000157767012/312020Q2FALSE115,015,7385,379,708us-gaap:AccountingStandardsUpdate201613Member1,7751,7751,7751,7751,7751,7751.61.615.01.37.412.02.12.19.93.56.79.90001577670ladr:GovernmentNationalMortgageAssociationPermanentSecuritiesMemberus-gaap:FairValueInputsLevel3Membersrt:MinimumMemberus-gaap:MeasurementInputDiscountRateMember2019-12-31312020Q3FALSEus-gaap:AccountingStandardsUpdate201613Memberus-gaap:AccountingStandardsUpdate201613Member1,7751,7751,7751,7751,7751,7753.111.90.46.98.72.13.16.80.77.47.0

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 ~~June~~September 30, 2020

☐ 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:

001-36299

Ladder Capital Corp

(Exact name of registrant as specified in its charter)

Delaware

80-0925494

(State or other jurisdiction of
incorporation or organization)

(IRS Employer
Identification No.)

345 Park Avenue,

New York,

10154

(Address of principal executive offices)

(Zip Code)

(212) 715-3170

(Registrant’s telephone number, including area code)

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


Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Class A common stock, $0.001 par value	LADR	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 (§ 232.405 of this chapter) 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 ☒

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.


Class						Outstanding at ~~July~~October 15, 2020
Class A common stock, $0.001 par value						~~115,015,738~~120,267,457
Class B common stock, $0.001 par value						~~5,379,708~~0

Table of Contents

LADDER CAPITAL CORP

FORM 10-Q

~~June~~September 30, 2020

Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (this “Quarterly Report”) includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact contained in this Quarterly Report, including statements regarding our future results of operations and financial position, strategy and plans, and our expectations for future operations, are forward-looking statements. The words “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “might,” “will,” “should,” “can have,” “likely,” “continue,” “design,” and other words and terms of similar expressions are intended to identify forward-looking statements.

We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, strategy, short-term and long-term business operations and objectives and financial needs. Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ from those expressed in our forward-looking statements. Our future financial position and results of operations, as well as any forward-looking statements are subject to change and inherent risks and uncertainties. You should consider our forward-looking statements in light of a number of factors that may cause actual results to vary from our forward-looking statements including, but not limited to:

•risks discussed under the heading “Risk Factors” herein and in our Annual Report on Form 10-K for the year ended December 31, 2019 (“Annual Report”), as well as our consolidated financial statements, related notes, and the other financial information appearing elsewhere in this Quarterly Report and our other filings with the United States Securities and Exchange Commission (“SEC”);

•the ongoing impact of the COVID-19 pandemic and of responsive measures implemented by various governmental authorities, businesses and other third parties;

•the impact of the upcoming U.S. elections on the regulatory landscape, capital markets, and the response to, and management of, the COVID-19 pandemic;

•changes in general economic conditions, in our industry and in the commercial finance and the real estate markets;

•changes to our business and investment strategy;

•our ability to obtain and maintain financing arrangements;

•the financing and advance rates for our assets;

•our actual and expected leverage and liquidity;

•the adequacy of collateral securing our loan portfolio and a decline in the fair value of our assets;

•interest rate mismatches between our assets and our borrowings used to fund such investments;

•changes in interest rates and the market value of our assets;

•changes in prepayment rates on our mortgages and the loans underlying our mortgage-backed and other asset-backed securities;

•the effects of hedging instruments and the degree to which our hedging strategies may or may not protect us from interest rate and credit risk volatility;

•the increased rate of default or decreased recovery rates on our assets;

•the adequacy of our policies, procedures and systems for managing risk effectively;

•a potential downgrade in the credit ratings assigned to Ladder or our investments;

•our compliance with, and the impact of and changes in laws, governmental regulations, ~~tax laws and rates,~~ accounting guidance and similar matters;

•our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability and the ability of our subsidiaries to operate in compliance with REIT requirements;

•our ability and the ability of our subsidiaries to maintain our and their exemptions from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”);

•potential liability relating to environmental matters that impact the value of properties we may acquire or the properties underlying our investments;

•the inability of insurance covering real estate underlying our loans and investments to cover all losses;

•the availability of investment opportunities in mortgage-related and real estate-related instruments and other securities;

•fraud by potential borrowers;

Table of Contents

•the availability of qualified personnel;

•the impact of any tax legislation or IRS guidance;

~~Table of Contents~~

•the degree and nature of our competition; and

•the market trends in our industry, interest rates, real estate values, the debt securities markets or the general economy.

You should not rely upon forward-looking statements as predictions of future events. In addition, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. The forward-looking statements contained in this Quarterly Report are made as of the date hereof, and the Company assumes no obligation to update or supplement any forward-looking statements.

Table of Contents

REFERENCES TO LADDER CAPITAL CORP

Ladder Capital Corp is a holding company, and its primary assets are a controlling equity interest in Ladder Capital Finance Holdings LLLP (“LCFH” or the “Operating Partnership”) and in each series thereof, directly or indirectly. Unless the context suggests otherwise, references in this report to “Ladder,” “Ladder Capital,” the “Company,” “we,” “us” and “our” refer (1) prior to the February 2014 initial public offering (“IPO”) of the Class A common stock of Ladder Capital Corp and related transactions, to LCFH (“Predecessor”) and its consolidated subsidiaries and (2) after our IPO and related transactions, to Ladder Capital Corp and its consolidated subsidiaries.

Table of Contents

Part I - Financial Information

Item 1. Financial Statements (Unaudited)

The consolidated financial statements of Ladder Capital Corp and the notes related to the foregoing consolidated financial statements are included in this Item.

Index to Consolidated Financial Statements (Unaudited)



Consolidated Balance Sheets			6
Consolidated Statements of Income			7
Consolidated Statements of Comprehensive Income			9
Consolidated Statements of Changes in Equity			10
Consolidated Statements of Cash Flows			14
Notes to Consolidated Financial Statements			17
	Note 1. Organization and Operations	17
	Note 2. Significant Accounting Policies	18
	Note 3. Mortgage Loan Receivables	2122
	Note 4. Real Estate Securities	2728
	Note 5. Real Estate and Related Lease Intangibles, Net	3031
	Note 6. Investment in Unconsolidated Joint Ventures	3536
	Note 7. Debt Obligations, Net	3839
	Note 8. Derivative Instruments	4445
	Note 9. Offsetting Assets and Liabilities	4647
	Note 10. Consolidated Variable Interest Entities	4849
	Note 1 1 .11. Equity Structure and Accounts	4950
	Note 1 2 .12. Noncontrolling Interests	51
	~~Note 1~~3 ~~. Earnings Per Share~~	52
	Note 113. Earnings Per Share	453
	.Note 14. Stock Based and Other Compensation Plans	5455
	Note 1 5 .15. Fair Value of Financial Instruments	5758
	Note 1 6 .16. Income Taxes	6364

	Note 17. Related Party Transactions	6465
	Note 1 8 .18. Commitments and Contingencies	65
	Note 1 9 .19. Segment Reporting	6667

	Note 20 .20. Subsequent Events	7071

Table of Contents

Ladder Capital Corp

Consolidated Balance Sheets

(Dollars in Thousands)


		June 30, 2020(1)		December 31, 2019(1)			September 30, 2020(1)		December 31, 2019(1)
		(Unaudited)					(Unaudited)
Assets	Assets					Assets
Cash and cash equivalents	Cash and cash equivalents	$	826,059	$	58,171	Cash and cash equivalents	$	875,839	$	58,171
Restricted cash	Restricted cash	47,945		297,575		Restricted cash	41,897		297,575
Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:					Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loans held by consolidated subsidiaries	Mortgage loans held by consolidated subsidiaries	2,955,084		3,257,036		Mortgage loans held by consolidated subsidiaries	2,731,254		3,257,036

Allowance for loan losses		(49,102)		(20,500)
Allowance for credit losses						Allowance for credit losses	(47,084)		(20,500)
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	85,977		122,325		Mortgage loan receivables held for sale	30,553		122,325
Real estate securities	Real estate securities	1,506,713		1,721,305		Real estate securities	1,447,625		1,721,305

Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	1,042,210		1,048,081		Real estate and related lease intangibles, net	990,583		1,048,081
Investments in and advances to unconsolidated joint ventures	Investments in and advances to unconsolidated joint ventures	48,919		48,433		Investments in and advances to unconsolidated joint ventures	49,155		48,433
FHLB stock	FHLB stock	61,619		61,619		FHLB stock	61,619		61,619
Derivative instruments	Derivative instruments	380		693		Derivative instruments	449		693

Accrued interest receivable	Accrued interest receivable	18,783		21,066		Accrued interest receivable	18,259		21,066
Other assets	Other assets	64,963		53,348		Other assets	159,314		53,348
Total assets	Total assets	$	6,609,550	$	6,669,152	Total assets	$	6,359,463	$	6,669,152
Liabilities and Equity	Liabilities and Equity					Liabilities and Equity
Liabilities	Liabilities					Liabilities

Debt obligations, net	Debt obligations, net	$	4,953,514	$	4,859,873	Debt obligations, net	$	4,714,510	$	4,859,873

Dividends payable	Dividends payable	23,583		38,696		Dividends payable	26,236		38,696
Accrued expenses	Accrued expenses	55,616		72,397		Accrued expenses	36,179		72,397
Other liabilities	Other liabilities	68,457		59,209		Other liabilities	60,744		59,209
Total liabilities	Total liabilities	5,101,170		5,030,175		Total liabilities	4,837,669		5,030,175
Commitments and contingencies (Note 18)	Commitments and contingencies (Note 18)	—		—		Commitments and contingencies (Note 18)	0		0
Equity	Equity					Equity

Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 117,473,057 and 110,693,832 shares issued and 115,015,738 and 107,509,563 shares outstanding		116		108
Class B common stock, par value $0.001 per share, 100,000,000 shares authorized; 5,379,708 and 12,158,933 shares issued and outstanding		5		12
Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 122,852,765 and 110,693,832 shares issued and 120,267,457 and 107,509,563 shares outstanding						Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 122,852,765 and 110,693,832 shares issued and 120,267,457 and 107,509,563 shares outstanding	120		108
Class B common stock, par value $0.001 per share, 100,000,000 shares authorized; 0 and 12,158,933 shares issued and outstanding						Class B common stock, par value $0.001 per share, 100,000,000 shares authorized; 0 and 12,158,933 shares issued and outstanding	0		12
Additional paid-in capital	Additional paid-in capital	1,649,170		1,532,384		Additional paid-in capital	1,726,339		1,532,384
Treasury stock, 2,457,319 and 3,184,269 shares, at cost		(53,619)		(42,699)
Treasury stock, 2,585,308 and 3,184,269 shares, at cost						Treasury stock, 2,585,308 and 3,184,269 shares, at cost	(54,543)		(42,699)
Retained earnings (dividends in excess of earnings)	Retained earnings (dividends in excess of earnings)	(120,082)		(35,746)		Retained earnings (dividends in excess of earnings)	(126,965)		(35,746)
Accumulated other comprehensive income (loss)	Accumulated other comprehensive income (loss)	(45,080)		4,218		Accumulated other comprehensive income (loss)	(28,448)		4,218
Total shareholders’ equity	Total shareholders’ equity	1,430,510		1,458,277		Total shareholders’ equity	1,516,503		1,458,277
Noncontrolling interest in operating partnership	Noncontrolling interest in operating partnership	70,968		172,054		Noncontrolling interest in operating partnership	0		172,054
Noncontrolling interest in consolidated joint ventures	Noncontrolling interest in consolidated joint ventures	6,902		8,646		Noncontrolling interest in consolidated joint ventures	5,291		8,646
Total equity	Total equity	1,508,380		1,638,977		Total equity	1,521,794		1,638,977

Total liabilities and equity	Total liabilities and equity	$	6,609,550	$	6,669,152	Total liabilities and equity	$	6,359,463	$	6,669,152

(1)Includes amounts relating to consolidated variable interest entities. See Note 1 and Note 10.

