB+ through BB-		92,649		—		(1,124	)		(2,193	)		510			89,842		92,649		—		(1,124	)		(3,047	)		770			89,248
B+ through B-		22,124		—		—			—			(13	)		22,111		22,124		—		—			—			533			22,657
CCC+ through CCC-		—		—		—			—			—			—		—		—		—			—			—			—
D		—		—		—			—			—			—		—		—		—			—			—			—
Non-Rated		269,556		27,383		1,124			(5,495	)		5,210			297,778		269,556		39,960		11,436			(19,993	)		7,397			308,356
Total	$	418,998	$	27,383	$	—		$	(12,095	)	$	6,594		$	440,880	$	418,998	$	39,960	$	—		$	(23,897	)	$	10,603		$	445,664
Fitch ratings category:
AAA	$	4,351	$	—	$	—		$	(452	)	$	(87	)	$	3,812	$	4,351	$	—	$	—		$	(949	)	$	(72	)	$	3,330
AA+ through AA-		—		—		—			—			—			—		—		—		—			—			—			—
A+ through A-		118		—		—			(47	)		—			71		118		—		—			(94	)		—			24
BBB+ through BBB-		64,018		—		2,892			(2,079	)		3,448			68,279		64,018		—		(2,405	)		—			5,566			67,179
BB+ through BB-		12,257		—		2,122			(1,562	)		428			13,245		12,257		—		(2,892	)		—			652			10,017
B+ through B-		60,072		—		(5,014	)		(12	)		550			55,596		60,072		—		(5,014	)		(172	)		660			55,546
CCC		—		—		—			—			—			—		—		—		—			—			—			—
CC through D		—		—		—			—			—			—		—		—		—			—			—			—
Non-Rated		278,182		27,383		—			(7,943	)		2,255			299,877		278,182		39,960		10,311			(22,682	)		3,797			309,568
Total	$	418,998	$	27,383	$	—		$	(12,095	)	$	6,594		$	440,880	$	418,998	$	39,960	$	—		$	(23,897	)	$	10,603		$	445,664

(1)

During the ~~three~~six months ended ~~March 31,~~June 30, 2019, we acquired ~~$27.5~~$7.2 million of CMBS, at a cost of approximately ~~$27.4~~$7.2 million, with a weighted average spread, based on cost, of 3.67% over the interpolated interest rate swap curve and $33.5 million of CMBS, at a cost of $33.4 million, with a weighted average spread, based on face value, of ~~2.42%~~2.38% over LIBOR.

(2)	Includes non-cash adjustments in connection with the recalculation of the accretable yield on certain interest-only CMBS.

(Back to Index)

5054

(Back to Index)

The following table summarizes our CMBS investments earning coupon interest at floating rates or fixed rates at ~~March 31,~~June 30, 2019 and December 31, 2018 (dollars in thousands, except amounts in the footnote):

	Face Value		Amortized Cost		Fair Value		Coupon Rates	Face Value		Amortized Cost		Fair Value		Coupon Rates
At March 31, 2019:
At June 30, 2019:
CMBS, fixed rate ⁽¹⁾	$	185,191	$	116,679	$	119,018	2.88% - 8.48%	$	186,654	$	118,753	$	123,848	2.88% - 8.48%
CMBS, floating rate		322,069		321,957		321,862	4.39% - 6.50%		321,359		321,341		321,816	4.30% - 6.42%
Total	$	507,260	$	438,636	$	440,880		$	508,013	$	440,094	$	445,664
At December 31, 2018:
CMBS, fixed rate ⁽¹⁾	$	190,601	$	121,487	$	119,739	2.88% - 8.48%	$	190,601	$	121,487	$	119,739	2.88% - 8.48%
CMBS, floating rate		301,254		301,132		299,259	4.25% - 6.48%		301,254		301,132		299,259	4.25% - 6.48%
Total	$	491,855	$	422,619	$	418,998		$	491,855	$	422,619	$	418,998

(1)	Face value includes $25.9 million, with a total cost basis of $106,000, of CMBS that have been subject to other-than-temporarily-impairment charges at ~~March 31,~~June 30, 2019 and December 31, 2018.

Investment in unconsolidated entities. The following table shows our investments in unconsolidated entities at ~~March 31,~~June 30, 2019 and December 31, 2018 and equity in earnings (losses) of unconsolidated entities for the three and six months ended ~~March 31,~~June 30, 2019 and 2018 (dollars in thousands, except amount in the footnotes):

								Equity in Earnings (Losses) of Unconsolidated Entities													Equity in Earnings (Losses) of Unconsolidated Entities
	Ownership % at							For the Three Months Ended						Ownership % at							For the Three Months Ended					For the Six Months Ended
	March 31, 2019			March 31, 2019		December 31, 2018		March 31, 2019			March 31, 2018			June 30, 2019			June 30, 2019		December 31, 2018		June 30, 2019		June 30, 2018			June 30, 2019		June 30, 2018
Pelium Capital ⁽¹⁾		—	%	$	—	$	—	$	—		$	(305	)		—	%	$	—	$	—	$	—	$	75		$	—	$	(230	)
RCM Global		—	%		—		—		—			13			—	%		—		—		—		(6	)		—		7
Subtotal					—		—		—			(292	)					—		—		—		69			—		(223	)
Investment in RCT I and II ⁽²⁾		3.0	%		1,548		1,548		(862	)		(724	)		3.0	%		1,548		1,548		26		24			52		46
Total				$	1,548	$	1,548	$	(862	)	$	(1,016	)				$	1,548	$	1,548	$	26	$	93		$	52	$	(177	)

(1)	During the ~~three~~six months ended ~~March 31,~~June 30, 2018, we received distributions of ~~$5.6~~$10.2 million on our investment in Pelium Capital Partners, L.P. ("Pelium Capital").

(2)

~~For~~During the three and six months ended ~~March 31,~~June 30, 2019 and 2018, ~~distributions~~dividends from the ~~trusts~~investments in Resource Capital Trust I and RCC Trust II's common shares are recorded in ~~interest expense~~other revenue. See Note 9 for the disclosures on ~~our consolidated statements of operations as~~ the ~~investments are accounted for under the cost method.~~associated unsecured junior subordinated debentures.

In 2018, Pelium Capital and RCM Global LLC were fully liquidated.

(Back to Index)

5155

(Back to Index)

Financing Receivables

	Three Months Ended March 31, 2019		Year Ended December 31, 2018			Six Months Ended June 30, 2019		Year Ended December 31, 2018
	Commercial Real Estate Loans		Commercial Real Estate Loans			Commercial Real Estate Loans		Commercial Real Estate Loans
Allowance for loan losses:
Allowance for loan losses at beginning of period	$	1,401	$	5,328		$	1,401	$	5,328
Provision for (recovery of) loan losses, net ⁽¹⁾		1,026		(1,595	)		1,196		(1,595	)
Loans charged-off		—		(2,332	)		—		(2,332	)
Allowance for loan losses at end of period	$	2,427	$	1,401		$	2,597	$	1,401

(1)	Excludes the recovery of loan losses on one bank loan with no amortized cost or carrying value at ~~March 31,~~June 30, 2019 and December 31, 2018 that received a payment of approximately $1,000 during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

	March 31, 2019		December 31, 2018		June 30, 2019		December 31, 2018
	Commercial Real Estate Loans		Commercial Real Estate Loans		Commercial Real Estate Loans		Commercial Real Estate Loans
Allowance for loan losses ending balance:
Individually evaluated for impairment	$	—	$	—	$	—	$	—
Collectively evaluated for impairment	$	2,427	$	1,401	$	2,597	$	1,401
Loans:
Amortized cost ending balance:
Individually evaluated for impairment ⁽¹⁾	$	24,435	$	24,255	$	30,110	$	24,255
Collectively evaluated for impairment	$	1,639,072	$	1,529,113	$	1,920,979	$	1,529,113

(1)	Our mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

Credit quality indicators

Commercial Real Estate Loans

CRE loans are collateralized by a diversified mix of real estate properties and are assessed for credit quality based on the collective evaluation of several factors, including but not limited to: collateral performance relative to underwritten plan, time since origination, current implied and/or reunderwritten loan-to-collateral value ratios, loan structure and exit plan. Depending on the loan's performance against these various factors, loans are rated on a scale from 1 to 5, with loans rated 1 representing loans with the highest credit quality and loans rated 5 representing loans with the lowest credit quality. The factors evaluated provide general criteria to monitor credit migration in our loan portfolio; as such, a loan's rating may improve or worsen, depending on new information received.

(Back to Index)

5256

(Back to Index)


Risk Rating		Risk Characteristics

1		• Property performance has surpassed underwritten expectations.
		• Occupancy is stabilized, the property has had a history of consistently high occupancy, and the property has a diverse and high quality tenant mix.

2		• Property performance is consistent with underwritten expectations and covenants and performance criteria are being met or exceeded.
		• Occupancy is stabilized, near stabilized or is on track with underwriting.

3		• Property performance lags behind underwritten expectations.
		• Occupancy is not stabilized and the property has some tenancy rollover.

4		• Property performance significantly lags behind underwritten expectations. Performance criteria and loan covenants have required occasional waivers.
		• Occupancy is not stabilized and the property has a large amount of tenancy rollover.

5		• Property performance is significantly worse than underwritten expectations. The loan is not in compliance with loan covenants and performance criteria and may be in default. Expected sale proceeds would not be sufficient to pay off the loan at maturity.
		• The property has a material vacancy rate and significant rollover of remaining tenants.
		• An updated appraisal is required upon designation and updated on an as-needed basis.

All CRE loans are evaluated for any credit deterioration by debt asset management and certain finance personnel on at least a quarterly basis.

Whole loans are first individually evaluated for impairment; and to the extent not deemed impaired, a general reserve is established.

Our mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

(Back to Index)

5357

(Back to Index)

Credit risk profiles of CRE loans at amortized cost and legacy CRE loans held for sale at the lower of cost or fair value were as follows (in thousands, except amounts in footnotes):

	Rating 1		Rating 2		Rating 3 ⁽¹⁾		Rating 4		Rating 5		Held for Sale ⁽²⁾		Total		Rating 1		Rating 2		Rating 3 ⁽¹⁾		Rating 4		Rating 5		Held for Sale ⁽²⁾		Total
At March 31, 2019:
At June 30, 2019:
Whole loans	$	—	$	1,487,954	$	146,773	$	4,345	$	—	$	—	$	1,639,072	$	—	$	1,758,536	$	158,095	$	4,348	$	—	$	—	$	1,920,979
Mezzanine loan ⁽³⁾		—		4,700		—		—		—		—		4,700		—		4,700		—		—		—		—		4,700
Preferred equity investment ⁽³⁾		—		19,735		—		—		—		—		19,735
Preferred equity investments ⁽³⁾																—		25,410		—		—		—		—		25,410
Legacy CRE loans held for sale		—		—		—		—		—		17,000		17,000		—		—		—		—		—		16,082		16,082
Total	$	—	$	1,512,389	$	146,773	$	4,345	$	—	$	17,000	$	1,680,507	$	—	$	1,788,646	$	158,095	$	4,348	$	—	$	16,082	$	1,967,171

At December 31, 2018:
Whole loans	$	—	$	1,447,206	$	77,067	$	4,840	$	—	$	—	$	1,529,113	$	—	$	1,447,206	$	77,067	$	4,840	$	—	$	—	$	1,529,113
Mezzanine loan ⁽³⁾		—		4,700		—		—		—		—		4,700		—		4,700		—		—		—		—		4,700
Preferred equity investment ⁽³⁾		—		19,555		—		—		—		—		19,555		—		19,555		—		—		—		—		19,555
Legacy CRE loans held for sale		—		—		—		—		—		17,000		17,000		—		—		—		—		—		17,000		17,000
Total	$	—	$	1,471,461	$	77,067	$	4,840	$	—	$	17,000	$	1,570,368	$	—	$	1,471,461	$	77,067	$	4,840	$	—	$	17,000	$	1,570,368

(1)

(2)	Includes one legacy CRE loan that was in default with a total carrying value of $16.1 million and $17.0 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018, respectively.

(3)	Our mezzanine loan and preferred equity ~~investment~~investments are evaluated individually for impairment.