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Income

(Dollars in Thousands, Except Per Share and Dividend Data)

(Unaudited)


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Net interest income	Net interest income									Net interest income
Interest income	Interest income	$	62,096	$	85,322	$	134,686	$	171,789	Interest income	$	54,621	$	82,251	$	189,306	$	254,040
Interest expense	Interest expense	68,425		52,369		119,827		103,618		Interest expense	56,398		51,397		176,225		155,015
Net interest income	Net interest income	(6,329)		32,953		14,859		68,171		Net interest income	(1,777)		30,854		13,081		99,025
Provision for/(release of) loan loss reserves	Provision for/(release of) loan loss reserves	(729)		300		25,852		600		Provision for/(release of) loan loss reserves	(2,512)		0		23,340		600
Net interest income (expense) after provision for loan losses		(5,600)		32,653		(10,993)		67,571
Net interest income (expense) after provision for/(release of) loan losses										Net interest income (expense) after provision for/(release of) loan losses	735		30,854		(10,259)		98,425

Other income (loss)	Other income (loss)									Other income (loss)
Operating lease income	Operating lease income	23,773		27,780		50,101		56,701		Operating lease income	25,464		24,405		75,565		81,106

Sale of loans, net	Sale of loans, net	(744)		20,264		261		27,342		Sale of loans, net	1,127		11,247		1,387		38,589
Realized gain (loss) on securities	Realized gain (loss) on securities	(14,798)		4,464		(11,787)		7,329		Realized gain (loss) on securities	(303)		3,396		(12,089)		10,726
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	401		(990)		(132)		1,088		Unrealized gain (loss) on equity securities	0		254		(132)		1,341
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	98		11		174		22		Unrealized gain (loss) on Agency interest-only securities	9		16		183		38
Realized gain (loss) on sale of real estate, net	Realized gain (loss) on sale of real estate, net	(1)		(1,124)		10,528		(1,119)		Realized gain (loss) on sale of real estate, net	21,588		2,082		32,116		963
Impairment of real estate	Impairment of real estate	—		—		—		(1,350)		Impairment of real estate	0		0		0		(1,350)
Fee and other income	Fee and other income	3,505		7,196		5,024		11,882		Fee and other income	3,051		5,166		8,075		17,047
Net result from derivative transactions	Net result from derivative transactions	(813)		(15,457)		(16,248)		(26,491)		Net result from derivative transactions	260		(9,465)		(15,988)		(35,956)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	471		1,564		912		2,522		Earnings (loss) from investment in unconsolidated joint ventures	447		1,094		1,359		3,617

Gain (loss) on extinguishment/defeasance of debt	Gain (loss) on extinguishment/defeasance of debt	19,017		—		21,077		(1,070)		Gain (loss) on extinguishment/defeasance of debt	1,167		0		22,244		(1,070)
Total other income (loss)	Total other income (loss)	30,909		43,708		59,910		76,856		Total other income (loss)	52,810		38,195		112,720		115,051
Costs and expenses	Costs and expenses									Costs and expenses
Salaries and employee benefits	Salaries and employee benefits	7,001		14,907		24,023		38,481		Salaries and employee benefits	7,858		14,319		31,880		52,800
Operating expenses	Operating expenses	6,224		6,012		12,018		11,413		Operating expenses	3,938		5,314		15,957		16,727
Real estate operating expenses	Real estate operating expenses	6,034		6,032		13,981		11,506		Real estate operating expenses	8,060		6,270		22,041		17,776
Fee expense	Fee expense	1,977		1,183		3,415		2,895		Fee expense	2,476		2,056		5,892		4,951
Depreciation and amortization	Depreciation and amortization	9,816		9,935		19,825		20,162		Depreciation and amortization	9,817		9,030		29,642		29,192
Total costs and expenses	Total costs and expenses	31,052		38,069		73,262		84,457		Total costs and expenses	32,149		36,989		105,412		121,446
Income (loss) before taxes	Income (loss) before taxes	(5,743)		38,292		(24,345)		59,970		Income (loss) before taxes	21,396		32,060		(2,951)		92,030
Income tax expense (benefit)	Income tax expense (benefit)	(550)		2,219		(5,091)		(634)		Income tax expense (benefit)	14		1,112		(5,078)		478
Net income (loss)	Net income (loss)	(5,193)		36,073		(19,254)		60,604		Net income (loss)	21,382		30,948		2,127		91,552
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures	Net (income) loss attributable to noncontrolling interest in consolidated joint ventures	250		307		(1,269)		754		Net (income) loss attributable to noncontrolling interest in consolidated joint ventures	(4,149)		(64)		(5,417)		691

Net (income) loss attributable to noncontrolling interest in operating partnership	Net (income) loss attributable to noncontrolling interest in operating partnership	754		(4,136)		605		(6,939)		Net (income) loss attributable to noncontrolling interest in operating partnership	(45)		(3,308)		561		(10,247)
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders	$	(4,189)	$	32,244	$	(19,918)	$	54,419	Net income (loss) attributable to Class A common shareholders	$	17,188	$	27,576	$	(2,729)	$	81,996

The accompanying notes are an integral part of these consolidated financial statements.	The accompanying notes are an integral part of these consolidated financial statements.																	The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Earnings per share:	Earnings per share:									Earnings per share:
Basic	Basic	$	(0.04)	$	0.31	$	(0.19)	$	0.52	Basic	$	0.15	$	0.26	$	(0.02)	$	0.78
Diluted	Diluted	$	(0.04)	$	0.30	$	(0.19)	$	0.51	Diluted	$	0.14	$	0.26	$	(0.02)	$	0.77

Weighted average shares outstanding:	Weighted average shares outstanding:									Weighted average shares outstanding:
Basic	Basic	106,809,987		105,511,385		106,569,892		104,888,925		Basic	117,481,812		106,004,152		110,233,748		105,264,752
Diluted	Diluted	106,809,987		105,892,420		106,569,892		105,742,589		Diluted	118,791,927		106,603,713		110,233,748		106,232,581

Dividends per share of Class A common stock	Dividends per share of Class A common stock	$	0.200	$	0.340	$	0.540	$	0.680	Dividends per share of Class A common stock	$	0.200	$	0.340	$	0.740	$	1.020

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Comprehensive Income

(Dollars in Thousands)

(Unaudited)


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Net income (loss)	Net income (loss)	$	(5,193)	$	36,073	$	(19,254)	$	60,604	Net income (loss)	$	21,382	$	30,948	$	2,127	$	91,552

Other comprehensive income (loss)	Other comprehensive income (loss)									Other comprehensive income (loss)
Unrealized gain (loss) on securities, net of tax:	Unrealized gain (loss) on securities, net of tax:									Unrealized gain (loss) on securities, net of tax:
Unrealized gain (loss) on real estate securities, available for sale	Unrealized gain (loss) on real estate securities, available for sale	11,532		10,053		(64,721)		26,024		Unrealized gain (loss) on real estate securities, available for sale	18,439		1,389		(46,282)		27,414
Reclassification adjustment for (gain) loss included in net income (loss)	Reclassification adjustment for (gain) loss included in net income (loss)	14,591		(4,464)		12,837		(7,242)		Reclassification adjustment for (gain) loss included in net income (loss)	302		(3,398)		13,139		(10,639)

Total other comprehensive income (loss)	Total other comprehensive income (loss)	26,123		5,589		(51,884)		18,782		Total other comprehensive income (loss)	18,741		(2,009)		(33,143)		16,775

Comprehensive income (loss)	Comprehensive income (loss)	20,930		41,662		(71,138)		79,386		Comprehensive income (loss)	40,123		28,939		(31,016)		108,327
Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures	Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures	250		307		(1,269)		754		Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures	(4,149)		(64)		(5,417)		691
Comprehensive income (loss) of combined Class A common shareholders and Operating Partnership unitholders	Comprehensive income (loss) of combined Class A common shareholders and Operating Partnership unitholders	21,180		41,969		(72,407)		80,140		Comprehensive income (loss) of combined Class A common shareholders and Operating Partnership unitholders	35,974		28,875		(36,433)		109,018

Comprehensive (income) loss attributable to noncontrolling interest in operating partnership	Comprehensive (income) loss attributable to noncontrolling interest in operating partnership	(1,757)		(4,718)		5,959		(8,983)		Comprehensive (income) loss attributable to noncontrolling interest in operating partnership	(190)		(3,104)		5,769		(12,087)
Comprehensive income (loss) attributable to Class A common shareholders	Comprehensive income (loss) attributable to Class A common shareholders	$	19,423	$	37,251	$	(66,448)	$	71,157	Comprehensive income (loss) attributable to Class A common shareholders	$	35,784	$	25,771	$	(30,664)	$	96,931

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																																											Shareholders’ Equity
		_{Class A Common Stock}							_{Class B Common Stock}							_{Additional Paid-} _in-Capital		_{Treasury Stock}		_{Retained Earnings (Dividends in Excess of Earnings)}		_Accumulated _Other _{Comprehensive} _{Income (Loss)}		_{Noncontrolling Interests}											_{Total Equity}		Class A Common Stock				Class B Common Stock				Additional Paid- in-Capital		Treasury Stock		Retained Earnings (Dividends in Excess of Earnings)			Accumulated Other Comprehensive Income (Loss)	Noncontrolling Interests	Total Equity
			_Shares			_Par		_Shares			_Par																_Operating _Partnership			_Consolidated _{Joint Ventures}							Shares		Par		Shares		Par							Operating Partnership			Consolidated Joint Ventures

Balance, March 31, 2020		108,337		$	109		12,160		$	12		$	1,546,143	$	(52,983)	$	(94,171)	$	(65,920)	$	160,466	$	7,171	$	1,500,827
Balance, June 30, 2020																										Balance, June 30, 2020		115,015			$	116	5,381			$	5	$	1,649,170	$	(53,619)	$	(120,082)	$	(45,080)	$	70,968	$	6,902		$	1,508,380
Contributions	Contributions	—		—			—		—			—		—		—		—		—		349		349			Contributions		—			—		—			—		—		—		—		—		—		208			208
Distributions	Distributions	—		—			—		—			—		—		—		—		(2,198)		(368)		(2,566)			Distributions		—			—		—			—		—		—		—		—		(332)		(5,968)			(6,300)

Amortization of equity based compensation	Amortization of equity based compensation	—		—			—		—			2,712		—		—		—		—		—		2,712			Amortization of equity based compensation		—			—		—			—		4,219		—		—		—		—		—			4,219

Issuance of purchase right		—		—			—		—			8,425		—		—		—		—		—		8,425

Purchase of treasury stock	Purchase of treasury stock	(64)		—			—		—			—		(482)		—		—		—		—		(482)			Purchase of treasury stock		(124)			—		—			—		—		(895)		—		—		—		—			(895)

Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(19)		—			—		—			—		(154)		—		—		—		—		(154)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(4)			—		—			—		—		(29)		—		—		—		—			(29)
Forfeitures		(18)		—			—		—			—		—		—		—		—		—		—

Dividends declared	Dividends declared	—		—			—		—			—		—		(21,722)		—		—		—		(21,722)			Dividends declared		—			—		—			—		—		—		(24,071)		—		—		—			(24,071)

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	6,779		7			(6,779)		(7)			92,540		—		—		(4,915)		(87,564)		—		61			Exchange of noncontrolling interest for common stock		5,381			4		(5,381)			(5)		73,247		—		—		(2,037)		(71,050)		—			159

Net income (loss)	Net income (loss)	—		—			—		—			—		—		(4,189)		—		(754)		(250)		(5,193)			Net income (loss)		—			—		—			—		—		—		17,188		—		45		4,149			21,382
Other comprehensive income (loss)	Other comprehensive income (loss)	—		—			—		—			—		—		—		23,612		2,511		—		26,123			Other comprehensive income (loss)		—			—		—			—		—		—		—		18,595		146		—			18,741
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—		—			—		—			(650)		—		—		2,143		(1,493)		—		—			Rebalancing of ownership percentage between Company and Operating Partnership		—			—		—			—		(297)		—		—		74		223		—			0
Balance, June 30, 2020		115,015		$	116		5,381		$	5		$	1,649,170	$	(53,619)	$	(120,082)	$	(45,080)	$	70,968	$	6,902	$	1,508,380
Balance, September 30, 2020																										Balance, September 30, 2020		120,268			$	120	0			$	0	$	1,726,339	$	(54,543)	$	(126,965)	$	(28,448)	$	0	$	5,291		$	1,521,794