At ~~March 31,~~June 30, 2019 and December 31, 2018, we had one legacy CRE loan and one mezzanine loan included in assets held for sale with total carrying values of $16.1 million and $17.0 million, respectively, comprising total amortized cost bases of ~~$21.8~~$22.2 million and $21.7 million, respectively, less accumulated lower of cost or market charges of ~~$4.8~~$6.1 million and $4.7 million, respectively. The mezzanine loan held for sale had no fair value at ~~March 31,~~June 30, 2019 and December 31, 2018.

Our remaining legacy CRE loan held for sale incurred fair value adjustments to reduce the carrying value of $1.3 million during the three months ended June 30, 2019 and $1.4 million, which included protective advances to cover borrower operating losses of $102,000, ~~and~~during the six months ended June 30, 2019. The adjustments comprised a $1.3 million fair value charge in connection with the updated fair value based on the average of three June 2019 brokers' opinion of value that were taken into account equally along with the latest appraisal received in February 2019. During the six months ended June 30, 2018, we incurred fair value adjustments to reduce the carrying value of $4.7 million, which included protective advances to cover borrower operating losses of ~~$102,000 and $172,000, to reduce the carrying~~$172,000. No fair value ~~of the loan~~adjustments were incurred during the three months ended ~~March 31, 2019 and 2018, respectively.~~June 30, 2018. The adjustments for the six months ended June 30, 2018 were calculated based on updated appraisals, less estimated costs for repairs to be performed on the collateral, and were reserved against the funded protective advances. The loan is currently in default.

During the three and six months ended ~~March 31,~~June 30, 2019, we recorded ~~an increase~~increases in the general reserve of $170,000 and $1.0 million, respectively, primarily attributable to ~~four~~one and five loans, respectively, which migrated from a rating of 2 to a rating of 3, in which performance lagged behind underwritten expectations. During the ~~three~~six months ended ~~March 31,~~June 30, 2018, we recorded a decrease in the general reserve of approximately $799,000, primarily attributable to one loan rated as a 3 that repaid and one loan, which migrated from a rating of 3 to a rating of 2, in which performance improved to within underwritten expectations. There was no change in the general reserve during the three months ended June 30, 2018.

(Back to Index)

5458

(Back to Index)

Loan Portfolios Aging Analysis

The following table presents the CRE loan portfolio aging analysis as of the dates indicated at amortized cost and legacy CRE loans held for sale at the lower of cost or fair value (in thousands, except amounts in footnotes):

	30-59 Days		60-89 Days		Greater than 90 Days ⁽¹⁾⁽²⁾		Total Past Due		Current		Total Loans Receivable		Total Loans > 90 Days and Accruing ⁽¹⁾		30-59 Days		60-89 Days		Greater than 90 Days ⁽¹⁾⁽²⁾		Total Past Due		Current		Total Loans Receivable		Total Loans > 90 Days and Accruing ⁽¹⁾
At March 31, 2019:
At June 30, 2019:
Whole loans	$	—	$	—	$	11,498	$	11,498	$	1,627,574	$	1,639,072	$	11,498	$	—	$	—	$	11,516	$	11,516	$	1,909,463	$	1,920,979	$	11,516
Mezzanine loan		—		—		—		—		4,700		4,700		—		—		—		—		—		4,700		4,700		—
Preferred equity investment		—		—		—		—		19,735		19,735		—
Preferred equity investments																—		—		—		—		25,410		25,410		—
Legacy CRE loans held for sale		—		—		17,000		17,000		—		17,000		—		—		—		16,082		16,082		—		16,082		—
Total loans	$	—	$	—	$	28,498	$	28,498	$	1,652,009	$	1,680,507	$	11,498
Total															$	—	$	—	$	27,598	$	27,598	$	1,939,573	$	1,967,171	$	11,516

At December 31, 2018:
Whole loans	$	—	$	—	$	11,516	$	11,516	$	1,517,597	$	1,529,113	$	11,516	$	—	$	—	$	11,516	$	11,516	$	1,517,597	$	1,529,113	$	11,516
Mezzanine loan		—		—		—		—		4,700		4,700		—		—		—		—		—		4,700		4,700		—
Preferred equity investment		—		—		—		—		19,555		19,555		—		—		—		—		—		19,555		19,555		—
Legacy CRE loans held for sale		—		—		17,000		17,000		—		17,000		—		—		—		17,000		17,000		—		17,000		—
Total loans	$	—	$	—	$	28,516	$	28,516	$	1,541,852	$	1,570,368	$	11,516
Total															$	—	$	—	$	28,516	$	28,516	$	1,541,852	$	1,570,368	$	11,516

(1)

Includes one whole loan, with an amortized cost of $11.5 million, which was in maturity default at ~~March 31,~~June 30, 2019 and December 31, 2018. The loan is performing with respect to debt service due in accordance with a forbearance agreement at ~~March 31,~~June 30, 2019 and December 31, 2018. During the three and six months ended ~~March 31,~~June 30, 2019, ~~and 2018,~~ we recognized interest income of $165,000 and ~~$150,000,~~$330,000, respectively, on this whole loan. During the three and six months ended June 30, 2018, we recognized interest income of $152,000 and $302,000, respectively, on this whole loan.

(2)	Includes one legacy CRE loan that was in default with a total carrying value of $16.1 million and $17.0 million at ~~March 31,~~June 30, 2019 and December 31, ~~2018.~~2018, respectively.

Impaired Loans

We did not have any impaired loans at ~~March 31,~~June 30, 2019 and December 31, 2018.

Troubled-Debt Restructurings ("TDRs")

There were no TDRs for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018.

Restricted Cash

At ~~March 31,~~June 30, 2019, we had restricted cash of ~~$7.5~~$14.1 million, which consisted of ~~$1.3~~$6.1 million of restricted cash within five of our six consolidated securitization entities, ~~and $6.2~~$8.0 million ~~was~~ held as ~~margin.~~margin and $43,000 held in various reserve accounts. At December 31, 2018, we had restricted cash of $12.7 million, which consisted of $6.2 million of restricted cash within four of our six consolidated securitization entities, $6.4 million held as margin, and $21,000 held in various reserve accounts. The ~~decrease~~increase of ~~$5.2~~$1.4 million was primarily attributable to ~~paydowns on the RCC 2017-CRE5 notes payable and future fundings on loans~~cash held in ~~custody at RCC 2017-CRE5.~~our CRE securitizations from principal repayments and, to a lesser extent, an increase due to initial margin requirements under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 on interest rates swaps, offset by future funding acquisitions by our CRE securitizations.

Accrued Interest Receivable

The following table summarizes our accrued interest receivable at ~~March 31,~~June 30, 2019 and December 31, 2018 (in thousands):

	March 31, 2019		December 31, 2018		Net Change			June 30, 2019		December 31, 2018		Net Change
Accrued interest receivable from loans	$	7,232	$	6,974	$	258		$	7,992	$	6,974	$	1,018
Accrued interest receivable from securities		1,110		1,156		(46	)		1,047		1,156		(109	)
Accrued interest receivable from escrow, sweep and reserve accounts		113		68		45			116		68		48
Total	$	8,455	$	8,198	$	257		$	9,155	$	8,198	$	957

The ~~$257,000~~$957,000 increase in accrued interest receivable was primarily attributable to new loan production, ~~and~~including the acquisition of a portfolio of CRE loans from an ~~increase in one-month LIBOR,~~affiliate of our Manager, partially offset by loan payoffs during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

(Back to Index)

5559

(Back to Index)

Other Assets

The following table summarizes our other assets at ~~March 31,~~June 30, 2019 and December 31, 2018 (in thousands):

	March 31, 2019		December 31, 2018		Net Change			June 30, 2019		December 31, 2018		Net Change
Tax receivables and prepaid taxes	$	2,753	$	3,219	$	(466	)	$	2,687	$	3,219	$	(532	)
Other prepaid expenses		1,433		361		1,072			1,036		361		675
Other receivables		98		261		(163	)		170		261		(91	)
Fixed assets - non real estate		113		108		5			105		108		(3	)
Direct financing leases		66		66		—			66		66		—
Total	$	4,463	$	4,015	$	448		$	4,064	$	4,015	$	49

The ~~$448,000~~$49,000 increase in other assets was primarily attributable to a ~~$1.1 million~~$675,000 increase in other prepaid expenses, resulting from the March 2019 payment of $1.1 million of D&O insurance for the ensuing year. The increase was partially offset by a ~~$466,000~~$532,000 decrease in tax receivables and prepaid taxes, due to tax refunds of ~~$466,000~~approximately $472,000 received during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

Core and Non-Core Asset Classes

Our investment strategy targets the following core asset class:


Core Asset Class		Principal Investments
Commercial real estate-related assets		• First mortgage loans, which we refer to as whole loans;
		• First priority interests in first mortgage loans, which we refer to as A notes;
		• Subordinated interests in first mortgage loans, which we refer to as B notes;
		• Mezzanine debt related to CRE that is senior to the borrower's equity position but subordinated to other third-party debt;
		• Preferred equity investments related to CRE that are subordinate to first mortgage loans and are not collateralized by the property underlying the investment;
		• CMBS; and
		• CRE equity investments.

As we discussed in the "Overview" section, in November 2016, our Board approved the Plan to focus our strategy on CRE debt investments. The Plan contemplated disposing of certain legacy CRE debt investments, exiting underperforming non-core asset classes and businesses and maintaining a dividend policy based on sustainable earnings. Legacy CRE loans are loans underwritten prior to 2010. The non-core asset classes in which we have historically invested are described below:


Non-Core Asset Classes		Principal Investments
Residential real estate-related assets		• Residential mortgage loans; and
		• Residential mortgage-backed securities, which comprise our available-for-sale portfolio.

Commercial finance assets		• Middle market secured corporate loans and preferred equity investments;
		• ABS, backed by senior secured corporate loans;
		• Debt tranches of collateralized debt obligations, which we refer to as CDOs, and collateralized loan obligations, respectively, and sometimes, collectively, as CDOs;
		• Structured note investments, which comprise our trading securities portfolio;
		• Syndicated corporate loans; and
		• Preferred equity investment in a commercial leasing enterprise that originates and holds small- and middle-ticket commercial direct financing leases and notes.

(Back to Index)

5660

(Back to Index)

The table below summarizes the amortized costs and net carrying amounts of our core and non-core investments at ~~March 31,~~June 30, 2019,, classified by asset type (in thousands, except percentages and amounts in footnotes):

At March 31, 2019	Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon
At June 30, 2019									Amortized Cost		Net Carrying Amount		Percent of Portfolio			Weighted Average Coupon
Core Assets:
CRE whole loans ⁽¹⁾⁽²⁾	$	1,627,574	$	1,625,147		76.70	%	6.35%	$	1,909,463	$	1,906,866		79.11	%	6.19%
CRE mezzanine loan and preferred equity investment ⁽²⁾		24,435		24,435		1.15	%	11.21%
CRE mezzanine loan and preferred equity investments ⁽²⁾										30,110		30,110		1.25	%	11.18%
CMBS, fixed rate ⁽³⁾		116,679		119,018		5.62	%	4.07%		118,753		123,848		5.14	%	4.10%
CMBS, floating rate ⁽³⁾		321,957		321,862		15.19	%	5.17%		321,341		321,816		13.35	%	5.09%
Total Core Assets		2,090,645		2,090,462		98.66	%			2,379,667		2,382,640		98.85	%
Non-Core Assets:
Structured notes ⁽⁴⁾		1,000		—		—	%	N/A ⁽⁷⁾		1,000		—		—	%	N/A ⁽⁷⁾
Direct financing leases ⁽⁴⁾		801		66		—	%	N/A ⁽⁷⁾		801		66		—	%	N/A ⁽⁷⁾
Legacy CRE loans ⁽⁵⁾⁽⁶⁾		33,266		28,498		1.34	%	1.70%		33,666		27,598		1.15	%	1.66%
Total Non-Core Assets		35,067		28,564		1.34	%			35,467		27,664		1.15	%
Total Core and Non-Core Assets	$	2,125,712	$	2,119,026		100.00	%		$	2,415,134	$	2,410,304		100.00	%

(1)	Net carrying amount includes an allowance for loan losses of ~~$2.4~~$2.6 million at ~~March 31,~~June 30, 2019.

(2)	Classified as CRE loans on the consolidated balance sheet.

(3)	Classified as investment securities available-for-sale on the consolidated balance sheet.

(4)	Classified as other assets on the consolidated balance sheet.

(5)	Includes one legacy CRE loan with an amortized cost of $11.5 million classified as a CRE ~~loans~~loan on the consolidated balance sheet as we intend to hold this loan to maturity.

(6)	Net carrying amount includes a lower of cost or market value adjustment of ~~$4.8~~$6.1 million at ~~March 31,~~June 30, 2019.

(7)	There are no stated rates associated with these investments.

Assets and Liabilities Held for Sale

	March 31, 2019		December 31, 2018		June 30, 2019		December 31, 2018
ASSETS
Loans held for sale	$	17,000	$	17,000	$	16,082	$	17,000
Other assets		646		645		366		645
Total	$	17,646	$	17,645	$	16,448	$	17,645
LIABILITIES
Accounts payable and other liabilities	$	1,819	$	1,820	$	1,770	$	1,820
Total	$	1,819	$	1,820	$	1,770	$	1,820

Hedging Instruments

A significant market risk to us is interest rate risk. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. Changes in the general level of interest rates can affect net interest income, which is the difference between the interest income earned on interest-earning assets and the interest expense incurred in connection with the interest-bearing liabilities, by affecting the spread between the interest-earning assets and interest-bearing liabilities. Changes in the level of interest rates also can affect the value of our interest-earning assets and our ability to realize gains from the sale of these assets. A decline in the value of our interest-earning assets pledged as collateral for borrowings could result in the counterparties demanding additional collateral pledges or liquidation of some of the existing collateral to reduce borrowing levels.

We seek to manage the extent to which net income changes as a fluctuation of changes in interest rates by matching adjustable-rate assets with variable-rate borrowings. We seek to mitigate the potential impact on net income (loss) of adverse fluctuations in interest rates incurred on our borrowings by entering into hedging agreements.

We classify our interest rate hedges as cash flow hedges, which are hedges that eliminate the risk of changes in the cash flows of a financial asset or liability. We record changes in fair value of derivatives designated and effective as cash flow hedges in accumulated other comprehensive income (loss), and record changes in fair value of derivatives designated and ineffective as cash flow hedges in earnings.

(Back to Index)

5761

(Back to Index)

The following tables present the fair value of our derivative financial instruments at ~~March 31,~~June 30, 2019 and December 31, 2018 on our consolidated balance sheets and the related effect of derivative instruments on the consolidated statements of operations for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018:

Fair Value of Derivative Instruments (in thousands)

	Asset Derivatives					Liability Derivatives
At March 31, 2019	Notional Amount		Consolidated Balance Sheets Location	Fair Value
At June 30, 2019						Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	31,725	Derivatives, at fair value	$	243	$	87,551	Derivatives, at fair value	$	4,470
Interest rate swap contracts, hedging						$	87,551	Accumulated other comprehensive income (loss)	$	(3,895	)

	Asset Derivatives					Asset Derivatives
At December 31, 2018	Notional Amount		Consolidated Balance Sheets Location	Fair Value		Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	31,725	Derivatives, at fair value	$	985	$	31,725	Derivatives, at fair value	$	985

	Liability Derivatives
	Notional Amount		Consolidated Balance Sheets Location	Fair Value
Interest rate swap contracts, hedging ⁽¹⁾	$	49,326	Derivatives, at fair value	$	1,043
Interest rate swap contracts, hedging	$	81,051	Accumulated other comprehensive income (loss)	$	563

(1)	Interest rate swap contracts are accounted for as cash flow hedges.

The Effect of Derivative Instruments on the Consolidated Statements of Operations (in thousands)

Derivatives

Three Months Ended March 31, 2019

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Six Months Ended June 30, 2019

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Interest rate swap contracts, hedging

Interest expense

Derivatives

Three Months Ended March 31, 2018

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Six Months Ended June 30, 2018

Consolidated Statements of Operations Location

Realized and Unrealized

Gain (Loss)

Interest rate swap contracts, hedging

Interest expense

(50

)

Interest expense

(80

)

At ~~March 31,~~June 30, 2019, we had 1618 swap contracts outstanding in order to hedge against adverse rate movements on our ~~CMBS facilities.~~one-month LIBOR borrowings. Our interest rate hedges at ~~March 31,~~June 30, 2019 were as follows (dollars in thousands):

	Benchmark Rate	Notional Value		Strike Rate			Effective Date	Maturity Date	Fair Value			Benchmark Rate	Notional Value		Strike Rate			Effective Date	Maturity Date	Fair Value
Interest rate swap	One-month LIBOR	$	3,010		2.02	%	6/18/2017	1/18/2026	$	31		One-month LIBOR	$	3,010		2.02	%	6/18/2017	1/18/2026	$	(62	)
Interest rate swap	One-month LIBOR		3,640		2.15	%	8/18/2017	3/18/2027		19		One-month LIBOR		3,640		2.15	%	8/18/2017	3/18/2027		(108	)
Interest rate swap	One-month LIBOR		4,025		2.09	%	8/18/2017	10/18/2026		31		One-month LIBOR		4,025		2.09	%	8/18/2017	10/18/2026		(104	)
Interest rate swap	One-month LIBOR		13,550		2.09	%	10/18/2017	9/18/2027		144		One-month LIBOR		13,550		2.09	%	10/18/2017	9/18/2027		(349	)
Interest rate swap	One-month LIBOR		7,500		2.20	%	10/18/2017	9/18/2027		18		One-month LIBOR		7,500		2.20	%	10/18/2017	9/18/2027		(255	)
Interest rate swap	One-month LIBOR		2,820		2.77	%	3/18/2018	3/18/2028		(123	)	One-month LIBOR		2,820		2.77	%	3/18/2018	3/18/2028		(229	)
Interest rate swap	One-month LIBOR		2,571		2.86	%	5/18/2018	3/18/2028		(131	)	One-month LIBOR		2,571		2.86	%	5/18/2018	3/18/2028		(228	)
Interest rate swap	One-month LIBOR		3,720		2.86	%	5/18/2018	11/18/2025		(160	)	One-month LIBOR		3,720		2.86	%	5/18/2018	11/18/2025		(269	)
Interest rate swap	One-month LIBOR		7,325		2.80	%	7/18/2018	1/18/2026		(288	)	One-month LIBOR		7,325		2.80	%	7/18/2018	1/18/2026		(509	)
Interest rate swap	One-month LIBOR		4,300		2.80	%	7/18/2018	1/18/2026		(169	)	One-month LIBOR		4,300		2.80	%	7/18/2018	1/18/2026		(299	)
Interest rate swap	One-month LIBOR		2,300		2.85	%	7/18/2018	2/18/2027		(108	)	One-month LIBOR		2,300		2.85	%	7/18/2018	2/18/2027		(186	)
Interest rate swap	One-month LIBOR		4,020		2.76	%	7/18/2018	7/18/2026		(156	)	One-month LIBOR		4,020		2.76	%	7/18/2018	7/18/2026		(284	)
Interest rate swap	One-month LIBOR		4,020		2.76	%	7/18/2018	7/18/2026		(156	)	One-month LIBOR		4,020		2.76	%	7/18/2018	7/18/2026		(285	)
Interest rate swap	One-month LIBOR		4,420		2.89	%	8/18/2018	7/18/2028		(243	)	One-month LIBOR		4,420		2.89	%	8/18/2018	7/18/2028		(414	)
Interest rate swap	One-month LIBOR		7,330		2.85	%	8/18/2018	12/18/2026		(341	)	One-month LIBOR		7,330		2.85	%	8/18/2018	12/18/2026		(585	)
Interest rate swap	One-month LIBOR		6,500		2.72	%	9/18/2018	7/18/2022		(119	)	One-month LIBOR		6,500		2.72	%	9/18/2018	7/18/2022		(217	)
Interest rate swap												One-month LIBOR		4,770		2.17	%	5/18/2019	7/18/2022		(81	)
Interest rate swap												One-month LIBOR		1,730		1.87	%	7/18/2019	6/18/2029		(6	)
Total interest rate swaps		$	81,051						$	(1,751	)		$	87,551						$	(4,470	)

(Back to Index)

5862

(Back to Index)

Repurchase and Credit Facilities

Borrowings under our repurchase agreements are guaranteed by us or one of our subsidiaries. The following table sets forth certain information with respect to our repurchase agreements (dollars in thousands, except amounts in footnotes):

	March 31, 2019									December 31, 2018									June 30, 2019									December 31, 2018
	Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate			Outstanding Borrowings ⁽¹⁾		Value of Collateral		Number of Positions as Collateral		Weighted Average Interest Rate
CRE - Term Repurchase Facilities
Wells Fargo Bank, N.A. ⁽²⁾	$	231,725	$	329,807		19		4.43	%	$	154,478	$	226,530		13		4.33	%	$	247,517	$	335,812		32		4.37	%	$	154,478	$	226,530		13		4.33	%
Morgan Stanley Bank, N.A. ⁽³⁾		37,139		62,664		3		5.12	%		37,113		62,457		3		5.09	%		37,137		62,665		3		5.03	%		37,113		62,457		3		5.09	%
Barclays Bank PLC ⁽⁴⁾		218,141		283,126		10		4.54	%		240,416		308,389		11		4.51	%		65,628		84,209		8		4.59	%		240,416		308,389		11		4.51	%
JPMorgan Chase Bank, N.A. ⁽⁵⁾		127,392		168,315		8		4.38	%		75,440		98,839		5		4.30	%		46,810		61,988		3		4.22	%		75,440		98,839		5		4.30	%

Trust Certificates - Term Repurchase Facilities
RSO Repo SPE Trust 2017 ⁽⁶⁾		47,229		118,780		2		6.43	%		47,172		118,780		2		6.41	%		41,903		113,453		2		6.34	%		47,172		118,780		2		6.41	%

CMBS - Short-Term Repurchase Agreements
RBC Capital Markets, LLC		227,663		289,654		30		3.66	%		246,476		313,644		33		3.64	%		216,167		276,512		30		3.55	%		246,476		313,644		33		3.64	%
JP Morgan Securities LLC		70,769		111,238		17		3.65	%		42,040		73,066		13		3.57	%		89,560		118,345		18		3.57	%		42,040		73,066		13		3.57	%
Deutsche Bank Securities Inc.		5,073		6,332		5		3.95	%		7,305		9,158		5		3.98	%		22,670		42,874		5		3.75	%		7,305		9,158		5		3.98	%
Total	$	965,131	$	1,369,916						$	850,440	$	1,210,863						$	767,392	$	1,095,858						$	850,440	$	1,210,863

(1)	Outstanding borrowings include accrued interest payable.

(2)	Includes ~~$1.4~~$1.1 million and $1.6 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(3)	Includes ~~$152,000~~$137,000 and $167,000 of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(4)	Includes ~~$1.3~~$1.1 million and $1.5 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(5)	Includes ~~$1.8~~$1.6 million and $2.0 million of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(6)	Includes ~~$175,000~~$146,000 and $204,000 of deferred debt issuance costs at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

We were in compliance with all financial covenants in each of the respective agreements at ~~March 31,~~June 30, 2019 and December 31, 2018.

CRE - Term Repurchase Facilities

In July 2018, a wholly-owned subsidiary entered into an amended and restated master agreement (the "2018 Facility") with Wells Fargo Bank, N.A. ("Wells Fargo") to finance the origination and acquisition of CRE loans. In May 2019, we executed an amendment of the 2018 Facility, amending certain terms to add an available loan servicer and to update references in connection with an amended fee letter.

Trust Certifications - Term Repurchase Facility

In September 2017, a wholly-owned subsidiary entered into a repurchase and securities agreement (the "2017 Term Repurchase Trust Facility") with RSO Repo SPE Trust 2017. In July 2019, we paid off the outstanding balance of the 2017 Term Repurchase Trust Facility in connection with the redemption of RCC 2017-CRE5.

Securitizations

At ~~March 31,~~June 30, 2019, we retained equity in ~~five~~six of the securitization entities we have executed, of which three have been substantially liquidated.