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																																											Shareholders’ Equity
		_{Class A Common Stock}							_{Class B Common Stock}							_{Additional Paid-} _in-Capital		_{Treasury Stock}		_{Retained Earnings (Dividends in Excess of Earnings)}		_Accumulated _Other _{Comprehensive} _{Income (Loss)}		_{Noncontrolling Interests}											_{Total Equity}		Class A Common Stock				Class B Common Stock				Additional Paid- in-Capital		Treasury Stock		Retained Earnings (Dividends in Excess of Earnings)			Accumulated Other Comprehensive Income (Loss)	Noncontrolling Interests	Total Equity
			_Shares			_Par		_Shares			_Par																_Operating _Partnership			_Consolidated _{Joint Ventures}							Shares		Par		Shares		Par							Operating Partnership			Consolidated Joint Ventures

Balance, March 31, 2019		106,562		$	107		13,198		$	13		$	1,508,452	$	(40,799)	$	(26,549)	$	7,080	$	186,310	$	9,629	$	1,644,243
Balance, June 30, 2019																										Balance, June 30, 2019		107,551			$	108	12,159			$	12	$	1,526,469	$	(41,535)	$	(30,847)	$	12,171	$	172,466	$	9,230		$	1,648,074
Contributions	Contributions	—		—			—		—			—		—		—		—		—		114		114			Contributions		—			—		—			—		—		—		—		—		—		306			306
Distributions	Distributions	—		—			—		—			—		—		—		—		(4,284)		(206)		(4,490)			Distributions		—			—		—			—		—		—		—		—		(4,283)		(751)			(5,034)

Amortization of equity based compensation	Amortization of equity based compensation	—		—			—		—			3,469		—		—		—		—		—		3,469			Amortization of equity based compensation		—			—		—			—		3,575		—		—		—		—		—			3,575

Purchase of treasury stock		(40)		—			—		—			—		(637)		—		—		—		—		(637)

Re-issuance of treasury stock	Re-issuance of treasury stock	5		—			—		—			—		—		—		—		—		—		—			Re-issuance of treasury stock		24			—		—			—		—		—		—		—		—		—			—
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(6)		—			—		—			—		(99)		—		—		—		—		(99)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(1)			—		—			—		—		(21)		—		—		—		—			(21)
Forfeitures		(9)		—			—		—			—		—		—		—		—		—		—

Dividends declared	Dividends declared	—		—			—		—			—		—		(36,542)		—		—		—		(36,542)			Dividends declared		—			—		—			—		—		—		(36,589)		—		—		—			(36,589)

Exchange of noncontrolling interest for common stock		1,039		1			(1,039)		(1)			14,956		—		—		70		(14,672)		—		354

Net income (loss)	Net income (loss)	—		—			—		—			—		—		32,244		—		4,136		(307)		36,073			Net income (loss)		—			—		—			—		—		—		27,576		—		3,308		64			30,948
Other comprehensive income (loss)	Other comprehensive income (loss)	—		—			—		—			—		—		—		5,007		582		—		5,589			Other comprehensive income (loss)		—			—		—			—		—		—		—		(1,804)		(205)		—			(2,009)
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—		—			—		—			(408)		—		—		14		394		—		—			Rebalancing of ownership percentage between Company and Operating Partnership		—			—		—			—		(445)		—		—		0		445		—			—
Balance, June 30, 2019		107,551		$	108		12,159		$	12		$	1,526,469	$	(41,535)	$	(30,847)	$	12,171	$	172,466	$	9,230	$	1,648,074
Balance, September 30, 2019																										Balance, September 30, 2019		107,574			$	108	12,159			$	12	$	1,529,599	$	(41,556)	$	(39,860)	$	10,367	$	171,731	$	8,849		$	1,639,250

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																																																Shareholders’ Equity
		_{Class A Common Stock}							_{Class B Common Stock}							_{Additional Paid-} _in-Capital		_{Treasury Stock}		_{Retained Earnings (Dividends in Excess of Earnings)}		_Accumulated _Other _{Comprehensive} _{Income (Loss)}		_{Noncontrolling Interests}												_{Total Equity}		Class A Common Stock						Class B Common Stock						Additional Paid- in-Capital			Treasury Stock			Retained Earnings (Dividends in Excess of Earnings)				Accumulated Other Comprehensive Income (Loss)		Noncontrolling Interests	Total Equity
			_Shares			_Par		_Shares			_Par																_Operating _Partnership			_Consolidated _{Joint Ventures}								Shares			Par			Shares			Par											Operating Partnership				Consolidated Joint Ventures

Balance, December 31, 2019	Balance, December 31, 2019	107,509		$	108		12,160		$	12		$	1,532,384	$	(42,699)	$	(35,746)	$	4,218	$	172,054	$	8,646	$	1,638,977		Balance, December 31, 2019		107,509			$	108		12,160			$	12		$	1,532,384		$	(42,699)		$	(35,746)		$	4,218		$	172,054		$	8,646			$	1,638,977
Contributions	Contributions	—		—			—		—			—		—		—		—		—		651		651			Contributions		—			—			—			—			—			—			—			—			—			860				860
Distributions	Distributions	—		—			—		—			—		—		—		—		(6,332)		(3,664)		(9,996)			Distributions		—			—			—			—			—			—			—			—			(6,664)			(9,632)				(16,296)

Amortization of equity based compensation	Amortization of equity based compensation	—		—			—		—			16,738		—		—		—		—		—		16,738			Amortization of equity based compensation		—			—			—			—			20,957			—			—			—			—			—				20,957

Issuance of purchase right		—		—			—		—			8,425		—		—		—		—		—		8,425
Issuance of Purchase Right																										Issuance of Purchase Right		—			—			—			—			8,425			—			—			—			—			—				8,425
Purchase of treasury stock	Purchase of treasury stock	(210)		—			—		—			—		(1,688)		—		—		—		—		(1,688)			Purchase of treasury stock		(334)			—			—			—			—			(2,583)			—			—			—			—				(2,583)
Re-issuance of treasury stock	Re-issuance of treasury stock	1,466		1			—		—			(1)		—		—		—		—		—		—			Re-issuance of treasury stock		1,466			1			—			—			(1)			—			—			—			—			—				—
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(505)		—			—		—			—		(9,232)		—		—		—		—		(9,232)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(509)			(1)			—			—			—			(9,261)			—			—			—			—				(9,262)
Forfeitures	Forfeitures	(24)		—			—		—			—		—		—		—		—		—		—			Forfeitures		(24)			—			—			—			—			—			—			—			—			—				—
Dividends declared	Dividends declared	—		—			—		—			—		—		(58,621)		—		—		—		(58,621)			Dividends declared		—			—			—			—			—			—			(82,693)			—			—			—				(82,693)

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	6,779		7			(6,779)		(7)			92,540		—		—		(4,915)		(87,564)		—		61			Exchange of noncontrolling interest for common stock		12,160			12			(12,160)			(12)			165,788			—			—			(6,953)			(158,613)			—				222

CECL Adoption	CECL Adoption	—		—			—		—			—		—		(5,797)		—		—		—		(5,797)			CECL Adoption		—			—			—			—			—			—			(5,797)			—			—			—				(5,797)
Net income (loss)	Net income (loss)	—		—			—		—			—		—		(19,918)		—		(605)		1,269		(19,254)			Net income (loss)		—			—			—			—			—			—			(2,729)			—			(561)			5,417				2,127
Other comprehensive income (loss)	Other comprehensive income (loss)	—		—			—		—			—		—		—		(46,530)		(5,354)		—		(51,884)			Other comprehensive income (loss)		—			—			—			—			—			—			—			(27,935)			(5,208)			—				(33,143)
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—		—			—		—			(916)		—		—		2,147		(1,231)		—		—			Rebalancing of ownership percentage between Company and Operating Partnership		—			—			—			—			(1,214)			—			—			2,222			(1,008)			—				—
Balance, June 30, 2020		115,015		$	116		5,381		$	5		$	1,649,170	$	(53,619)	$	(120,082)	$	(45,080)	$	70,968	$	6,902	$	1,508,380
Balance, September 30, 2020																										Balance, September 30, 2020		120,268			$	120		0			$	0		$	1,726,339		$	(54,543)		$	(126,965)		$	(28,448)		$	0		$	5,291			$	1,521,794

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																																																Shareholders’ Equity
		_{Class A Common Stock}							_{Class B Common Stock}							_{Additional Paid-} _in-Capital		_{Treasury Stock}		_{Retained Earnings (Dividends in Excess of Earnings)}		_Accumulated _Other _{Comprehensive} _{Income (Loss)}		_{Noncontrolling Interests}												_{Total Equity}		Class A Common Stock						Class B Common Stock						Additional Paid- in-Capital			Treasury Stock			Retained Earnings (Dividends in Excess of Earnings)				Accumulated Other Comprehensive Income (Loss)		Noncontrolling Interests	Total Equity
			_Shares			_Par		_Shares			_Par																_Operating _Partnership			_Consolidated _{Joint Ventures}								Shares			Par			Shares			Par											Operating Partnership				Consolidated Joint Ventures

Balance, December 31, 2018	Balance, December 31, 2018	103,941		$	105		13,118		$	13		$	1,471,157	$	(32,815)	$	11,342	$	(4,649)	$	188,427	$	10,055	$	1,643,635		Balance, December 31, 2018		103,941			$	105		13,118			$	13		$	1,471,157		$	(32,815)		$	11,342		$	(4,649)		$	188,427		$	10,055			$	1,643,635
Contributions	Contributions	—		—			—		—			—		—		—		—		—		191		191			Contributions		—			—			—			—			—			—			—			—			—			498				498
Distributions	Distributions	—		—			—		—			—		—		—		—		(8,537)		(262)		(8,799)			Distributions		—			—			—			—			—			—			—			—			(12,821)			(1,013)				(13,834)

Amortization of equity based compensation	Amortization of equity based compensation	—		—			—		—			14,761		—		—		—		—		—		14,761			Amortization of equity based compensation		—			—			—			—			18,336			—			—			—			—			—				18,336

Grants of restricted stock	Grants of restricted stock	1,478		1			—		—			(1)		—		—		—		—		—		—			Grants of restricted stock		1,478			1			—			—			(1)			—			—			—			—			—				—
Purchase of treasury stock	Purchase of treasury stock	(40)		—			—		—			—		(637)		—		—		—		—		(637)			Purchase of treasury stock		(40)			—			—			—			—			(637)			—			—			—			—				(637)
Re-issuance of treasury stock	Re-issuance of treasury stock	68		—			—		—			—		—		—		—		—		—		—			Re-issuance of treasury stock		92			—			—			—			—			—			—			—			—			—				—
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(461)		—			—		—			—		(8,083)		—		—		—		—		(8,083)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(462)			—			—			—			—			(8,104)			—			—			—			—				(8,104)
Forfeitures	Forfeitures	(9)		—			—		—			—		—		—		—		—		—		—			Forfeitures		(9)			—			—			—			—			—			—			—			—			—				—
Dividends declared	Dividends declared	—		—			—		—			—		—		(72,785)		—		—		—		(72,785)			Dividends declared		—			—			—			—			—			—			(109,375)			—			—			—				(109,375)
Stock dividends	Stock dividends	1,435		1			180		—			23,822		—		(23,823)		—		—		—		—			Stock dividends		1,434			1			181			—			23,822			—			(23,823)			—			—			—				—

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	1,139		1			(1,139)		(1)			16,449		—		—		65		(16,109)		—		405			Exchange of noncontrolling interest for common stock		1,140			1			(1,140)			(1)			16,449			—			—			64			(16,109)			—				404

Net income (loss)	Net income (loss)	—		—			—		—			—		—		54,419		—		6,939		(754)		60,604			Net income (loss)		—			—			—			—			—			—			81,996			—			10,247			(691)				91,552
Other comprehensive income (loss)	Other comprehensive income (loss)	—		—			—		—			—		—		—		16,738		2,044		—		18,782			Other comprehensive income (loss)		—			—			—			—			—			—			—			14,935			1,840			—				16,775
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—		—			—		—			281		—		—		17		(298)		—		—			Rebalancing of ownership percentage between Company and Operating Partnership		—			—			—			—			(164)			—			—			17			147			—				—
Balance, June 30, 2019		107,551		$	108		12,159		$	12		$	1,526,469	$	(41,535)	$	(30,847)	$	12,171	$	172,466	$	9,230	$	1,648,074
Balance, September 30, 2019																										Balance, September 30, 2019		107,574			$	108		12,159			$	12		$	1,529,599		$	(41,556)		$	(39,860)		$	10,367		$	171,731		$	8,849			$	1,639,250