RCC 2017-CRE5

In July 2017, we closed RCC 2017-CRE5, a $376.7 million CRE securitization transaction that provided financing for transitional CRE loans. In May 2019, we paid off all of the outstanding, third-party owned senior notes from the payoff proceeds of certain of the securitization's assets. In July 2019, we exercised the optional redemption feature of the securitization.

(Back to Index)

XAN 2019-RSO7

In April 2019, we closed ~~Exantas Capital Corp.~~XAN 2019-RSO7, ~~Ltd. ("XAN 2019-RSO7"),~~ a $687.2 million CRE debt securitization transaction that provided financing for CRE loans. XAN 2019-RSO7 issued a total of $585.8 million of non-recourse, floating-rate notes at par, of which RCC Real Estate, Inc. ("RCC ~~Real Estate"~~RE") purchased $10.0 million, or approximately 20%, of the Class D notes. Additionally, RCC ~~Real Estate~~RE purchased 100% of the Class E and Class F notes and a subsidiary of RCC ~~Real Estate~~RE purchased 100% of the outstanding preference shares. The notes purchased by RCC ~~Real Estate~~RE are subordinated in right of payment to all other senior notes issued by XAN 2019-RSO7, but are senior in right of payment to the preference shares. The preferred shares are subordinated in right of payment to all other securities issued by XAN 2019-RSO7.

All of the notes issued mature in April 2036, although we have the right to call the notes anytime after May 2021. ~~There is no reinvestment period for XAN 2019-RSO7; however, principal~~Principal repayments received, after closing and ending in April 2022, may be used to purchase funding participations with respect to existing XAN 2019-RSO7 collateral held outside of the securitization.

~~(Back to Index)~~

Stockholders' Equity

Total stockholders' equity at ~~March 31,~~June 30, 2019 was ~~$557.8~~$558.0 million and gave effect to ~~$1.2~~$3.9 million of net unrealized losses on our cash flow hedges and ~~$2.2~~$5.6 million of net unrealized gains on our available-for-sale portfolio, shown as a component of accumulated other comprehensive income (loss). Stockholders' equity at December 31, 2018 was $553.8 million and gave effect to $563,000 of unrealized gains on our cash flow hedges and $3.6 million of net unrealized losses, after tax, on our available-for-sale portfolio, shown as a component of accumulated other comprehensive income (loss). The increase in stockholders' equity during the ~~three~~six months ended ~~March 31,~~June 30, 2019 was primarily attributable to the ~~$4.1~~$4.7 million decrease in net unrealized losses in connection with mark-to-market adjustments on our CMBS and derivative contracts.

(Back to Index)

Balance Sheet - Book Value Reconciliation

The following table rolls forward our common stock book value for the three and six months ended ~~March 31,~~June 30, 2019 and reconciles our common stock book value to our economic book value, a non-GAAP measure, at ~~March 31,~~June 30, 2019 (in thousands, except per share data and amounts in footnotes):

	For the Three Months Ended March 31, 2019						For the Three Months Ended June 30, 2019						For the Six Months Ended June 30, 2019
	Total Amount			Per Share Amount			Total Amount			Per Share Amount			Total Amount			Per Share Amount
Common stock book value at beginning of period⁽¹⁾	$	437,863		$	14.02		$	441,867		$	14.06		$	437,863		$	14.02
Net income allocable to common shares		5,545			0.18			6,304			0.20			11,849			0.38
Change in other comprehensive income:
Available-for-sale securities		5,865			0.19			3,326			0.11			9,192			0.29
Derivatives		(1,716	)		(0.06	)		(2,741	)		(0.09	)		(4,458	)		(0.14	)
Common stock dividends		(6,287	)		(0.20	)		(7,075	)		(0.23	)		(13,363	)		(0.42	)
Common stock dividends on unvested shares		(86	)		—			(96	)		—			(182	)		(0.01	)
Accretion (dilution) from additional shares outstanding at March 31, 2019 ⁽²⁾		683			(0.07	)
Accretion (dilution) from additional shares outstanding at June 30, 2019 ⁽²⁾								411			0.01			1,095			(0.06	)
Total net increase		4,004			0.04			129			—			4,133			0.04
Common stock book value at end of period ⁽¹⁾⁽³⁾		441,867			14.06			441,996			14.06			441,996			14.06

Reconciling items in arriving at economic book value at March 31, 2019:
Reconciling items in arriving at economic book value at June 30, 2019:
Non-cash convertible senior notes' unamortized discounts:
4.50% Convertible Senior Notes		(10,186	)		(0.33	)		(9,519	)		(0.30	)		(9,519	)		(0.30	)
8.00% Convertible Senior Notes		(112	)		—			(77	)		—			(77	)		—
Series C Preferred Stock redemption value in excess of carrying value		(4,045	)		(0.13	)		(4,045	)		(0.13	)		(4,045	)		(0.13	)
Economic book value at March 31, 2019	$	427,524		$	13.60
Economic book value at June 30, 2019							$	428,355		$	13.63		$	428,355		$	13.63

(1)

Per share calculations exclude unvested restricted stock, as disclosed on our consolidated balance sheets, of 426,771, 430,986 and 422,671 shares at June 30, 2019, March 31, 2019 and December 31, 2018, respectively. The denominator for the calculation is 31,443,123, 31,436,120 and 31,234,828 shares at June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

(2)	Per share amount calculations include ~~201,292~~7,003 and 208,295 shares of restricted stock that vested during the three and six months ended ~~March 31,~~June 30, 2019.

(3)	Common stock book value is calculated as total stockholders' equity of ~~$557.8~~$558.0 million less preferred stock equity of $116.0 million at ~~March 31,~~June 30, 2019.

Management Agreement Equity

Our base management fee, as defined in the Management Agreement, is equal to (i) 1/12 of the amount of our equity multiplied by (ii) 1.50%.

The following table summarizes the calculation of equity, as defined in the Management Agreement (in thousands):

	Amount
At June 30, 2019:
Proceeds from capital stock issuances, net ⁽¹⁾	$	1,219,936
Retained earnings, net ⁽²⁾		(453,356	)
Payments for repurchases of capital stock, net		(207,011	)
Total	$	559,569

(1)	Deducts underwriting discounts and commissions and other expenses and costs relating to such issuances.

(2)	Excludes non-cash equity compensation expense incurred to date.

Core Earnings

~~We use~~ Core Earnings asis a non-GAAP financial measure that we use to evaluate our operating performance.

Core Earnings exclude the effects of certain transactions and adjustments in accordance with accounting principles generally accepted in the United States of America ("GAAP") ~~adjustments~~ that we believe are not necessarily indicative of our current CRE loan portfolio and other CRE-related investments and operations. Core Earnings exclude income (loss) from all non-core assets such as commercial finance, middle market lending, residential mortgage lending, certain legacy CRE loans and other non-CRE assets designated as assets held for sale at the initial measurement date of December 31, 2016.

(Back to Index)

Core Earnings, for reporting purposes, is defined as GAAP net income (loss) allocable to common shares, excluding (i) non-cash equity compensation expense, (ii) unrealized gains and losses, (iii) non-cash provisions for loan losses, (iv) non-cash impairments on securities, (v) non-cash amortization of discounts or premiums associated with borrowings, (vi) net income or loss from a limited partnership interest owned at the initial measurement date, (vii) net income or loss from non-core assets, ⁽²¹⁾⁽³⁾⁽²⁾ (viii) real estate depreciation and amortization, (ix) foreign currency gains or losses and (x) income or loss from discontinued operations. Core Earnings may also be adjusted periodically to exclude certain one-time events pursuant to changes in GAAP and certain non-cash items.

Although pursuant to the Management Agreement we calculate incentive compensation using Core Earnings ~~excluding~~that exclude incentive ~~fees~~compensation payable to our Manager, we include incentive ~~fees~~compensation payable to our Manager in calculating Core Earnings for reporting purposes.

~~(Back to Index)~~

Core Earnings ~~does not represent net income or cash generated from operating activities and should not be considered as an alternative~~allocable to ~~GAAP net income or as a measure of liquidity under GAAP. Our methodology for calculating~~ common shares, adjusted ("Core Earnings may differ from methodologies used by other companies to calculate similar supplemental performance measures, and, accordingly, our reported Core Earnings may not be comparable to similar performance measures used by other companies.

~~We also use Core Earnings Adjusted as~~Adjusted") is a non-GAAP financial measure used to evaluate our operating performance. Core Earnings Adjusted exclude certain non-recurring items and the results of certain transactions that are not indicative of our ongoing operating performance.

Core Earnings and Core Earnings Adjusted do not represent net income or cash generated from operating activities and should not be considered as alternatives to GAAP net income or as measures of liquidity under GAAP. Our methodology for calculating Core Earnings and Core Earnings Adjusted may differ from methodologies used by other companies to calculate similar supplemental performance measures, and, accordingly, our reported Core Earnings and Core Earnings Adjusted may not be comparable to similar performance measures used by other companies.

(Back to Index)

The following table provides a reconciliation from GAAP net income (loss) allocable to common shares to Core Earnings allocable to common shares and Core Earnings allocable to common shares, adjusted for the periods presented (in thousands, except per share data and ~~amounts~~amount in the footnotes):

	For the Three Months Ended												For the Three Months Ended												For the Six Months Ended
	March 31,												June 30,												June 30,
	2019			Per Share Data			2018			Per Share Data			2019			Per Share Data			2018			Per Share Data			2019			Per Share Data			2018			Per Share Data
Net income (loss) allocable to common shares - GAAP	$	5,545		$	0.18		$	(12,582	)	$	(0.40	)	$	6,304		$	0.20		$	6,152		$	0.20		$	11,849		$	0.38		$	(6,430	)	$	(0.21	)
Adjustment for realized gains on CRE assets		—			—			—			—			—			—			—			—			—			—			—			—
Net income (loss) allocable to common shares - GAAP, adjusted		5,545			0.18			(12,582	)		(0.40	)		6,304			0.20			6,152			0.20			11,849			0.38			(6,430	)		(0.21	)
Reconciling items from continuing operations:
Non-cash equity compensation expense		683			0.02			967			0.03			412			0.01			659			0.02			1,095			0.03			1,626			0.05
Non-cash provision for (recovery of) CRE loan losses		1,025			0.03			(799	)		(0.03	)		170			0.01			—			—			1,195			0.04			(799	)		(0.03	)
Litigation settlement expense ⁽³⁾		—			—			(2,167	)		(0.07	)		—			—			—			—			—			—			(2,167	)		(0.07	)
Non-cash amortization of discounts or premiums associated with borrowings		683			0.02			778			0.02			702			0.02			796			0.02			1,385			0.04			1,574			0.05
Income tax benefit from non-core investments ⁽¹⁾⁽²⁾		—			—			(32	)		—
Net realized (gain) loss on non-core assets⁽¹⁾⁽²⁾		(8	)		—			215			0.01
Net (income) loss from non-core assets⁽²⁾		(5	)		—			397			0.01
Income tax expense (benefit) from non-core investments ⁽¹⁾⁽²⁾														—			—			1			—			—			—			(31	)		—
Net realized gain on non-core assets⁽¹⁾⁽²⁾														(7	)		—			(691	)		(0.02	)		(15	)		—			(476	)		(0.02	)
Net loss from non-core assets⁽²⁾														31			—			50			—			26			—			447			0.01
Reconciling items from discontinued operations and CRE loans:
Net interest income on legacy CRE loans		(233	)		(0.01	)		(322	)		(0.01	)		(183	)		(0.01	)		(339	)		(0.01	)		(416	)		(0.01	)		(661	)		(0.02	)
Realized gain on liquidation of legacy CRE loans														—			—			(1,000	)		(0.03	)		—			—			(1,000	)		(0.03	)
Operating expenses on legacy CRE loans														—			—			187			0.01			—			—			187			0.01
Fair value adjustments on legacy CRE loans		102			0.01			4,672			0.15			1,300			0.04			—			—			1,402			0.04			4,672			0.15
Net loss from other non-CRE investments held for sale		—			—			478			0.02			—			—			28			—			—			—			506			0.02
Loss (income) from discontinued operations, net of taxes		37			—			(247	)		(0.01	)
Loss from discontinued operations, net of taxes														112			0.01			450			0.01			149			0.01			203			0.01
Core Earnings allocable to common shares	$	7,829		$	0.25		$	(8,642	)	$	(0.28	)	$	8,841		$	0.28		$	6,293		$	0.20		$	16,670		$	0.53		$	(2,349	)	$	(0.08	)

Reconciling items in arriving at Core Earnings allocable to common shares, adjusted:
Loss on redemption of Series B Preferred Stock		—			—			7,482			0.24			—			—			—			—			—			—			7,482			0.24
Litigation settlement expense		—			—			2,167			0.07			—			—			—			—			—			—			2,167			0.07
Core Earnings allocable to common shares, adjusted⁽⁴⁾	$	7,829		$	0.25		$	1,007		$	0.03		$	8,841		$	0.28		$	6,293		$	0.20		$	16,670		$	0.53		$	7,300		$	0.23

Weighted average common shares - diluted		31,531						31,111						31,656						31,402						31,594						31,164

Core Earnings per common share - diluted	$	0.25					$	(0.28	)				$	0.28					$	0.20					$	0.53					$	(0.08	)
Core Earnings per common share, adjusted - diluted ⁽⁴⁾	$	0.25					$	0.03					$	0.28					$	0.20					$	0.53					$	0.23

(1)	Income tax (benefit) expense from non-core investments and net realized loss on non-core assets are components of net income or loss from non-core assets.

(2)	Non-core assets are investments and securities owned by us at the initial measurement date in (i) commercial finance, (ii) middle market lending, (iii) residential mortgage lending, (iv) legacy CRE loans designated as held for sale and (v) other non-CRE assets included in assets held for sale.

(3)	Includes the payment of the settlement of a securities litigation, previously accrued in 2017, for the ~~three~~six months ended ~~March 31,~~June 30, 2018.

(4)	Core Earnings, adjusted exclude a non-recurring charge of $7.5 million, or $(0.24) per common share-diluted, for the ~~three~~six months ended ~~March 31,~~June 30, 2018 in connection with the redemption of our remaining 8.25% Series B Cumulative Redeemable Preferred Stock.

Core Earnings in accordance with the Management Agreement, which excludes incentive compensation payable of $165,000, was $9.0 million, or $0.28 per common share outstanding, for the three months ended June 30, 2019.

(Back to Index)

Incentive Compensation Hurdle

In accordance with the Management Agreement, incentive compensation is earned by our Manager when our Core Earnings per common share (as defined in the Management Agreement) for such quarter exceeds an amount equal to: (1) the weighted average of (a) book value (as defined in the Management Agreement) as of the end of such quarter divided by 30,881,351 shares and (b) the price per share (including the conversion price, if applicable) paid for common shares in each offering (or issuance, upon the conversion of convertible securities) by us subsequent to September 30, 2017, in each case at the time of issuance, multiplied by (2) the greater of (a) 1.75% and (b) 0.4375% plus one-fourth of the ten year treasury rate, as defined in the Management Agreement, for such quarter (the "Incentive Compensation Hurdle").

The following table summarizes the calculation of the Incentive Compensation Hurdle for the three months ended June 30, 2019 (dollars in thousands, except per share data):

	Amount
Book value:
Stockholders' equity, excluding equity attributable to preferred stock at September 30, 2017	$	460,569
Net income (loss) from operations and gain (loss) on resolutions of Plan assets ⁽¹⁾		(7,535	)
Book value at June 30, 2019	$	453,034
Book value per share at June 30, 2019	$	14.67

One-fourth of the ten year treasury rate ⁽²⁾		0.59	%

Greater of (a) 1.75% and (b) 0.4375% plus one-fourth of the ten year treasury rate		1.75	%

Incentive Compensation Hurdle ⁽³⁾	$	0.26

(1)	Includes activity during the period beginning October 1, 2017 and ending December 31, 2018.

(2)

The ten year treasury rate, as defined in the Management Agreement, is the average of the weekly average yield to maturity for U.S. Treasury securities (adjusted to a constant maturity of ten years) as published weekly by the Federal Reserve Board during a fiscal quarter. During the three months ended June 30, 2019, the ten year treasury rate was 2.34%.

(3)	Calculated as book value per share at June 30, 2019 multiplied by 1.75%.

We have not had a public offering of common shares nor have we issued any common shares resulting from the conversion of any of our convertible securities subsequent to September 30, 2017.

The amount by which Core Earnings per common share exceeds the Incentive Compensation Hurdle is multiplied by (a) 20% and (b) the weighted average number of common shares (as defined in the Management Agreement) outstanding during the quarter to arrive at incentive compensation for the quarter. Additionally, incentive compensation is adjusted: (i) to exclude events pursuant to changes in GAAP or the application of GAAP, as well as non-recurring or unusual transactions or events, after discussion between our Manager and the independent directors and approval by a majority of the independent directors in the case of non-recurring or unusual transactions or events, and (ii) by deducting an amount equal to any taxable REIT subsidiary directly paid fees accrued (calculated as if such fees were payable on a quarterly basis) not previously used to offset incentive compensation.

Liquidity and Capital Resources

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, fund investments, repay borrowings and provide for other general business needs, including payment of our base management ~~fees.~~fee and incentive compensation. Our ability to meet our on-going liquidity needs is subject to our ability to generate cash from operating activities and our ability to maintain and/or obtain additional debt financing and equity capital together with the funds referred to below.

~~(Back to Index)~~

~~In November 2016, our Board approved~~For the Plan to focus our strategy on making CRE debt investments. The Plan contemplated disposing of certain underperforming legacy CRE loans and non-core asset classes and businesses and maintaining a dividend policy based on sustainable earnings. As part of the Plan, the residential mortgage and middle market lending segments were classified as discontinued operations and certain legacy CRE loans were classified as held for sale. We have substantially completed the execution of the Plan. We monetized $2.1 million of the assets that were included in the Plan during the threesix months ended ~~March 31, 2019 and have $28.5 million assets remaining in the Plan at March 31, 2019.~~

~~For the three months ended March 31,~~June 30, 2019, our principal sources of liquidity ~~were~~were: (i) proceeds ~~of: (i) $137.0~~of $479.7 million from financing sourced from our CRE - term repurchase facilities and net CMBS - short-term repurchase agreements, (ii) net proceeds of $31.5 million from the close of XAN 2019-RSO7, (iii) proceeds of $30.2 million from net repayments on our CRE loan and CMBS portfolios and (iv) proceeds of $24.7 million from our CRE securitizations that used principal paydowns to invest in CRE loan future funding ~~commitments, (iii) $12.2 million of net proceeds from the paydowns on our CMBS portfolio and (iv) $6.0 million net proceeds from repayments on our CRE loan portfolio.~~commitments. These sources of liquidity, offset by our deployments in CRE debt investments, ~~and~~ distributions on our common and preferred stock and operating expenses, substantially resulted in the ~~$55.7~~$47.2 million of unrestricted cash we held at ~~March 31,~~June 30, 2019.

(Back to Index)

We utilize a variety of financing arrangements to finance certain assets. We generally utilize the following two types of financing arrangements:

Repurchase Agreements: Repurchase agreements effectively allow us to borrow against loans and securities that we own. Under these agreements, we sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus interest. The counterparty retains the sole discretion over both whether to purchase the loan and security from us and, subject to certain conditions, the market value of such loan or security for purposes of determining whether we are required to pay margin to the counterparty. 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, we would be required to repay any amounts borrowed in excess of the product of (i) the revised market value multiplied by (ii) the applicable advance rate. During the term of a repurchase agreement, we receive the principal and interest on the related loans and securities and pay interest to the counterparty.

At ~~March 31,~~June 30, 2019, we had various repurchase agreements, as summarized below (in thousands, except amounts in footnotes):

	Execution Date	Maturity Date ⁽¹⁾	Maximum Capacity		Principal Outstanding		Availability		Execution Date	Maturity Date ⁽¹⁾	Maximum Capacity		Principal Outstanding		Availability
CRE - Term Repurchase Facilities
Wells Fargo Bank, N.A.	February 2012	July 2020	$	400,000	$	232,708	$	167,292	February 2012	July 2020	$	400,000	$	248,286	$	151,714
Morgan Stanley Bank, N.A.	September 2015	September 2019	$	67,936		37,206	$	30,730	September 2015	September 2019	$	67,936		37,206	$	30,730
Barclays Bank PLC	April 2018	April 2021	$	250,000		219,082	$	30,918	April 2018	April 2021	$	250,000		66,667	$	183,333
JPMorgan Chase Bank, N.A.	October 2018	October 2021	$	250,000		128,964	$	121,036	October 2018	October 2021	$	250,000		48,383	$	201,617
Trust Certificates - Term Repurchase Facility
RSO Repo SPE Trust 2017	September 2017	September 2020	N/A			47,333	N/A		September 2017	September 2020	N/A			42,006	N/A
CMBS - Short-Term Repurchase Agreements
RBC Capital Markets, LLC	August 2017	April 2019	N/A			227,393	N/A		August 2017	April 2019	N/A			215,938	N/A
JP Morgan Securities LLC	November 2012	April 2019	N/A			70,692	N/A		November 2012	April 2019	N/A			89,422	N/A
Deutsche Bank Securities Inc.	March 2005	April 2019	N/A			5,066	N/A		March 2005	April 2019	N/A			22,639	N/A
Total ⁽²⁾					$	968,444							$	770,547

(1)	The CMBS - short-term repurchase agreements' maturity dates represent the next interest payment and extension dates. The agreements do not contain defined maturity dates.

(2)	Excludes accrued interest payable of ~~$1.6~~$1.1 million and deferred debt issuance costs and ~~discount~~discounts of ~~$4.9~~$4.3 million at ~~March 31,~~June 30, 2019.

~~(Back to Index)~~

The following table summarizes the average principal outstanding on our term and short-term repurchase agreements during the three months ended ~~March 31,~~June 30, 2019 and December 31, 2018 and the principal outstanding on our term and short-term repurchase agreements at ~~March 31,~~June 30, 2019 and December 31, ~~2019~~2018 (in thousands, except amounts in footnotes):

	Three Months Ended March 31, 2019		At March 31, 2019		Three Months Ended December 31, 2018		At December 31, 2018		Three Months Ended June 30, 2019		June 30, 2019		Three Months Ended December 31, 2018		December 31, 2018
	Average Principal Outstanding		Principal Outstanding ⁽¹⁾⁽²⁾		Average Principal Outstanding		Principal Outstanding ⁽¹⁾⁽²⁾		Average Principal Outstanding		Principal Outstanding ⁽¹⁾⁽²⁾		Average Principal Outstanding		Principal Outstanding ⁽¹⁾⁽²⁾
Term and Short-Term Repurchase Agreements
Collateralized by CRE loans	$	581,434	$	665,293	$	467,939	$	559,138	$	386,582	$	442,548	$	467,939	$	559,138
Collateralized by CMBS		294,444		303,151		267,990		295,048		304,835		327,999		267,990		295,048
Total	$	875,878	$	968,444	$	735,929	$	854,186	$	691,417	$	770,547	$	735,929	$	854,186

(1)	Excludes accrued interest payable on repurchase agreements collateralized by CRE loans of ~~$1.2 million~~$701,000 and $1.0 million and deferred debt issuance costs and ~~discount~~discounts of ~~$4.9~~$4.3 million and $5.5 million at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(2)	Excludes accrued interest payable on repurchase agreements collateralized by CMBS of ~~$354,000~~$398,000 and $773,000 at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

(Back to Index)

The following table summarizes the maximum month-end principal outstanding on our term and short-term repurchase agreements during the periods presented (in thousands):

	Maximum Month-End Principal Outstanding During the								Maximum Month-End Principal Outstanding During the
	Three Months Ended		Years Ended December 31,						Six Months Ended		Years Ended December 31,
	March 31, 2019		2018		2017		2016		June 30, 2019		2018		2017		2016
Term and Short-Term Repurchase Agreements ⁽¹⁾
Collateralized by CRE loans	$	665,293	$	561,382	$	469,228	$	379,670	$	665,294	$	561,382	$	469,228	$	379,670
Collateralized by CMBS	$	305,402	$	295,048	$	122,574	$	82,916	$	334,677	$	295,048	$	122,574	$	82,916

(1)	Increases in the maximum month-end outstanding principal balances for the periods presented result from financing assets that were originated or acquired as a direct result of the redeployment of capital into our core asset classes pursuant to the Plan.