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)


		Six Months Ended June 30,							Nine Months Ended September 30,
		2020		2019			2020		2019

Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income (loss)	Net income (loss)	$	(19,254)	$	60,604	Net income (loss)	$	2,127	$	91,552
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:	Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:					Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
(Gain) loss on extinguishment/defeasance of debt	(Gain) loss on extinguishment/defeasance of debt	(21,077)		1,070		(Gain) loss on extinguishment/defeasance of debt	(22,244)		1,070
Depreciation and amortization	Depreciation and amortization	19,825		20,162		Depreciation and amortization	29,642		29,192
Unrealized (gain) loss on derivative instruments	Unrealized (gain) loss on derivative instruments	187		(1,511)		Unrealized (gain) loss on derivative instruments	119		(889)
Unrealized (gain) loss on equity securities	Unrealized (gain) loss on equity securities	132		(1,088)		Unrealized (gain) loss on equity securities	132		(1,341)
Unrealized (gain) loss on Agency interest-only securities	Unrealized (gain) loss on Agency interest-only securities	(174)		(22)		Unrealized (gain) loss on Agency interest-only securities	(183)		(38)
Unrealized (gain) loss on investment in mutual fund	Unrealized (gain) loss on investment in mutual fund	(95)		(254)		Unrealized (gain) loss on investment in mutual fund	(95)		(308)
Provision for loan losses		25,852		600
Provision for (release of) loan loss reserves						Provision for (release of) loan loss reserves	23,340		600
Impairment of real estate	Impairment of real estate	—		1,350		Impairment of real estate	0		1,350
Amortization of equity based compensation	Amortization of equity based compensation	16,738		14,761		Amortization of equity based compensation	20,957		18,336
Amortization of deferred financing costs included in interest expense	Amortization of deferred financing costs included in interest expense	7,705		5,721		Amortization of deferred financing costs included in interest expense	13,451		8,460
Amortization of premium on mortgage loan financing	Amortization of premium on mortgage loan financing	(587)		(774)		Amortization of premium on mortgage loan financing	(866)		(1,300)
Amortization of above- and below-market lease intangibles	Amortization of above- and below-market lease intangibles	(1,187)		(397)		Amortization of above- and below-market lease intangibles	(1,720)		(867)

Amortization of premium/(accretion) of discount and other fees on loans	Amortization of premium/(accretion) of discount and other fees on loans	(8,917)		(10,294)		Amortization of premium/(accretion) of discount and other fees on loans	(12,467)		(14,405)
Amortization of premium/(accretion) of discount and other fees on securities	Amortization of premium/(accretion) of discount and other fees on securities	443		(87)		Amortization of premium/(accretion) of discount and other fees on securities	472		82
Realized (gain) loss on sale of mortgage loan receivables held for sale	Realized (gain) loss on sale of mortgage loan receivables held for sale	(6,926)		(27,342)		Realized (gain) loss on sale of mortgage loan receivables held for sale	(8,052)		(38,589)
Realized (gain) loss on sale of mortgage loan receivables held for investment	Realized (gain) loss on sale of mortgage loan receivables held for investment	6,665		—		Realized (gain) loss on sale of mortgage loan receivables held for investment	6,665		0
Realized (gain) loss on disposition of loan	Realized (gain) loss on disposition of loan	51		—		Realized (gain) loss on disposition of loan	51		0
Realized (gain) loss on securities	Realized (gain) loss on securities	12,512		(7,329)		Realized (gain) loss on securities	12,815		(10,726)
Realized (gain) loss on sale of real estate, net	Realized (gain) loss on sale of real estate, net	(10,528)		1,119		Realized (gain) loss on sale of real estate, net	(32,116)		(963)

Realized gain on sale of derivative instruments	Realized gain on sale of derivative instruments	(211)		108		Realized gain on sale of derivative instruments	(211)		84
Origination of mortgage loan receivables held for sale	Origination of mortgage loan receivables held for sale	(212,845)		(333,342)		Origination of mortgage loan receivables held for sale	(212,845)		(554,115)

Repayment of mortgage loan receivables held for sale	Repayment of mortgage loan receivables held for sale	292		370		Repayment of mortgage loan receivables held for sale	369		492
Proceeds from sales of mortgage loan receivables held for sale	Proceeds from sales of mortgage loan receivables held for sale	255,827		430,649		Proceeds from sales of mortgage loan receivables held for sale	312,300		574,303
(Income) loss from investments in unconsolidated joint ventures in excess of distributions received	(Income) loss from investments in unconsolidated joint ventures in excess of distributions received	(912)		(2,522)		(Income) loss from investments in unconsolidated joint ventures in excess of distributions received	(1,359)		(3,617)
Distributions from operations of investment in unconsolidated joint ventures	Distributions from operations of investment in unconsolidated joint ventures	—		3,067		Distributions from operations of investment in unconsolidated joint ventures	0		3,067
Deferred tax asset (liability)	Deferred tax asset (liability)	9,914		6,336		Deferred tax asset (liability)	6,822		7,405

Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:

Accrued interest receivable	Accrued interest receivable	2,284		2,705		Accrued interest receivable	2,807		4,275
Other assets	Other assets	(15,361)		(6,310)		Other assets	(12,503)		(5,921)
Accrued expenses and other liabilities	Accrued expenses and other liabilities	(16,900)		(24,805)		Accrued expenses and other liabilities	(39,399)		(33,010)
Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	43,453		132,545		Net cash provided by (used in) operating activities	88,009		64,245

Table of Contents


		Six Months Ended June 30,							Nine Months Ended September 30,
		2020		2019			2020		2019

Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:

Origination of mortgage loan receivables held for investment	Origination of mortgage loan receivables held for investment	(334,347)		(484,496)		Origination of mortgage loan receivables held for investment	(343,216)		(985,825)

Repayment of mortgage loan receivables held for investment	Repayment of mortgage loan receivables held for investment	437,525		781,916		Repayment of mortgage loan receivables held for investment	568,151		1,191,908
Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	165,364		—		Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	172,412		0
Purchases of real estate securities	Purchases of real estate securities	(438,546)		(827,999)		Purchases of real estate securities	(439,584)		(1,192,852)
Repayment of real estate securities	Repayment of real estate securities	63,032		110,443		Repayment of real estate securities	105,446		178,468
Basis recovery of Agency interest-only securities	Basis recovery of Agency interest-only securities	3,853		6,413		Basis recovery of Agency interest-only securities	5,976		9,339
Proceeds from sales of real estate securities	Proceeds from sales of real estate securities	532,460		384,356		Proceeds from sales of real estate securities	566,452		534,249
Purchases of real estate	Purchases of real estate	(6,239)		(5,071)		Purchases of real estate	(6,239)		(13,905)
Capital improvements of real estate	Capital improvements of real estate	(1,980)		(1,707)		Capital improvements of real estate	(2,489)		(3,606)
Proceeds from sale of real estate	Proceeds from sale of real estate	11,426		8,521		Proceeds from sale of real estate	62,596		10,794
Capital contributions and advances to investment in unconsolidated joint ventures	Capital contributions and advances to investment in unconsolidated joint ventures	—		(56,424)		Capital contributions and advances to investment in unconsolidated joint ventures	0		(56,393)
Capital distribution from investment in unconsolidated joint ventures	Capital distribution from investment in unconsolidated joint ventures	426		38,625		Capital distribution from investment in unconsolidated joint ventures	636		46,019

Capitalization of interest on investment in unconsolidated joint ventures	Capitalization of interest on investment in unconsolidated joint ventures	—		(142)		Capitalization of interest on investment in unconsolidated joint ventures	0		(142)
Purchase of FHLB stock	Purchase of FHLB stock	—		(3,704)		Purchase of FHLB stock	0		(3,704)

Purchase of derivative instruments	Purchase of derivative instruments	(111)		(159)		Purchase of derivative instruments	(110)		(210)
Sale of derivative instruments	Sale of derivative instruments	446		50		Sale of derivative instruments	447		101

Net cash provided by (used in) investing activities	Net cash provided by (used in) investing activities	433,309		(49,378)		Net cash provided by (used in) investing activities	690,478		(285,759)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Deferred financing costs paid	Deferred financing costs paid	(17,370)		(4,453)		Deferred financing costs paid	(17,515)		(4,453)
Proceeds from borrowings under debt obligations	Proceeds from borrowings under debt obligations	8,046,797		6,377,515		Proceeds from borrowings under debt obligations	9,132,914		10,186,669
Repayment of borrowings under debt obligations	Repayment of borrowings under debt obligations	(7,902,356)		(6,213,678)		Repayment of borrowings under debt obligations	(9,217,889)		(9,771,014)
Cash dividends paid to Class A common shareholders	Cash dividends paid to Class A common shareholders	(73,735)		(108,240)		Cash dividends paid to Class A common shareholders	(95,152)		(144,306)

Capital distributed to noncontrolling interests in operating partnership	Capital distributed to noncontrolling interests in operating partnership	(6,332)		(8,537)		Capital distributed to noncontrolling interests in operating partnership	(6,664)		(12,821)
Capital contributed by noncontrolling interests in consolidated joint ventures	Capital contributed by noncontrolling interests in consolidated joint ventures	651		191		Capital contributed by noncontrolling interests in consolidated joint ventures	860		498
Capital distributed to noncontrolling interests in consolidated joint ventures	Capital distributed to noncontrolling interests in consolidated joint ventures	(3,664)		(262)		Capital distributed to noncontrolling interests in consolidated joint ventures	(9,632)		(1,013)

Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock	Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock	(9,232)		(8,083)		Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock	(9,261)		(8,106)
Purchase of treasury stock	Purchase of treasury stock	(1,688)		(637)		Purchase of treasury stock	(2,583)		(637)

Issuance of purchase right		8,425		—
Issuance of Purchase Right						Issuance of Purchase Right	8,425		0
Net cash provided by (used in) financing activities	Net cash provided by (used in) financing activities	41,496		33,816		Net cash provided by (used in) financing activities	(216,497)		244,817
Net increase (decrease) in cash, cash equivalents and restricted cash	Net increase (decrease) in cash, cash equivalents and restricted cash	518,258		116,983		Net increase (decrease) in cash, cash equivalents and restricted cash	561,990		23,303
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	355,746		98,450		Cash, cash equivalents and restricted cash at beginning of period	355,746		98,450
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	874,004	$	215,433	Cash, cash equivalents and restricted cash at end of period	$	917,736	$	121,753

Table of Contents


		Six Months Ended June 30,							Nine Months Ended September 30,
		2020		2019			2020		2019

Supplemental information:	Supplemental information:					Supplemental information:
Cash paid for interest, net of amounts capitalized	Cash paid for interest, net of amounts capitalized	$	98,220	$	98,832	Cash paid for interest, net of amounts capitalized	$	164,722	$	164,429
Cash paid (received) for income taxes	Cash paid (received) for income taxes	(38)		3,591		Cash paid (received) for income taxes	3,044		4,817

Non-cash investing and financing activities:	Non-cash investing and financing activities:					Non-cash investing and financing activities:

Securities and derivatives purchased, not settled						Securities and derivatives purchased, not settled	0		7,000
Securities and derivatives sold, not settled						Securities and derivatives sold, not settled	21		3,962

Repayment in transit of mortgage loans receivable held for investment (other assets)	Repayment in transit of mortgage loans receivable held for investment (other assets)	9,078		—		Repayment in transit of mortgage loans receivable held for investment (other assets)	107,652		6,120
Repayment of mortgage loans receivable held for sale	Repayment of mortgage loans receivable held for sale	—		127		Repayment of mortgage loans receivable held for sale	0		128
Settlement of mortgage loan receivable held for investment by real estate, net	Settlement of mortgage loan receivable held for investment by real estate, net	(25,177)		(17,851)		Settlement of mortgage loan receivable held for investment by real estate, net	(25,177)		(17,851)
Transfer from mortgage loans receivable held for sale to mortgage loans receivable held for investment, net, at amortized cost	Transfer from mortgage loans receivable held for sale to mortgage loans receivable held for investment, net, at amortized cost	—		15,504		Transfer from mortgage loans receivable held for sale to mortgage loans receivable held for investment, net, at amortized cost	0		35,940