Securitizations: We seek non-recourse long-term financing from securitizations of our investments in CRE loans. The securitizations generally involve a senior portion of our loan, but may involve the entire loan. Securitization generally involves transferring notes to a special purpose vehicle (or the issuing entity), which then issues one or more classes of non-recourse notes pursuant to the terms of an indenture. The notes are secured by the pool of assets. In exchange for the transfer of assets to the issuing entity, we receive cash proceeds from the sale of non-recourse notes. Securitizations of our portfolio investments might magnify our exposure to losses on those portfolio investments because the retained subordinate interest in any particular overall loan would be subordinate to the loan components sold and we would, therefore, absorb all losses sustained with respect to the overall loan before the owners of the senior notes experience any losses with respect to the loan in question.

Historically, we have financed the acquisition of our investments through CDOs and securitizations that essentially match the maturity and repricing dates of these financing vehicles with the maturities and repricing dates of our investments. In the past, we have derived substantial operating cash from our equity investments in our CDOs and securitizations, which will cease if the CDOs and securitizations fail to meet certain tests. Through ~~March 31,~~June 30, 2019, we did not experience difficulty in maintaining our existing CDO and securitization financing and passed all of the critical tests required by these financings.

~~(Back to Index)~~

The following table sets forth the distributions received by us and coverage test summaries for our active securitizations for the periods presented (in ~~thousands)~~thousands, except amount in the footnotes):

	Cash Distributions				Overcollateralization Cushion ⁽¹⁾					Cash Distributions				Overcollateralization Cushion ⁽¹⁾
Name	For the Three Months Ended March 31, 2019		For the Year Ended December 31, 2018		At March 31, 2019		At the Initial Measurement Date		End of Designated Principal Reinvestment Period	For the Six Months Ended June 30, 2019		For the Year Ended December 31, 2018		At June 30, 2019		At the Initial Measurement Date		End of Designated Principal Reinvestment Period
RCC 2017-CRE5 ⁽²⁾⁽⁴⁾	$	3,114	$	22,843	$	94,288	$	20,727	July 2020	$	11,177	$	22,843	N/A		$	20,727	July 2020
XAN 2018-RSO6 ⁽²⁾	$	4,853	$	8,323	$	25,731	$	25,731	December 2020	$	9,524	$	8,323	$	25,766	$	25,731	December 2020
XAN 2019-RSO7 ⁽²⁾										$	1,845	$	—	$	34,341	$	34,341	April 2022
Apidos CDO I, Ltd. ⁽³⁾	$	708	$	—	N/A		$	17,136	N/A	$	708	$	—	N/A		$	17,136	N/A
Apidos CDO III, Ltd. ⁽³⁾	$	—	$	618	N/A		$	11,269	N/A	$	—	$	618	N/A		$	11,269	N/A

(1)	Overcollateralization cushion represents the amount by which the collateral held by the securitization issuer exceeds the minimum amount required.

(2)

The designated principal reinvestment period for RCC 2017-CRE5, XAN 2018-RSO6 and XAN ~~2018-RSO6~~2019-RSO7 is the period in which principal repayments can be utilized to purchase loans held outside of the respective securitization that represent the funded commitments of existing collateral in the respective securitization that were not funded as of the date the respective securitization was closed. Additionally, the indenture for each securitization does not contain any interest coverage test provisions.

(3)	RCC 2017-CRE5 was liquidated in July 2019. Apidos CDO I, Ltd. and Apidos CDO III, Ltd. were substantially liquidated in October 2014 and June 2015, respectively.

(4)	Includes a principal distribution of $5.3 million on RCC 2017-CRE5's Class C notes.

The following table sets forth the distributions received by us and liquidation details for our liquidated securitizations for the periods presented (in thousands):

	Cash Distributions				Liquidation Details			Cash Distributions				Liquidation Details
Name	For the Three Months Ended March 31, 2019		For the Year Ended December 31, 2018		Liquidation Date	Remaining Assets at the Liquidation Date ⁽¹⁾		For the Six Months Ended June 30, 2019		For the Year Ended December 31, 2018		Liquidation Date	Remaining Assets at the Liquidation Date ⁽¹⁾
RCC 2015-CRE3	$	—	$	3,529	August 2018	$	80,632	$	—	$	3,529	August 2018	$	80,632
RCC 2015-CRE4	$	—	$	4,487	July 2018	$	97,825	$	—	$	4,487	July 2018	$	97,825
Whitney CLO I, Ltd. ⁽²⁾	$	68	$	—	January 2019	$	—	$	68	$	—	January 2019	$	—

(1)	The remaining assets at the liquidation date were ~~returned~~distributed to us in exchange for our preference ~~share~~shares and equity notes in the respective securitization.

(2)	Whitney CLO I, Ltd. was substantially liquidated in September 2013.

(Back to Index)

At ~~April~~July 30, 2019, our liquidity consisted of two primary sources:

unrestricted cash and cash equivalents of ~~$70.6~~$53.0 million; and

approximately ~~$119.1~~$100.9 million of liquidity from available financing of unlevered CRE and CMBS positions.

Our leverage ratio, defined as the ratio of borrowings to stockholders' equity, may vary as a result of the various funding strategies we use. At ~~March 31,~~June 30, 2019 and December 31, 2018, our leverage ratio was ~~2.9~~3.5 times and 2.8 times, respectively. The leverage ratio increase was ~~driven~~ primarily ~~by the~~attributable to an increase in ~~borrowings partially offset by the increase in stockholders' equity.~~borrowings.

Distributions

We intend to continue to make regular quarterly distributions to holders of our common stock and preferred stock. U.S. federal income tax law generally requires that a REIT distribute at least 90% of its REIT taxable income annually, determined without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating and debt service requirements on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or borrow funds to make cash distributions, or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.

~~(Back to Index)~~

Contractual Obligations and Commitments

	Contractual Commitments										Contractual Commitments
	(dollars in thousands, except amounts in footnotes)										(dollars in thousands, except amounts in footnotes)
	Payments due by Period										Payments due by Period
	Total		Less than 1 Year		1 - 3 Years		3 - 5 Years		More than 5 Years		Total		Less than 1 Year		1 - 3 Years		3 - 5 Years		More than 5 Years
At March 31, 2019:
At June 30, 2019:
CRE securitizations	$	456,370	$	—	$	—	$	—	$	456,370	$	973,091	$	—	$	—	$	—	$	973,091
Unsecured junior subordinated debentures ⁽¹⁾		51,548		—		—		—		51,548		51,548		—		—		—		51,548
4.50% Convertible Senior Notes ⁽²⁾		143,750		—		—		143,750		—		143,750		—		—		143,750		—
8.00% Convertible Senior Notes ⁽³⁾		21,182		21,182		—		—		—		21,182		21,182		—		—		—
Repurchase and credit facilities⁽⁴⁾		970,036		340,796		629,240		—		—		771,646		365,671		405,975		—		—
Unfunded commitments on CRE loans ⁽⁵⁾		99,890		31,051		68,839		—		—		122,902		32,589		90,313		—		—
Base management fees ⁽⁶⁾		8,371		8,371		—		—		—		8,394		8,394		—		—		—
Total	$	1,751,147	$	401,400	$	698,079	$	143,750	$	507,918	$	2,092,513	$	427,836	$	496,288	$	143,750	$	1,024,639

(1)	Contractual commitments exclude ~~$30.0~~$27.3 million and ~~$31.0~~$28.3 million of estimated interest expense payable through maturity, in June 2036 and October 2036, respectively, on our trust preferred securities.

(2)	Contractual commitments exclude ~~$22.2~~$20.5 million of interest expense payable through maturity, in August 2022, on our 4.50% convertible senior notes due 2022.

(3)	Contractual commitments exclude ~~$1.4 million~~$937,000 of interest expense payable through maturity, in January 2020, on our 8.00% convertible senior notes due 2020.

(4)	Contractual commitments include ~~$1.6~~$1.1 million of accrued interest payable at ~~March 31,~~June 30, 2019 on our repurchase facilities.

(5)

Unfunded commitments on our originated CRE ~~whole~~ loans generally fall into two categories: (i) pre-approved capital improvement projects and (ii) new or additional construction costs subject, in each case, to the borrower meeting specified criteria. Upon completion of the improvements or construction, we would receive additional interest income on the advanced amount. At ~~March 31,~~June 30, 2019, we had unfunded commitments on 5478 CRE whole ~~loans.~~loans and one CRE preferred equity investment.

(6)

Base management fees presented are based on an estimate of base management fees payable to our Manager over the next 12 months. Our Management Agreement also provides for an incentive ~~fee~~compensation arrangement that is based on operating performance. The incentive ~~fee~~compensation is not a fixed and determinable amount, and therefore it is not included in this table.

Off-Balance Sheet Arrangements

General

At ~~March 31,~~June 30, 2019, we did not maintain any relationships with unconsolidated entities or financial partnerships that were established for the purpose of facilitating off-balance sheet arrangements or contractually narrow or limited purposes, although we do have interests in unconsolidated entities not established for those purposes. Except as set forth below, at ~~March 31,~~June 30, 2019, we had not guaranteed obligations of any unconsolidated entities or entered into any commitment or letter of intent to provide additional funding to any such entities.

(Back to Index)

Unfunded CRE ~~Whole~~ Loan Commitments

In the ordinary course of business, we make commitments to borrowers whose loans are in our CRE loan portfolio to provide additional loan funding in the future. Disbursement of funds pursuant to these commitments is subject to the borrower meeting pre-specified criteria. These commitments are subject to the same underwriting requirements and ongoing portfolio maintenance as are the on-balance sheet financial investments that we hold. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. Whole loans had $119.7 million and $108.1 million in unfunded loan commitments at June 30, 2019 and December 31, 2018, respectively. Preferred equity investments had $3.2 million in unfunded investment commitments at June 30, 2019. There were no preferred equity investment unfunded commitments at December 31, 2018.

Guarantees and Indemnifications

In the ordinary course of business, we may provide guarantees and indemnifications that contingently obligate us to make payments to the guaranteed or indemnified party based on changes in the value of an asset, liability or equity security of the guaranteed or indemnified party. As such, we may be obligated to make payments to a guaranteed party based on another entity's failure to perform or achieve specified performance criteria, or we may have an indirect guarantee of the indebtedness of others.

As part of our May 2017 sale of our equity interest of Pearlmark Mezzanine Realty Partners IV, L.P., we entered into an indemnification agreement whereby we indemnified the purchaser against realized losses of up to $4.3 million on one mezzanine loan until its final maturity date in 2020. At ~~March 31,~~June 30, 2019 and December 31, 2018, we had a contingent liability, reported in accounts payable and other liabilities on our consolidated balance sheets, of $703,000 outstanding as a reserve for probable losses on the indemnification. We did not record any additional reserve for probable losses during the three and six months ended ~~March 31,~~June 30, 2019 and 2018.

~~(Back to Index)~~

ITEM 3.

QUANTITATIVE AND ~~QUALITATI~~VEQUALITATIVE DISCLOSURES ABOUT MARKET RISK

At ~~March 31,~~June 30, 2019, the primary component of our market risk was interest rate risk, as described below. While we do not seek to avoid risk completely, we do seek to assume risk that can be quantified from historical experience, to actively manage that risk, to earn sufficient compensation to justify assuming that risk and to maintain capital levels consistent with the risk we undertake or to which we are exposed.

Effect on Fair Value

A component of interest rate risk is the effect that changes in interest rates will have on the fair value of our assets. We face the risk that the fair value of our assets will increase or decrease at different rates than that of our liabilities, including our hedging instruments.

We primarily assess our interest rate risk by estimating the duration of our assets and the duration of our liabilities. Duration essentially measures the market price volatility of financial instruments as interest rates change. We generally calculate duration using various financial models and empirical data. Different models and methodologies can produce different duration numbers for the same securities.