Real estate acquired in settlement of mortgage loan receivable held for investment, net	Real estate acquired in settlement of mortgage loan receivable held for investment, net	25,435		17,851		Real estate acquired in settlement of mortgage loan receivable held for investment, net	25,435		17,851
Net settlement of sale of real estate, subject to debt - real estate	Net settlement of sale of real estate, subject to debt - real estate	(19,098)		(7,144)		Net settlement of sale of real estate, subject to debt - real estate	(31,768)		(11,943)
Net settlement of sale of real estate, subject to debt - debt obligations	Net settlement of sale of real estate, subject to debt - debt obligations	19,098		7,144		Net settlement of sale of real estate, subject to debt - debt obligations	31,768		11,943

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	87,571		16,109		Exchange of noncontrolling interest for common stock	158,625		16,110

Change in deferred tax asset related to exchanges of noncontrolling interest for common stock	Change in deferred tax asset related to exchanges of noncontrolling interest for common stock	61		—		Change in deferred tax asset related to exchanges of noncontrolling interest for common stock	223		0
Increase in amount payable pursuant to tax receivable agreement	Increase in amount payable pursuant to tax receivable agreement	—		(11)		Increase in amount payable pursuant to tax receivable agreement	0		(11)
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	(1,231)		(298)		Rebalancing of ownership percentage between Company and Operating Partnership	(1,008)		147
Dividends declared, not paid	Dividends declared, not paid	23,583		1,860		Dividends declared, not paid	26,236		2,384
Stock dividends	Stock dividends	—		23,823		Stock dividends	0		23,824

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statement of cash flows ($ in thousands):


		June 30, 2020		June 30, 2019		December 31, 2019			September 30, 2020		September 30, 2019		December 31, 2019

Cash and cash equivalents	Cash and cash equivalents	$	826,059	$	126,529	$	58,171	Cash and cash equivalents	$	875,839	$	83,097	$	58,171
Restricted cash	Restricted cash	47,945		88,904		297,575		Restricted cash	41,897		38,656		297,575
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows	Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows	$	874,004	$	215,433	$	355,746	Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows	$	917,736	$	121,753	$	355,746

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

Ladder Capital Corp

Notes to Consolidated Financial Statements

(Unaudited)

1. ORGANIZATION AND OPERATIONS

Ladder Capital Corp is an internally-managed real estate investment trust (“REIT”) that is a leader in commercial real estate finance. Ladder originates and invests in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. Ladder’s investment activities include: (i) direct origination of commercial real estate first mortgage loans; (ii) investments in investment grade securities secured by first mortgage loans on commercial real estate; and (iii) investments in net leased and other commercial real estate equity. Ladder Capital Corp, as the general partner of Ladder Capital Finance Holdings LLLP (“LCFH,” “Predecessor” or the “Operating Partnership”), operates the Ladder Capital business through LCFH and its subsidiaries. As of ~~June~~September 30, 2020, Ladder Capital Corp has a ~~95.5%~~100.0% economic interest in LCFH and controls the management of LCFH as a result of its ability to appoint its board members. Accordingly, Ladder Capital Corp consolidates the financial results of LCFH and its subsidiaries and records a noncontrolling interest for the economic interest in LCFH held by certain existing owners of LCFH, who were limited partners of LCFH prior to Ladder Capital Corp’s initial public offering (“IPO”) and continue to hold an economic interest in LCFH and voting shares of Ladder Capital Corp Class B common stock (the “Continuing LCFH Limited Partners”). LCFH is a Variable Interest Entity (“VIE”) and, as such, substantially all of the consolidated balance sheet is a consolidated VIE.subsidiaries. In addition, Ladder Capital Corp, through certain subsidiaries which are treated as taxable REIT subsidiaries (each a “TRS”), is indirectly subject to U.S. federal, state and local income taxes. Other than ~~the noncontrolling interest in the Operating Partnership and~~ such indirect U.S. federal, state and local income taxes, there are no material differences between Ladder Capital Corp’s consolidated financial statements and LCFH’s consolidated financial statements.

Ladder Capital Corp was formed as a Delaware corporation on May 21, 2013. The Company conducted its IPO which closed on February 11, 2014. The Company used the net proceeds from the IPO to purchase newly issued limited partnership units (“LP Units”) from LCFH. In connection with the IPO, Ladder Capital Corp also became a holding corporation and the general partner of, and obtained a controlling interest in, LCFH. Ladder Capital Corp’s only business is to act as the general partner of LCFH, and, as such, Ladder Capital Corp indirectly operates and controls all of the business and affairs of LCFH and its subsidiaries. The IPO transactions described herein are referred to as the “IPO Transactions.”

Pursuant to LCFH’s Third Amended and Restated LLLP Agreement, dated as of December 31, 2014 and as amended, and subject to the applicable minimum retained ownership requirements and certain other restrictions, including notice requirements, ~~Continuing~~limited partners of LCFH prior to Ladder Capital Corp’s initial public offering (“IPO”) who hold an economic interest in LCFH and voting shares of Ladder Capital Corp Class B common stock (the “Continuing LCFH Limited ~~Partners~~Partners”) (or certain transferees thereof) may, subject to certain conditions, receive one share of the Company’s Class A common stock in exchange for (i) one share of the Company’s Class B common stock, (ii) one Series REIT LP Unit and (iii) either one Series TRS LP Unit or one TRS Share, subject to equitable adjustments for stock splits, stock dividends and reclassifications. However, such exchange for shares of Ladder Capital Corp Class A common stock will not affect the exchanging owners’ voting power since the votes represented by the canceled shares of Ladder Capital Corp Class B common stock will be replaced with the votes represented by the shares of Class A common stock for which such Series Units, including TRS Shares as applicable, will be exchanged. As of September 30, 2020, all shares of Class B common stock had been exchanged for shares of Class A common stock and the Company held a 100.0% interest in LCFH.

As a result of the Company’s ownership interest in LCFH and LCFH’s election under Section 754 of the Code, the Company ~~expects to benefit~~historically benefited from depreciation and other tax deductions reflecting LCFH’s tax basis for its assets. Those deductions will be allocated to the Company and will be taken into account in reporting the Company’s taxable income.

COVID-19 Impact on the Organization

On March 11, 2020, the World Health Organization declared the novel strain of coronavirus (“COVID-19”) a global pandemic and recommended containment and mitigation measures worldwide. As of the date of this filing, the majority of our employees continue to work remotely. We continue to actively manage the liquidity and operations of the Company in light of the market disruption caused by, and the overall financial impact of, the COVID-19 pandemic across most industries in the United States. Due to the uncertainty related to the severity and duration of the pandemic, its ultimate impact on our revenues, profitability and financial position is difficult to assess at this time. Refer to the Notes to the Consolidated Financial Statements for further disclosure on the current and potential impact of the COVID-19 global pandemic on our business.

Table of Contents

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The Company conducted a more extensive going concern analysis as a result of market conditions at ~~June~~September 30, 2020.

As the COVID-19 crisis evolved, management implemented a plan to increase liquidity resources and pay down debt. The Company maintained an unrestricted cash position of ~~$826.1~~$875.8 million as of ~~June~~September 30, 2020 to mitigate uncertainty in liquidity needs in light of market ~~conditions and, during the three months ended June~~conditions. The Company was in compliance with all financial covenants as of September 30, 2020 ~~the Company paid down over $1.0 billion of mark-to-market debt.~~(refer to Note 7, Debt Obligations, Net). As of March 31, 2020, partly as a result of maintaining higher levels of cash, the Company was not in compliance with its 3.5x covenant ratio with certain of its lenders; however, the Company cured such non-compliance through pay downs of debt with various counterparties during the cure period. ~~The Company was in compliance with all financial covenants as of June 30, 2020 (refer to Note 7, Debt Obligations, Net).~~ Management has evaluated current market conditions and expects that the Company’s current cash resources, operating cash flows and ability to obtain financing will be sufficient to sustain operations for a period greater than one year from the issuance date of this Quarterly Report. ~~The~~During the three months ended June 30, 2020, the Company incurred $2.1 million of professional fees, included in operating expenses, and $0.2 million of severance costs, included in salaries and employee benefits, due to measures implemented ~~to date~~ in direct response to the COVID-19 pandemic.

Basis of Accounting and Principles of Consolidation

The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). In the opinion of management, the unaudited financial information for the interim periods presented in this report reflects all normal and recurring adjustments necessary for a fair statement of results of operations, financial position and cash flows. The interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2019, which are included in the Annual Report, as certain disclosures that would substantially duplicate those contained in the audited consolidated financial statements have not been included in this interim report. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.

The consolidated financial statements include the Company’s accounts and those of its subsidiaries which are majority-owned and/or controlled by the Company and variable interest entities for which the Company has determined itself to be the primary beneficiary, if any. All significant intercompany transactions and balances have been eliminated.

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 — Consolidation (“ASC 810”), provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is the entity that has both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE.

Provision for Loan Losses

The provision for loan losses reflects the Company’s estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The provision for loan losses includes a portfolio-based, current expected credit loss (“CECL”) component and an asset-specific component. In compliance with the new CECL reporting requirements, the Company has supplemented the existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. As part of that effort, the Company has engaged a third-party service provider to provide market data and a credit loss model. The credit loss model is a forward-looking, econometric, commercial real estate (“CRE”) loss forecasting tool. It is comprised of a probability of default (“PD”) model and a loss given default (“LGD”) model that, layered together with user’s loan-level data, selected forward-looking macroeconomic variables, and pool-level mean loss rates, produces life of loan expected losses (“EL”) at the loan and portfolio level.

Table of Contents

The asset-specific reserve component relates to reserves for losses on individually impaired loans. The Company evaluates each loan for impairment at least quarterly. Impairment occurs when it is deemed probable that the Company will not be able to collect all amounts due according to the contractual terms of the loan. If the loan is considered to be impaired, an allowance is recorded to reduce the carrying value of the loan to the present value of the expected future cash flows discounted at the loan’s effective rate or the fair value of the collateral, less the estimated costs to sell, if recovery of the Company’s investment is expected solely from the collateral. The Company generally will use the direct capitalization rate valuation methodology or the sales comparison approach to estimate the fair value of the collateral for such loans and in certain cases will obtain external appraisals. Determining fair value of the collateral may take into account a number of assumptions including, but not limited to, cash flow projections, market capitalization rates, discount rates and data regarding recent comparable sales of similar properties. Such assumptions are generally based on current market conditions and are subject to economic and market uncertainties.

The Company’s loans are typically collateralized by real estate directly or indirectly. As a result, the Company regularly evaluates the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral property as well as the financial and operating capability of the borrower/sponsor on a loan-by-loan basis. Specifically, a property’s operating results and any cash reserves are analyzed and used to assess (i) whether cash flow from operations is sufficient to cover the debt service requirements currently and into the future, (ii) the ability of the borrower to refinance the loan at maturity, and/or (iii) the property’s liquidation value. The Company also evaluates the financial wherewithal of any loan guarantors as well as the borrower’s competency in managing and operating the properties. In addition, the Company considers the overall economic environment, real estate sector, and geographic submarket in which the collateral property is located. Such impairment analyses are completed and reviewed by asset management and underwriting personnel, who utilize various data sources, including (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrowers’ business plan, and capitalization and discount rates, (ii) site inspections, and (iii) current credit spreads and other market data and ultimately presented to management for approval.

A loan is also considered impaired if its terms are modified in a troubled debt restructuring (“TDR”). A TDR occurs when a concession is granted and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loans. Generally, when granting concessions, the Company will seek to protect its position by requiring incremental pay downs, additional collateral or guarantees and, in some cases, lookback features or equity interests to offset concessions granted should conditions impacting the loan improve. The Company’s determination of credit losses is impacted by TDRs whereby loans that have gone through TDRs are considered impaired, assessed for specific reserves, and are not included in the Company’s assessment of the CECL reserve. Loans previously restructured under TDRs that subsequently default are reassessed to incorporate the Company’s current assumptions on expected cash flows and additional provision expense is recorded to the extent necessary.

The Company designates non-accrual loans at such time as (i) loan payments become 90-days past due or (ii) in the opinion of the Company, it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan. Income recognition will be suspended when a loan is designated non-accrual and resumed only when the suspended loan becomes contractually current and performance is demonstrated to have resumed. Any interest received for loans on non-accrual status will be applied as a reduction to the unpaid principal balance. A loan will be written off when it is no longer realizable and legally discharged.