The following sensitivity analysis table presents, at ~~March 31,~~June 30, 2019, the estimated impact on the fair value of our interest rate-sensitive investments, instruments and liabilities of changes in interest rates, assuming rates instantaneously fall 100 basis points and rise 100 basis points (dollars in thousands):

	March 31, 2019									June 30, 2019
	Interest Rates Fall 100 Basis Points			Unchanged			Interest Rates Rise 100 Basis Points			Interest Rates Fall 100 Basis Points			Unchanged			Interest Rates Rise 100 Basis Points
Interest rate-sensitive investment securities:
Fair value	$	117,564		$	110,815		$	105,326		$	120,389		$	113,482		$	107,843
Change in fair value	$	6,749		$	—		$	(5,489	)		6,907			—			(5,639	)
Change as a percent of fair value		6.09	%		—	%		(4.95	)%		6.09	%		—	%		(4.97	)%
Interest rate-sensitive hedging instruments:
Fair value	$	(7,549	)	$	(1,751	)	$	3,600		$	(10,603	)	$	(4,470	)	$	1,205
Change in fair value	$	(5,798	)	$	—		$	5,351			(6,133	)		—			5,675
Change as a percent of fair value		331	%		—	%		(306	)%		137	%		—	%		(127	)%

For purposes of the table, we have excluded our investments and liabilities with variable interest rates that are indexed to the London Interbank Offered Rate. The variable rates on these instruments are short-term in nature, therefore we are not subject to material exposure from movements in fair value as a result of changes in interest rates.

(Back to Index)

It is important to note that the impact of changing interest rates on fair value can change significantly when interest rates change beyond 100 basis points from current levels. Therefore, the volatility in the fair value of our assets could increase significantly when interest rates change beyond 100 basis points from current levels. In addition, other factors impact the fair value of our interest rate-sensitive investment securities and hedging instruments, such as the shape of the yield curve, market expectations as to future interest rate changes and other market conditions. Accordingly, in the event of changes in actual interest rates, the change in the fair value of our assets would likely differ from that shown above and such difference might be material and adverse to our stockholders.

Risk Management

To the extent consistent with maintaining our status as a real estate investment trust, we seek to manage our interest rate risk exposure to protect our variable rate debt against the effects of major interest rate changes. We generally seek to manage our interest rate risk by:

monitoring and adjusting, if necessary, the reset index and interest rate related to our borrowings;

attempting to structure our borrowing agreements for our commercial mortgage-backed securities to have a range of different maturities, terms, amortizations and interest rate adjustment periods; and

using derivatives to adjust the interest rate sensitivity of our variable-rate borrowings, which we discuss in "Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations - Financial Condition - Hedging Instruments."

~~(Back to Index)~~

ITEM 4.

CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Securities Exchange Act of 1934 reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

Under the supervision of our Chief Executive Officer and Chief Financial Officer, we have carried out an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting during the quarter ended ~~March 31,~~June 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

(Back to Index)

6773

(Back to Index)

PART II

ITEM 1.

LEGAL PROCEEDINGS

We may become involved in litigation on various matters due to the nature of our business activities. The resolution of these matters may result in adverse judgments, fines, penalties, injunctions and other relief against us as well as monetary payments or other agreements and obligations. In addition, we may enter into settlements on certain matters in order to avoid the additional costs of engaging in litigation. Except as discussed below, we are unaware of any contingencies arising from such litigation that would require accrual or disclosure in the consolidated financial statements at ~~March 31,~~June 30, 2019.

Open Litigation Matters

Six separate shareholder derivative suits (the "New York State Actions") purporting to assert claims on our behalf ~~of us~~ were filed in the Supreme Court of New York on the following dates: December 2015 (the "Reaves Action"), February 2017 (the "Caito Action"), March 2017 (the "Simpson Action"), March 2017 (the "Heckel Action"), May 2017 (the "Schwartz Action"), and August 2017 (the "Greff Action"). Plaintiffs in the Schwartz Action and Greff Action made demands on our board of directors ~~(the~~(our "Board") before filing suit, but plaintiffs in the Reaves Action, Caito Action, Simpson Action and Heckel Action did not. All of the shareholder derivative suits are substantially similar and allege that certain of our current and former officers and directors breached their fiduciary duties, wasted corporate assets and/or were unjustly enriched. Certain complaints assert additional claims against Exantas Capital Manager Inc. (our "Manager") and Resource America, Inc. ("Resource America") for unjust enrichment based on allegations that our Manager received excessive management fees from us. In June 2017, the ~~Court~~court stayed the Reaves Action, Caito Action, Simpson Action and Heckel Action in favor of the federal shareholder derivative litigation described ~~below. Our time to respond to the complaints in~~below under "- Settled and Dismissed Litigation Matters." In June 2019 and July 2019, the Schwartz Action and Greff Action, ~~is presently stayed by stipulation of the parties.~~respectively, were dismissed. We believe that the plaintiffs in each of the four remaining New York State Actions lack standing to assert claims derivatively on our behalf, and we intend to seek the dismissal of ~~any~~all of such remaining New York State ~~Action as to which the stay is lifted.~~Actions.

Four separate shareholder derivative suits purporting to assert claims on behalf of us were filed in the United States District Court for the Southern District of New York (the "Court") on the following dates by shareholders who declined to make a demand on the Board prior to filing suit: January 2017 (the "Greenberg Action"), January 2017 (the "Canoles Action"), January 2017 (the "DeCaro Action") and April 2017 (the "Gehan Action"). In May 2017, the Court consolidated the Greenberg Action, Canoles Action, DeCaro Action and Gehan Action as the "Federal Demand Futile Actions" and, in July 2017, appointed lead counsel and directed that a consolidated complaint be filed. Following consolidation, the plaintiffs in the Canoles Action and Gehan Action voluntarily dismissed their suits. The consolidated complaint in the Federal Demand Futile Actions, filed in August 2017, alleged claims for breach of fiduciary duty, corporate waste, unjust enrichment and violations of Section 14(a) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). In April 2018, the consolidated complaint in the Federal Demand Futile Actions was dismissed, but the plaintiffs thereafter filed an appeal.

Three additional shareholder derivative suits purporting to assert claims on behalf of us were filed in the United States District Court for the Southern District of New York on the following dates by shareholders who served demands on the Board to bring litigation and allege that their demands were wrongfully refused: February 2017 (the "McKinney Action"), March 2017 (the "Sherek/Speigel Action") and April 2017 (the "Sebenoler Action"). In May 2017, the Court consolidated the McKinney Action, Sherek/Speigel Action and Sebenoler Action as the "Federal Demand Refused Actions." A consolidated complaint was filed on June 30, 2017, alleging claims for breach of fiduciary duty, unjust enrichment and violations of Section 14(a) of the Securities Exchange Act. The consolidated complaint in the Federal Demand Refused Actions was dismissed in February 2018 but the plaintiffs thereafter filed an appeal.

In November 2018, following participation in a mediation program ordered by the appellate court, the parties to the Federal Demand Futile Actions and Federal Demand Refused Actions (collectively, the "Federal Actions") reached an agreement, in principle, to settle the Federal Actions, subject to a variety of terms and conditions including the execution of a settlement agreement and Court approval. Thereafter, in January 2019, the parties to the Federal Actions executed a stipulation and agreement of settlement (the "Settlement Agreement"). On March 8, 2019, the Court granted the parties' motion for an indicative ruling, holding that if the Federal Actions are remanded by the appellate court back to the district court, the Court would grant preliminary approval of the Settlement Agreement and on March 22, 2019, after such remand, the Court preliminarily approved the Settlement Agreement and scheduled a hearing for May 17, 2019 on whether to grant final approval. Under the Settlement Agreement, if approved by the Court, we would implement certain corporate governance changes and pay $550,000 in plaintiffs' attorneys' fees to be funded by our insurers and the defendants would receive a release from liability for certain claims, including all claims asserted in the Federal Actions. Among other terms and conditions, the Settlement Agreement provides that the defendants deny any and all allegations of wrongdoing and maintain that they have acted lawfully and in accordance with their fiduciary duties at all times. The Settlement Agreement further provides that the judgments dismissing the Federal Actions shall remain valid and binding unless reversed by an appellate court.

~~(Back to Index)~~

In August 2017, Robert Canoles filed a shareholder derivative suit in Maryland Circuit Court against certain of our current and former officers and directors, as well as our Manager and Resource America (the "Canoles Action"). Mr. Canoles had previously filed his suit in the United States District Court for the Southern District of New York, but voluntarily dismissed that action after the Court declined to appoint his counsel as lead counsel in the Federal Demand Futile Actions. The complaint in the Canoles Action, as amended in October 2017, asserts a variety of claims, including claims for breach of fiduciary duty, unjust enrichment and corporate waste, which are based on allegations substantially similar to those at issue in the Federal Demand Futile ~~Actions.~~Actions (defined below). The Canoles Action was stayed by the Maryland Circuit Court in favor of the federal shareholder litigation described ~~above.~~below under "- Settled and Dismissed Litigation Matters." We believe that Canoles lacks standing to assert claims derivatively on our behalf. ~~In the event that the stay is lifted, we~~We intend to seek the dismissal of the Canoles ~~Action.~~

In September 2017, Michael Hafkey filed a shareholder derivative suit in the United States District Court for the District of Maryland against certain of our former officers and directors and our Manager (the "Hafkey Action"). The complaint asserts a breach of fiduciary duty claim that is substantially similar to the claims at issue in the Federal Demand Refused Actions. Mr. Hafkey previously made a demand on the Board to investigate this claim, which was ultimately denied. The Hafkey Action was stayed by the Maryland District Court in favor of the Federal Actions described above. We believe that Hafkey lacks standing to assert claims derivatively on our behalf. In the event that the stay is lifted, we intend to seek the dismissal of the Hafkey Action.

In April 2018, we funded $2.0 million into escrow in connection with the proposed settlement of outstanding litigation, which was settled in August 2018. We did not have any general litigation reserve at ~~March 31,~~June 30, 2019 and December 31, 2018.

Settled and Dismissed Litigation Matters

We previously disclosed two consolidated shareholder derivative actions pending in the United States District Court for the Southern District of New York (the "Court") purporting to assert claims on our behalf similar to the claims in the New York State Actions (collectively, the "Federal Actions"): (a) by shareholders who declined to make a demand on our Board prior to filing suit (the "Federal Demand Futile Actions") comprising a suit filed in January 2017 (the "Greenberg Action") and another suit filed in January 2017 (the "DeCaro Action") and (b) by shareholders who served demands on our Board to bring litigation and allege that their demands were wrongfully refused ("Federal Demand Refused Actions") comprising a suit by filed in February 2017 (the "McKinney Action"), a suit filed in March 2017 (the "Sherek/Speigel Action") and a suit filed in April 2017 (the "Sebenoler Action"). In January 2019, the parties to the Federal Actions executed a stipulation and agreement of settlement (the "Federal Actions Settlement Agreement"), which received final approval from the Court on May 17, 2019. Under the Federal Actions Settlement Agreement, we agreed to implement certain corporate governance changes and paid $550,000 in plaintiffs' attorneys' fees, funded by our insurers. In exchange for the settlement consideration, the defendants were released from liability for certain claims, including all claims asserted in the Federal Actions. Among other terms and conditions, the Federal Actions Settlement Agreement provides that the defendants deny any and all allegations of wrongdoing and maintain that they have acted lawfully and in accordance with their fiduciary duties at all times.

We previously disclosed another shareholder derivative action filed in the United States District Court for the District of Maryland against certain of our former officers and directors and our Manager (the "Hafkey Action"). The complaint asserted a breach of fiduciary duty claim that is substantially similar to the claims at issue in the Federal Actions. In May 2019, Mr. Hafkey voluntarily dismissed his suit in light of the settlement and dismissal of the Federal Actions.

(Back to Index)

6974

(Back to Index)

ITEM 1A.

RISK FACTORS

As of the date of this report, there have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC"), except we may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

ITEM 6.

EXHIBITS


Exhibit No.		Description
2.1		Asset Purchase Agreement, dated June 6, 2017, by and among Stearns Lending, LLC, Primary Capital Mortgage, LLC, and Resource Capital Corp. ~~(33)~~(32)
2.1(b)		Mortgage Loan Sale and Purchase Agreement, dated May 29, 2019, by and between RCC Real Estate, Inc. and C-III Commercial Mortgage LLC. (44)
3.1(a)		Restated Certificate of Incorporation of Resource Capital Corp. (1)
3.1(b)		Articles of Amendment to Restated Certificate of Incorporation of Resource Capital Corp. ~~(28)~~(27)
3.1(c)		Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock. ~~(16)~~(15)
3.1(d)		Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock. ~~(17)~~(16)
3.1(e)		Articles Supplementary 8.25% Series B Cumulative Redeemable Preferred Stock. ~~(18)~~(17)
3.1(f)		Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock. ~~(22)~~(21)
3.1(g)		Articles Supplementary 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock. ~~(9)~~(8)
3.1(h)		Articles of Amendment, effective May 25, 2018. ~~(40)~~(39)
3.2		Second Amended and Restated Bylaws of Exantas Capital Corp. ~~(40)~~(39)
4.1(a)		Form of Certificate for Common Stock for Resource Capital Corp. (1)
4.1(b)		Form of Certificate for 8.50% Series A Cumulative Redeemable Preferred Stock. ~~(13)~~(12)
4.1(c)		Form of Certificate for 8.25% Series B Cumulative Redeemable Preferred Stock ~~(18)~~(17)
4.1(d)		Form of Certificate for 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock. ~~(9)~~(8)
4.2(a)		Junior Subordinated Indenture between Resource Capital Corp. and Wells Fargo Bank, N.A., dated May 25, 2006. (2)
4.2(b)		Amendment to Junior Subordinated Indenture and Junior Subordinated Note due 2036 between Resource Capital Corp. and Wells Fargo Bank, N.A., dated October 26, 2009 and effective September 30, 2009. (6)
4.3(a)		Amended and Restated Trust Agreement among Resource Capital Corp., Wells Fargo Bank, N.A., Wells Fargo Delaware Trust Company and the Administrative Trustees named therein, dated May 25, 2006. (2)
4.3(b)		Amendment to Amended and Restated Trust Agreement and Preferred Securities Certificate among Resource Capital Corp., Wells Fargo Bank, N.A. and the Administrative Trustees named therein, dated October 26, 2009 and effective September 30, 2009. (6)
4.4		Junior Subordinated Note due 2036 in the principal amount of $25,774,000, dated October 26, 2009. (6)
4.5(a)		Junior Subordinated Indenture between Resource Capital Corp. and Wells Fargo Bank, N.A., dated September 29, 2006. (3)
4.5(b)		Amendment to Junior Subordinated Indenture and Junior Subordinated Note due 2036 between Resource Capital Corp. and Wells Fargo Bank, N.A., dated October 26, 2009 and effective September 30, 2009. (6)
4.6(a)		Amended and Restated Trust Agreement among Resource Capital Corp., Wells Fargo Bank, N.A., Wells Fargo Delaware Trust Company and the Administrative Trustees named therein, dated September 29, 2006. (3)
4.6(b)		Amendment to Amended and Restated Trust Agreement and Preferred Securities Certificate among Resource Capital Corp., Wells Fargo Bank, N.A. and the Administrative Trustees named therein, dated October 26, 2009 and effective September 30, 2009. (6)
4.7		Junior Subordinated Note due 2036 in the principal amount of $25,774,000, dated October 26, 2009. (6)
4.8(a)		Senior Indenture between the Company and Wells Fargo Bank, National Association, as Trustee, dated October 21, 2013. ~~(25)~~(24)
4.8(b)		First Supplemental Indenture between the Company and Wells Fargo Bank, National Association, as Trustee (including the form of 6.00% Convertible Senior Note due 2018). ~~(25)~~(24)
4.8(c)		Form of 6.00% Convertible Senior Note due 2018 (included in Exhibit 4.8(b)).
4.8(d)		Second Supplemental Indenture, dated January 13, 2015, between Resource Capital Corp. and Wells Fargo Bank, National Association, as Trustee (including the form of 8.00% Convertible Senior Note due 2020). ~~(20)~~(19)
4.8(e)		Form of 8.00% Convertible Senior Note due 2020 (included in Exhibit 4.8(d)).
4.8(f)		Third Supplemental Indenture, dated August 16, 2017, between Resource Capital Corp. and Wells Fargo Bank, National Association, as Trustee (including the form of 4.50% Convertible Senior Note due 2022). ~~(35)~~(34)
4.8(g)		Form of 4.50% Convertible Senior Note due 2022 (included in Exhibit 4.8(f)).
10.1		Third Amended and Restated Management Agreement between Resource Capital Corp., Resource Capital Manager, Inc. and Resource America, Inc. dated as of December 4, 2017. ~~(37)~~(36)
10.2(a)		2005 Stock Incentive Plan. (1)
10.2(b)		Form of Stock Award Agreement. ~~(8)~~(7)
10.2(c)		Form of Stock Option Agreement. ~~(8)~~(7)
10.3(a)		Second Amended and Restated Omnibus Equity Compensation Plan. ~~(7)~~(45)
10.3(b)		Form of Stock Award Agreement. ~~(26)~~(25)
10.3(c)		Form of Stock Award Agreement (for employees with Resource America, Inc. employment agreements). ~~(26)~~(25)
10.4		Services Agreement between Resource Capital Asset Management, LLC and Apidos Capital Management, LLC, dated February 24, 2011. ~~(11)~~(10)
10.5		Membership Interest Purchase Agreement, dated as of August 1, 2016, by and among CVC Credit Partners U.S. Lending I, L.P., Coller International Partners VII, L.P., Coller International Partners VII Parallel Fund, L.P. and Coller International Partners VII Luxembourg, SLP (solely with respect to Section 6.7 thereof), NEW NP, LLC, and Resource Capital Corp. (solely with respect to Section 6.8 thereof)).~~(31)~~
~~10.6~~		~~Form of Indemnification Agreement. (34)~~(30)

(Back to Index)

7075

(Back to Index)


10.6		Form of Indemnification Agreement. (33)
10.7		Exchange Agreement, dated August 10, 2017, by and between Resource Capital Corp., Oaktree Real Estate Debt Holdings Ltd., INVESTIN PRO RED HOLDINGS, LLC, and Oaktree TSE-16 Real Estate Debt, LLC. ~~(35)~~(34)
31.1		Rule 13a-14(a)/Rule 15d-14(a) Certification of Chief Executive Officer.
31.2		Rule 13a-14(a)/Rule 15d-14(a) Certification of Chief Financial Officer.
32.1		Certification Pursuant to 18 U.S.C. Section 1350.
32.2		Certification Pursuant to 18 U.S.C. Section 1350.
99.1(a)		Amended and Restated Master Repurchase and Securities Contract by and between RCC Real Estate SPE 4, LLC, as Seller, and Wells Fargo Bank, National Association, as Buyer, dated as of July 19, ~~2018. (12)~~2018 (11)
99.1(b)		First Amendment to Amended and Restated Master Repurchase and Securities Contract by and between RCC Real Estate SPE 4, LLC, as Seller, and Wells Fargo Bank, National Association, as Buyer, dated as of May 29, 2019.
99.1(c)		Amended and Restated Guaranty Agreement made by Exantas Capital Corp., as guarantor, and Wells Fargo Bank, National Association, dated as of July 19, 2018 ~~(12)~~(11)
99.2(a)		Master Repurchase and Securities Contract Agreement between RCC Real Estate 6, LLC and Morgan Stanley Bank, NA, dated as of September 10, 2015. ~~(29)~~(28)
99.2(b)		Second Amendment to Master Repurchase and Securities Contract Agreement between RCC Real Estate 6, LLC and Morgan Stanley Bank, N.A. dated as of September 10, 2018. ~~(42)~~(41)
99.2(c)		Guaranty dated as of September 10, 2015, made by Resource Capital Corp., as guarantor, in favor of Morgan Stanley Bank, N.A. ~~(29)~~(28)
99.3(a)		Master Repurchase Agreement between RCC Real Estate SPE 7, LLC and Barclays Bank PLC, dated as of April 10, 2018. ~~(39)~~(38)
99.3(b)		Guaranty dated as of April 10, 2018, made by Resource Capital Corp., as guarantor, in favor of Barclays Bank PLC. ~~(39)~~(38)
99.4(a)		Master Repurchase Agreement for $250,000,000 between RCC Real Estate SPE 8, LLC, as Seller, and JPMorgan Chase Bank, National Association, as Buyer, dated October 26, 2018. ~~(41)~~(40)
99.4(b)		Guarantee made by Exantas Capital Corp., as guarantor, in favor of JPMorgan Chase Bank, National Association, dated October 26, 2018. ~~(41)~~(40)
99.5(a)		Notice of Proposed Settlement of Shareholder Derivative Litigation. ~~(44)~~(43)
99.5(b)		Stipulation and Agreement of Settlement. ~~(44)~~(43)
99.6		Federal Income Tax Consequences of our Qualification as a REIT. ~~(43)~~(42)
101		Interactive Data Files.


(1)		Filed previously as an exhibit to the Company's registration statement on Form S-11, Registration No. 333-126517.
(2)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2006.
(3)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2006.
(4)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013.
(5)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 26, 2014.
(6)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2009.
(7)		Filed previously as an exhibit to the Company's ~~Proxy Statement filed on April 16, 2014.~~
~~(8)~~		~~Filed previously as an exhibit to the Company's~~ Registration Statement on Form S-11 (File No. 333-132836).
~~(9)~~(8)		Filed previously as an exhibit to the Company's Registration Statement on Form 8-A filed on June 9, 2014.
~~(10)~~(9)		Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2010.
~~(11)~~(10)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on March 2, 2011.
~~(12)~~(11)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on July 25, 2018.
~~(13)~~(12)		Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2012 filed on March 18, 2013.
~~(14)~~(13)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on March 2, 2012.
~~(15)~~(14)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 13, 2012.
~~(16)~~(15)		Filed previously as an exhibit to the Company's registration statement on Form 8-A filed on June 8, 2012.
~~(17)~~(16)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 29, 2012.
~~(18)~~(17)		Filed previously as an exhibit to the Company's Registration Statement on Form 8-A filed on September 28, 2012.
~~(19)~~(18)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 23, 2014.
~~(20)~~(19)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on January 13, 2015.
~~(21)~~(20)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 1, 2012.
~~(22)~~(21)		Filed previously as an exhibit to the Company Current Report on Form 8-K filed on November 20, 2012.
~~(23)~~(22)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on April 8, 2013.
~~(24)~~(23)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on July 25, 2013.
~~(25)~~(24)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 21, 2013.
~~(26)~~(25)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2014.
~~(27)~~(26)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2015.
~~(28)~~(27)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 1, 2015.
~~(29)~~(28)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 16, 2015.
~~(30)~~(29)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.
~~(31)~~(30)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on August 5, 2016.
~~(32)~~(31)		Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2016.
~~(33)~~(32)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 8, 2017.
~~(34)~~(33)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2017.
~~(35)~~(34)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on August 16, 2017.

(Back to Index)


~~(36)~~(35)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016.
~~(37)~~(36)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on December 18, 2017.

~~(Back to Index)~~


~~(38)~~(37)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2017.
~~(39)~~(38)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on April 12, 2018.
~~(40)~~(39)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on May 25, 2018.
~~(41)~~(40)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 30, 2018.
~~(42)~~(41)		Filed previously as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2018.
~~(43)~~(42)		Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2018.
~~(44)~~(43)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on March 27, 2019.
(44)		Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on May 30, 2019.
(45)		Filed previously as an exhibit to the Company's Proxy Statement filed on April 18, 2019.

(Back to Index)

7277

(Back to Index)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		EXANTAS CAPITAL CORP.
		(Registrant)

~~May 8,~~August 7, 2019	By:	/s/ Robert C. Lieber
		Robert C. Lieber
		Chief Executive Officer

~~May 8,~~August 7, 2019	By:	/s/ David J. Bryant
		David J. Bryant
		Senior Vice President
		Chief Financial Officer and Treasurer

~~May 8,~~August 7, 2019	By:	/s/ Eldron C. Blackwell
		Eldron C. Blackwell
		Vice President
		Chief Accounting Officer

(Back to Index)

7378