Table of Contents

Recently Adopted Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13 Financial Instruments - Credit Losses - Measurement of Credit Losses on Financial Instruments (Topic 326) (“ASU 2016-13”) and in April 2019, the FASB issued ASU 2019-04 Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments (“ASU 2019-04”), collectively, the “CECL Standard.” These updates change how entities measure potential credit losses for most financial assets and certain other instruments that are not measured at fair value. The CECL Standard replaced the “incurred loss” approach under previous guidance with an “expected loss” model for instruments measured at amortized cost. The net carrying value of an asset under the CECL Standard is intended to represent the amount expected to be collected on such asset and requires entities to deduct allowances for potential losses on mortgage loan receivables held for investment, net and held-to-maturity debt securities. The Company will continue to record asset-specific reserves consistent with our existing accounting policy. In addition, the Company will now record a general reserve in accordance with the CECL Standard on the remainder of the loan portfolio (“CECL Reserve”). At adoption, on January 1, 2020, the Company recorded a CECL Reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded 3 loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL Reserve reduced total shareholder’s equity by $5.8 million (or approximately $0.05 of book value per share of common stock).

~~Table of Contents~~

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement, (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, (“ASU 2018-13”). ASU 2018-13 eliminates, adds and modifies certain disclosure requirements for fair value measurements as part of its disclosure framework project. The standard is effective for all entities for financial statements issued for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. The adoption of ASU 2018-13 had no material impact on the Company’s consolidated financial statements.

In October 2018, the FASB issued ASU 2018-17, Consolidation (Topic 810): Targeted Improvements to Related Party Guidance for Variable Interest Entities, (“ASU 2018-17”). ASU 2018-17 requires reporting entities to consider indirect interests held through related parties under common control on a proportional basis rather than as the equivalent of a direct interest in its entirety for determining whether a decision-making fee is a variable interest. The standard is effective for all entities for financial statements issued for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted. Entities are required to apply the amendments in ASU 2018-17 retrospectively with a cumulative-effect adjustment to retained earnings at the beginning of the earliest period presented. The adoption of ASU 2018-17 had no material impact on the Company’s consolidated financial statements.

In April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments, (“ASU 2019-04”). ASU 2019-04 clarifies and improves areas of guidance related to the recently issued standards on credit losses (ASU 2016-13), hedging (ASU 2017-12), and recognition and measurement of financial instruments (ASU 2016-01). The amendments generally have the same effective dates as their related standards. If already adopted, the amendments of ASU 2016-01 and ASU 2016-13 are effective for fiscal years beginning after December 15, 2019 and the amendments of ASU 2017-12 are effective as of the beginning of the Company’s next annual reporting period; early adoption is permitted. The Company previously adopted ASU 2016-01. The adoption of ASU 2019-04 had no material impact on the Company’s consolidated financial statements.

In March 2020, the FASB issued ASU 2020-03, Codification Improvements to Financial Instruments, (“ASU 2020-03”). ASU 2020-03 improves various financial instruments topics, including the CECL Standard. ASU 2020-03 includes seven different issues that describe the areas of improvement and the related amendments to GAAP, intended to make the standards easier to understand and apply by eliminating inconsistencies and providing clarifications. The amendments related to Issue 1, Issue 2, Issue 4 and Issue 5 were effective upon issuance of ASU 2020-03. The amendments related to Issue 3, Issue 6 and Issue 7 were effective for the Company beginning on January 1, 2020. The adoption of ASU 2020-03 had no material impact on the Company’s consolidated financial statements.

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, (“ASU 2020-04”). ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. ASU 2020-04 is effective upon issuance of ASU 2020-04 for contract modifications and hedging relationships on a prospective basis. While the Company is currently assessing the impact of ASU 2020-04, the Company does not expect the adoption to have a material impact on its consolidated financial statements.

Table of Contents

Recent Accounting Pronouncements Pending Adoption

In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 815), (“ASU 2019-12”). ASU 2019-12 simplifies the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. ASU 2019-12 also improves the consistent application of, and simplifies, GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The standard is effective for all entities for financial statements issued for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. Early adoption is permitted. The Company does not expect the adoption of ASU 2019-12 to have a material impact on its consolidated financial statements.

In October 2020, the FASB issued ASU 2020-08, Codification Improvements to Subtopic 310-20, Receivables–Nonrefundable Fees and Other Costs, (“ASU 2020-08”). This ASU clarifies that an entity should reevaluate whether a callable debt security is within the scope of ASC paragraph 310-20-35-33 for each reporting period. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. Early application is not permitted. All entities should apply ASU 2020-08 on a prospective basis as of the beginning of the period of adoption for existing or newly purchased callable debt securities. The Company is assessing ASU 2020-08 and its impact its accounting and disclosures.

Any new accounting standards not disclosed above that have been issued or proposed by FASB and that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

2021

Table of Contents

3. MORTGAGE LOAN RECEIVABLES

~~June~~September 30, 2020 ($ in thousands)


		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)		Remaining Maturity (years)		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)		Remaining Maturity (years)

Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:								Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loans held by consolidated subsidiaries:	Mortgage loans held by consolidated subsidiaries:								Mortgage loans held by consolidated subsidiaries:
First mortgage loans	First mortgage loans	$	2,848,829	$	2,832,610	6.65	%	1.15	First mortgage loans	$	2,622,120	$	2,608,933	6.59	%	1.03
Mezzanine loans	Mezzanine loans	122,793		122,474		10.84	%	2.91	Mezzanine loans	122,604		122,321		10.90	%	2.65
Total mortgage loans held by consolidated subsidiaries	Total mortgage loans held by consolidated subsidiaries	2,971,622		2,955,084		6.82	%	1.22	Total mortgage loans held by consolidated subsidiaries	2,744,724		2,731,254		6.81	%	1.10

Allowance for loan losses		N/A		(49,102)
Allowance for credit losses									Allowance for credit losses	N/A		(47,084)
Total mortgage loan receivables held for investment, net, at amortized cost	Total mortgage loan receivables held for investment, net, at amortized cost	2,971,622		2,905,982					Total mortgage loan receivables held for investment, net, at amortized cost	2,744,724		2,684,170
Mortgage loan receivables held for sale:	Mortgage loan receivables held for sale:								Mortgage loan receivables held for sale:
First mortgage loans	First mortgage loans	86,456		85,977		3.94	%	9.70	First mortgage loans	30,513		30,553		4.05	%	9.43
Total	Total	$	3,058,078	$	2,991,959	6.85	%	1.48	Total	$	2,775,237	$	2,714,723	6.99	%	1.22

(1)~~June~~September 30, 2020 LIBOR rates are used to calculate weighted average yield for floating rate loans.

As of ~~June~~September 30, 2020, ~~$2.4~~$2.2 billion, or ~~80.8%~~81.1%, of the outstanding face amount of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates, linked to LIBOR. Of this ~~$2.4~~$2.2 billion, 100% of these variable interest rate mortgage loan receivables were subject to interest rate floors. As of ~~June~~September 30, 2020, ~~$86.5~~$30.5 million, or 100%, of the outstanding face amount of our mortgage loan receivables held for sale were at fixed interest rates.

December 31, 2019 ($ in thousands)


		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)		Remaining Maturity (years)		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)		Remaining Maturity (years)

Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:								Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loans held by consolidated subsidiaries:	Mortgage loans held by consolidated subsidiaries:								Mortgage loans held by consolidated subsidiaries:
First mortgage loans	First mortgage loans	$	3,147,275	$	3,127,173	6.77	%	1.35	First mortgage loans	$	3,147,275	$	3,127,173	6.77	%	1.35
Mezzanine loans	Mezzanine loans	130,322		129,863		10.97	%	3.26	Mezzanine loans	130,322		129,863		10.97	%	3.26
Total mortgage loans held by consolidated subsidiaries	Total mortgage loans held by consolidated subsidiaries	3,277,597		3,257,036		6.94	%	1.43	Total mortgage loans held by consolidated subsidiaries	3,277,597		3,257,036		6.94	%	1.43

Allowance for loan losses		N/A		(20,500)
Allowance for credit losses									Allowance for credit losses	N/A		(20,500)
Total mortgage loan receivables held for investment, net, at amortized cost	Total mortgage loan receivables held for investment, net, at amortized cost	3,277,597		3,236,536					Total mortgage loan receivables held for investment, net, at amortized cost	3,277,597		3,236,536
Mortgage loan receivables held for sale:	Mortgage loan receivables held for sale:								Mortgage loan receivables held for sale:
First mortgage loans	First mortgage loans	122,748		122,325		4.20	%	9.99	First mortgage loans	122,748		122,325		4.20	%	9.99
Total	Total	$	3,400,345	$	3,358,861	6.88	%	1.75	Total	$	3,400,345	$	3,358,861	6.88	%	1.75

(1)December 31, 2019 LIBOR rates are used to calculate weighted average yield for floating rate loans.

2122

Table of Contents

As of December 31, 2019, $2.5 billion, or 77.2%, of the outstanding principal of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates, linked to LIBOR or a replacement index generally determined in our discretion. Of this $2.5 billion, 100% of these variable rate mortgage loan receivables were subject to interest rate floors. As of December 31, 2019, $122.7 million, or 100%, of the carrying value of our mortgage loan receivables held for sale were at fixed interest rates.

For the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, the activity in our loan portfolio was as follows ($ in thousands):


		Mortgage loan receivables held for investment, net, at amortized cost:									Mortgage loan receivables held for investment, net, at amortized cost:
		Mortgage loans held by consolidated subsidiaries		Provision expense for current expected credit loss		Mortgage loan receivables held for sale			Mortgage loans held by consolidated subsidiaries			Provision for current expected credit loss		Mortgage loan receivables held for sale

Balance, December 31, 2019	Balance, December 31, 2019	$	3,257,036	$	(20,500)	$	122,325	Balance, December 31, 2019	$	3,257,036		$	(20,500)	$	122,325
Origination of mortgage loan receivables	Origination of mortgage loan receivables	334,347		—		212,845		Origination of mortgage loan receivables	343,216			—		212,845

Repayment of mortgage loan receivables	Repayment of mortgage loan receivables	(446,080)		—		(292)		Repayment of mortgage loan receivables	(675,281)			—		(369)
Proceeds (losses) from sales of mortgage loan receivables		(165,364)		—		(255,827)
Proceeds from sales of mortgage loan receivables								Proceeds from sales of mortgage loan receivables	(172,412)			—		(312,300)
Non-cash disposition of loans via foreclosure(1)	Non-cash disposition of loans via foreclosure(1)	(27,107)		—		—		Non-cash disposition of loans via foreclosure(1)	(27,107)			—		—
Sale of loans, net	Sale of loans, net	(6,665)		—		6,926		Sale of loans, net	(6,665)			—		8,052

Accretion/amortization of discount, premium and other fees	Accretion/amortization of discount, premium and other fees	8,917		—		—		Accretion/amortization of discount, premium and other fees	12,467			—		—
Release of asset-specific loan loss provision via foreclosure(1)	Release of asset-specific loan loss provision via foreclosure(1)	—		2,000				Release of asset-specific loan loss provision via foreclosure(1)	—			2,000		—
Provision expense for current expected credit loss (implementation impact)(2)		—		(4,964)
Provision expense for current expected credit loss, net (impact to earnings)(2)		—		(17,638)
Additional asset-specific reserve		—		(8,000)		—
Balance, June 30, 2020		$	2,955,084	$	(49,102)	$	85,977
Provision for current expected credit loss (implementation impact)(2)								Provision for current expected credit loss (implementation impact)(2)	—			(4,964)		—
Provision for current expected credit loss, net (impact to earnings)(2)								Provision for current expected credit loss, net (impact to earnings)(2)	—			(15,620)		—
Asset-specific provision for loan loss reserve								Asset-specific provision for loan loss reserve	—			(8,000)		—
Balance, September 30, 2020								Balance, September 30, 2020	$	2,731,254		$	(47,084)	$	30,553

(1)Refer to Note 5 Real Estate and Related Lease Intangibles, Net for further detail on foreclosure of real estate.

(2)During the ~~six~~nine months ended ~~June~~September 30, 2020, the initial impact of the implementation of the CECL accounting standard as of January 1, 2020 is recorded against retained earnings. Subsequent remeasurement thereafter, including the period to date change for the ~~six~~nine months ended ~~June~~September 30, 2020, is accounted for as provision ~~expense~~ for current expected credit loss in the consolidated statements of income.


		Mortgage loan receivables held for investment, net, at amortized cost:													Mortgage loan receivables held for investment, net, at amortized cost:
		Mortgage loans held by consolidated subsidiaries		Mortgage loans transferred but not considered sold		Provision for loan losses		Mortgage loan receivables held for sale			Mortgage loans held by consolidated subsidiaries		Mortgage loans transferred but not considered sold		Provision for loan losses		Mortgage loan receivables held for sale

Balance, December 31, 2018	Balance, December 31, 2018	$	3,318,390	$	—	$	(17,900)	$	182,439	Balance, December 31, 2018	$	3,318,390	$	—	$	(17,900)	$	182,439
Origination of mortgage loan receivables	Origination of mortgage loan receivables	484,496		—		—		333,342		Origination of mortgage loan receivables	985,825		—		—		554,115

Purchases of mortgage loan receivables										Purchases of mortgage loan receivables	—		—		—		9,934
Repayment of mortgage loan receivables	Repayment of mortgage loan receivables	(693,323)		—		—		(497)		Repayment of mortgage loan receivables	(1,105,506)		—		—		(620)
Proceeds from sales of mortgage loan receivables(1)	Proceeds from sales of mortgage loan receivables(1)	—		(15,504)		—		(415,145)		Proceeds from sales of mortgage loan receivables(1)	—		(15,504)		—		(558,799)

Non-cash disposition of loan via foreclosure(2)										Non-cash disposition of loan via foreclosure(2)	(17,611)		—		—		—
Sale of loans, net	Sale of loans, net	—		—		—		27,342		Sale of loans, net	—		—		—		38,589
Transfer between held for investment and held for sale(1)	Transfer between held for investment and held for sale(1)	—		15,504		—		(15,504)		Transfer between held for investment and held for sale(1)	35,940		15,504		—		(51,444)
Accretion/amortization of discount, premium and other fees	Accretion/amortization of discount, premium and other fees	10,294		—		—		—		Accretion/amortization of discount, premium and other fees	14,405		—		—		—
Provision for/(release of) loan loss reserves	Provision for/(release of) loan loss reserves	—		—		(600)		—		Provision for/(release of) loan loss reserves	—		—		(600)		—
Balance, June 30, 2019		$	3,119,857	$	—	$	(18,500)	$	111,977
Balance, September 30, 2019										Balance, September 30, 2019	$	3,231,443	$	0	$	(18,500)	$	174,214

2223

Table of Contents

(1)We sell certain loans into securitizations; however, for a transfer of financial assets to be considered a sale, the transfer must meet the sale criteria of ASC 860 under which the Company must surrender control over the transferred assets which must qualify as recognized financial assets at the time of transfer. The assets must be isolated from the Company, even in bankruptcy or other receivership, the purchaser must have the right to pledge or sell the assets transferred and the Company may not have an option or obligation to reacquire the assets. If the sale criteria are not met, the transfer is considered to be a secured borrowing, the assets remain on the Company’s consolidated balance sheets and the sale proceeds are recognized as a liability. During the three months ended March 31, 2019, the Company reclassified from mortgage loan receivables held for sale to mortgage loans transferred but not considered sold, at amortized cost, one loan with an outstanding face amount of $15.4 million, a book value of $15.5 million (fair value at the date of reclassification) and a remaining maturity of 9.8 years, which was sold to the WFCM 2019-C49 securitization trust. Subsequent to March 31, 2019, the controlling loan interest was sold to the UBS 2019-C16 securitization trust, and as a result, the loan previously sold during the three months ended March 31, 2019 was accounted for as a sale during the ~~six~~nine months ended ~~June~~September 30, 2019.

(2)Refer to Note 5, Real Estate and Related Lease Intangibles, Net for further detail on real estate acquired via foreclosure.

During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the transfers of financial assets via sales of loans were treated as sales under ASC Topic 860 — Transfers and Servicing. During the three and ~~six~~nine months ended ~~June~~September 30, 2019, the transfers of financial assets via sales of loans were treated as sales under ASC Topic 860 — Transfers and Servicing, except for the one loan discussed above.

As of ~~June~~September 30, 2020 and December 31, 2019, there was $0.4 million of unamortized discounts included in our mortgage loan receivables held for investment, net, at amortized cost, on our consolidated balance sheets.

Allowance for ~~Loan~~Credit Losses and Non-Accrual Status ($ in thousands)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Allowance for loan losses at beginning of period $ 49,457 $ 18,200 $ 20,500 $ 17,900
Provision expense for current expected credit loss (implementation impact) — — 4,964 —
Provision expense for current expected credit loss, net (impact to earnings) (355) 300 17,638 600
Additional asset-specific reserve — — 8,000 —
Foreclosure of loans subject to asset-specific reserve — — (2,000) —
Allowance for loan losses at end of period $ 49,102 $ 18,500 $ 49,102 $ 18,500
June 30, 2020 December 31, 2019
Principal balance of loans on non-accrual status $ 185,896 (1) $ 98,725 (2)


	Three Months Ended September 30,						Nine Months Ended September 30,
	2020			2019			2020		2019

Allowance for credit losses at beginning of period	$	49,102		$	18,500		$	20,500	$	17,900
Provision for current expected credit loss (implementation impact)	0			0			4,964		0
Provision for current expected credit loss, net (impact to earnings)	(2,018)			0			15,620		600
Additional asset-specific reserve	0			0			8,000		0
Foreclosure of loans subject to asset-specific reserve	0			0			(2,000)		0


Allowance for credit losses at end of period	$	47,084		$	18,500		$	47,084	$	18,500

	September 30, 2020			December 31, 2019

Carrying value of loans on non-accrual status, net of asset-specific reserve	$	201,517	(1)	$	86,025	(2)

(1)Represents 2 of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of ~~$26.9~~$24.2 million, 2 loans with a combined carrying value of ~~$45.9~~$27.8 million, 1 loan with a carrying value of $61.5 million, 1 loan with a carrying value of ~~$4.1~~$3.6 million, 1 loan with a carrying value of ~~$8.0~~$44.9 million and 1 loan with a carrying value of $39.5 million as further discussed below.

(2)Represents 2 of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of ~~$26.9~~$24.2 million, 1 loan with a carrying value of ~~$10.4~~$0.4 million and 1 loan with a carrying value of $61.5 million, as further discussed below.

2324

Table of Contents

Current Expected Credit Loss (“CECL”)

In compliance with the new CECL reporting requirements, the Company has supplemented the existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. Based on the Company’s process, at adoption, on January 1, 2020, the Company recorded a CECL Reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded 3 loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL Reserve reduced total shareholder’s equity by $5.8 million (or approximately $0.05 of book value per share of common stock).

As of ~~June~~September 30, 2020, the Company ~~released CECL reserves of $(0.7)~~has a $47.6 million allowance for ~~a total CECL reserve of $29.4 million.~~credit losses. This ~~excludes~~includes five loans that previously had an aggregate of $20.7 million of asset-specific reserves and a carrying value of ~~$76.9~~$76.3 million as of ~~June~~September 30, 2020.

The change of ~~$(0.7)~~$(2.5) million in the ~~current quarter~~three months ended September 30, 2020 is reflected as a decrease ~~on reserve~~to provision ~~expense~~for/(release of) loan loss reserves of ~~$(0.3)~~$(2.0) million, and a decrease in reserve on unfunded commitments of ~~$(0.4)~~$(0.5) million. These decreases are primarily due to the decrease in the size of our loan portfolio, partially offset by an update of the macro economic assumptions used in the Company’s CECL evaluation in the current quarter.

The change of $15.3 million in the nine months ended September 30, 2020 is reflected as an increase of reserve to provision of $15.6 million, and a decrease in reserve on unfunded commitments of $(0.3) million. These increases/decreases are primarily due to the update of the macro economic assumptions used in the Company’s CECL evaluation to reflect a recessionary macro economic scenario due to current market conditions instead of the more stable “Baseline” scenario from the Federal Reserve that was utilized in the January 1, 2020 CECL reserve analysis, partially offset by a decrease in unfunded commitments. In addition to the CECL reserve, the Company determined that an asset-specific reserve of $8.0 million was required relating to 2 of the Company’s loans for the nine months ended September 30, 2020.

The Company has concluded that none of its loans, other than the 4 loans discussed below, are individually impaired as of ~~June~~September 30, 2020.

Loan Portfolio by Geographic Region, Property Type and Vintage ($ in thousands)

Amortized Cost

Geographic Region

Northeast

~~785,000~~779,956

Southwest

~~588,046~~575,969

South

485,643

Midwest

~~585,505~~469,497

~~South~~

~~512,314~~

West

~~407,286~~343,909

Subtotal loans

~~2,878,151~~2,654,974

Individually impaired loans(1)

~~76,933~~76,280

Total loans

~~2,955,084~~2,731,254

2425

Table of Contents

Management’s method for monitoring credit is the performance of a loan. A loan is impaired or not impaired based on the expectation that all amounts contractually due under a loan will be collected when due. The primary credit quality indicator management utilizes to assess its current expected credit loss reserve is by viewing Ladder’s loan portfolio by collateral type. The following table summarizes the assessed amortized cost of the loan portfolio by property type ($ in thousands).


		Vintage																					Vintage
Property Type	Property Type	2020		2019		2018		2017		2016 and Earlier		Total		Property Type	2020		2019		2018		2017		2016 and Earlier		Total

Multifamily	Multifamily	$	65,228	$	323,178	$	147,460	$	31,872	$	11,772	$	579,510	Multifamily	$	65,380	$	299,648	$	66,006	$	24,562	$	0	$	455,596
Office	Office	51,658		216,946		388,721		160,288		52,086		869,699		Office	0		67,317		137,530		67,378		123,639		395,864
Hospitality	Hospitality	—		83,018		143,681		67,446		123,630		417,775		Hospitality	52,971		203,285		389,172		150,585		51,935		847,948
Mixed Use	Mixed Use	52,515		101,436		5,092		47,849		—		206,892		Mixed Use	52,572		101,571		0		14,367		0		168,510
Retail	Retail	—		141,842		25,029		—		65,823		232,694		Retail	0		134,826		19,786		0		65,784		220,396
Other	Other	57,528		130,025		82,353		—		—		269,906		Other	52,030		131,087		79,813		0		0		262,930
Industrial	Industrial	51,964		114,987		—		—		6,476		173,427		Industrial	52,046		116,579		0		0		6,470		175,095
Manufactured Housing	Manufactured Housing	4,545		56,918		11,702		—		3,970		77,135		Manufactured Housing	4,549		57,261		11,710		0		3,966		77,486
Self-Storage	Self-Storage	—		35,936		15,177		—		—		51,113		Self-Storage	0		35,960		15,189		0		0		51,149
Subtotal loans	Subtotal loans	283,438		1,204,286		819,215		307,455		263,757		2,878,151		Subtotal loans	279,548		1,147,534		719,206		256,892		251,794		2,654,974
Individually Impaired loans (1)	Individually Impaired loans (1)	—		—		4,143				72,790		76,933		Individually Impaired loans (1)	0		0		4,143		0		72,137		76,280
Total loans	Total loans	$	283,438	$	1,204,286	$	823,358	$	307,455	$	336,547	$	2,955,084	Total loans	$	279,548	$	1,147,534	$	723,349	$	256,892	$	323,931	$	2,731,254

(1)Included in individually impaired loans are 2 loans, which were originated in 2016 simultaneously as part of a single transaction with a combined amortized cost of $26.9 million, collateralized by a mixed use property located in the Northeast region, 1 loan, which was originated in 2016 and subsequently restructured into 2 loans in 2018, with a combined amortized cost of ~~$45.9~~$45.3 million, collateralized by a mixed use property located in the Northeast region, and 1 loan, originated in 2018, with a amortized cost of $4.1 million, collateralized by a hotel located in the Midwest region. The above individually impaired loans’ amortized cost basis excludes asset-specific provisions totaling $20.7 million.

Individually Impaired Loans

As of ~~June~~September 30, 2020, 2 of the Company’s loans, collateralized by a mixed use property, which were originated simultaneously as part of a single transaction and had a carrying value of $26.9 million, were in default. These loans are directly and indirectly secured by the same property. The Company placed these loans on non-accrual status in July 2017. In assessing these collateral-dependent loans for impairment, the most significant consideration is the fair value of the underlying real estate collateral, which includes an in-place long-dated retail lease. The value of such property is most significantly affected by the contractual lease terms and the appropriate market capitalization rates, which are driven by the property’s market strength, the general interest rate environment and the retail tenant’s creditworthiness. In view of these considerations, the Company uses a direct capitalization rate valuation methodology to calculate the fair value of the underlying real estate collateral. During the three months ended March 31, 2018, management believed these loans to be impaired, reflecting a decline in collateral value attributable to: (i) on-going bankruptcy proceedings; (ii) rising interest rates; and (iii) the retail tenant’s creditworthiness. As a result, on March 31, 2018, the Company recorded an asset-specific provision for loss on 1 of these loans, with a carrying value of $5.9 million, of $2.7 million to reduce the carrying value of these loans to the fair value of the property less the cost to foreclose and sell the property utilizing direct capitalization rates of 4.70% to 5.00%. As of ~~June~~September 30, 2020, the Company believed no additional loss provision was necessary based on the application of direct capitalization rates of 4.60% to 4.90%.

2526

Table of Contents

During the year ended December 31, 2018, management identified a loan, secured by a mixed-use office and hospitality property, with a carrying value of $45.0 million as impaired, reflecting a decline in collateral value attributable to: (i) recent and near term tenant vacancies at the property; (ii) new information available during the three months ended September 30, 2018 regarding the addition of supply that will increase the local submarket vacancy rate; and (iii) declining market conditions. A reserve of $10.0 million was recorded for this impaired loan in the three months ended September 30, 2018 to reduce the carrying value of the loan to the estimated fair value of the collateral, less the estimated costs to sell. The Company has placed this loan on non-accrual status as of September 30, 2018. During the quarter ended December 31, 2018, this loan experienced a maturity default and its terms were modified in a Troubled Debt Restructuring (“TDR”) on October 17, 2018. The terms of the TDR provided for, among other things, the restructuring of the Company’s existing $45.0 million first mortgage loan into a $35.0 million A-Note and a $10.0 million B-Note and a 19.0% equity interest which is not subject to dilution and that can be increased to 25% under certain conditions. Under certain conditions, the B-Note may be forgiven or reduced. The reserve of $10.0 million was applied to the B-Note and the B-Note was placed on non-accrual status on October 17, 2018. During the quarter ended March 31, 2020, management identified that the A-Note was impaired, reflecting a decline in collateral value due to: (i) new information available during the three months ended March 31, 2020 regarding two recent non-distressed sales of office buildings in the Wilmington, DE central business district; (ii) a change in market conditions driven by COVID-19 as capital flow to the tertiary markets shifted given increased opportunities in primary markets; and (iii) the closure of the corporate housing component of the property. As a result, on March 31, 2020, the Company recorded an asset-specific provision for loss on the A-Note of $7.5 million to reduce the carrying value of this loan to the fair value of the property less the cost to foreclose and sell the property utilizing direct capitalization rates of 7.50% to ~~8.75%~~8.60%. The Company placed the A-Note on non-accrual status as of March 31, 2020. As of ~~June~~September 30, 2020, the combined carrying value of the A-Note and the B-Note was ~~$45.9~~$45.3 million.

As of ~~June~~September 30, 2020, one of the Company’s loans, collateralized by a hotel property, with a carrying value of $4.1 million, was in default. The Company placed this loan on non-accrual status in March 2020. The Company filed for foreclosure in December 2019 and did not believe there was an impairment at that time. In assessing this collateral-dependent loan for impairment, the most significant consideration is the fair value of the underlying real estate collateral. During the quarter ended March 31, 2020, management identified that the loan was impaired, reflecting a decline in collateral value due to indications of value from market participants with knowledge of the asset and the temporary closure of the nearby university and local businesses due to COVID-19. As a result, on March 31, 2020, the Company recorded an asset-specific provision for loss of $0.5 million to reduce the carrying value of this loan to the fair value of the property less the cost to foreclose and sell the property. As of ~~June~~September 30, 2020, the Company believed no additional loss provision was necessary based on the current value of the underlying collateral.

As of ~~June~~September 30, 2020, there were no unfunded commitments associated with modified loans considered TDRs.

These non-recurring fair values are considered Level 3 measurements in the fair value hierarchy.

Loans on Non-Accrual Status

During the three months ended December 31, 2019, 1 of the Company’s loans, which had a carrying value of $61.5 million, was placed on non-accrual status. The Company performed a review of the loan collateral. The review consisted of conversations with market participants familiar with the property location as well as reviewing market data and comparables. Based on this review, the Company determined that no asset-specific impairment was required for this loan. The Company will continue to monitor for impairment.

~~During the three months ended June 30, 2020, 1 of the Company’s loans, which had a carrying value of $8.0~~ million, was placed on non-accrual status. The Company performed a review of the loan collateral. The review consisted of conversations with market participants familiar with the property location as well as reviewing market data and comparables. Based on this review, the Company determined that no asset-specific impairment was required for this loan. The Company will continue to monitor for impairment.

During the three months ended June 30, 2020, 1 of the Company’s loans, which had a carrying value of $39.5 million, was placed on non-accrual status. The Company performed a review of the loan collateral. The review consisted of conversations with market participants familiar with the property location as well as reviewing market data and comparables. Based on this review, the Company determined that no asset-specific impairment was required for this loan. The Company will continue to monitor for impairment.

During the three months ended September 30, 2020, 1 of the Company’s loans, which had a carrying value of $44.9 million, was placed on non-accrual status. The Company performed a review of the loan collateral. The review consisted of conversations with market participants familiar with the property location as well as reviewing market data and comparables. Based on this review, the Company determined that no asset-specific impairment was required for this loan. The Company will continue to monitor for impairment.

There are 0 other loans on non-accrual status other than those discussed in Individually Impaired Loans and Loans on Non-Accrual Status above as of ~~June~~September 30, 2020.

2627

Table of Contents

4. REAL ESTATE SECURITIES

relatively short duration and significant subordination. The hyperamortization features included in many of the securities positions we own help mitigate potential credit losses even in the current market conditions. At the onset of the COVID-19 pandemic in March 2020, there was a significant decrease in liquidity and trading activity for the real estate securities we own. During the three months ended ~~June~~September 30, 2020, liquidity and trading activity ~~began~~continued to return to the market and the value of our securities portfolio as of ~~June~~September 30, 2020 had an unrealized mark-to-market gain of ~~$11.8~~$18.4 million. ~~During the six months ended June 30, 2020, the market and the value of our securities portfolio were down.~~ As of ~~June~~September 30, 2020 there was an unrealized mark-to-market loss of ~~$63.6~~$45.2 million related to the ~~six~~nine months ended ~~June~~September 30, 2020.

CMBS, CMBS interest-only securities, Agency securities, Government National Mortgage Association (“GNMA”) construction securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income. GNMA and Federal Home Loan Mortgage Corp (“FHLMC”) securities (collectively, “Agency interest-only securities”) are recorded at fair value with changes in fair value recorded in current period earnings. Equity securities are reported at fair value with changes in fair value recorded in current period earnings. The following is a summary of the Company’s securities at ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):

~~June~~September 30, 2020


						Gross Unrealized									Weighted Average																		Gross Unrealized						Weighted Average
Asset Type	Asset Type	Outstanding Face Amount		Amortized Cost Basis/Purchase Price		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)	Asset Type	Outstanding Face Amount		Amortized Cost Basis/Purchase Price		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)

CMBS(2)	CMBS(2)	$	1,496,090	$	1,495,892	$	212	$	(48,766)	$	1,447,338	(3)	49	AAA	1.51	%	1.57	%	2.27	CMBS(2)	$	1,420,752	$	1,420,537	$	1,018	$	(30,993)	$	1,390,562	(3)	102	AAA	1.49	%	1.54	%	2.10
CMBS interest-only(2)(4)	CMBS interest-only(2)(4)	1,535,739		25,026		488		(4)		25,510		(5)	15	AAA	0.45	%	2.83	%	2.34	CMBS interest-only(2)(4)	1,506,152		23,063		723		(45)		23,741		(5)	13	AAA	0.44	%	3.32	%	2.28
GNMA interest-only(4)(6)	GNMA interest-only(4)(6)	93,464		1,335		204		(161)		1,378			14	AA+	0.45	%	4.21	%	3.18	GNMA interest-only(4)(6)	87,917		1,175		216		(163)		1,228			11	AA+	0.44	%	3.90	%	3.27
Agency securities(2)	Agency securities(2)	610		619		17		—		636			2	AA+	2.61	%	1.68	%	1.56	Agency securities(2)	595		603		16		0		619			2	AA+	2.57	%	1.66	%	1.40
GNMA permanent securities(2)	GNMA permanent securities(2)	30,853		31,006		864		—		31,870			6	AA+	3.89	%	3.50	%	2.41	GNMA permanent securities(2)	30,542		30,662		832		0		31,494			6	AA+	3.88	%	3.49	%	2.20

Total debt securities	Total debt securities	$	3,156,756	$	1,553,878	$	1,785	$	(48,931)	$	1,506,732		86		0.98	%	1.63	%	2.27	Total debt securities	$	3,045,958	$	1,476,040	$	2,805	$	(31,201)	$	1,447,644		134		0.96	%	1.62	%	2.11

Provision for current expected credit losses	Provision for current expected credit losses	N/A		—		—		(19)		(19)										Provision for current expected credit losses	N/A		—		—		(19)		(19)
Total real estate securities	Total real estate securities	$	3,156,756	$	1,553,878	$	1,785	$	(48,950)	$	1,506,713		86							Total real estate securities	$	3,045,958	$	1,476,040	$	2,805	$	(31,220)	$	1,447,625		134

(1)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the highest rating is used. Ratings provided were determined by third-party rating agencies as of a particular date, may not be current and are subject to change (including the assignment of a “negative outlook” or “credit watch”) at any time.

(2)CMBS, CMBS interest-only securities, Agency securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.

(3)Includes $11.1 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, (the “Dodd-Frank Act”) and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

(4)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(5)Includes $0.7 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

(6)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings. The Company’s Agency interest-only securities are considered to be hybrid financial instruments that contain embedded derivatives. As a result, the Company has elected to account for them as hybrid instruments in their entirety at fair value with changes in fair value recognized in unrealized gain (loss) on Agency interest-only securities in the consolidated statements of income in accordance with ASC 815.

(7)The Company has elected to account for equity securities at fair value with changes in fair value recorded in current period earnings.

Table of Contents

December 31, 2019


						Gross Unrealized									Weighted Average																		Gross Unrealized						Weighted Average
Asset Type	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)

CMBS(2)	CMBS(2)	$	1,640,597	$	1,640,905	$	4,337	$	(920)	$	1,644,322	(3)	125	AAA	3.06	%	3.08	%	2.41	CMBS(2)	$	1,640,597	$	1,640,905	$	4,337	$	(920)	$	1,644,322	(3)	125	AAA	3.06	%	3.08	%	2.41
CMBS interest-only(2)(4)	CMBS interest-only(2)(4)	1,559,160		28,553		630		(37)		29,146		(5)	15	AAA	0.60	%	3.04	%	2.53	CMBS interest-only(2)(4)	1,559,160		28,553		630		(37)		29,146		(5)	15	AAA	0.60	%	3.04	%	2.53
GNMA interest-only(4)(6)	GNMA interest-only(4)(6)	109,783		1,982		123		(254)		1,851			11	AA+	0.49	%	4.59	%	2.77	GNMA interest-only(4)(6)	109,783		1,982		123		(254)		1,851			11	AA+	0.49	%	4.59	%	2.77
Agency securities(2)	Agency securities(2)	629		640		1		(4)		637			2	AA+	2.65	%	1.73	%	1.83	Agency securities(2)	629		640		1		(4)		637			2	AA+	2.65	%	1.73	%	1.83
GNMA permanent securities(2)	GNMA permanent securities(2)	31,461		31,681		688		—		32,369			6	AA+	3.91	%	3.17	%	1.93	GNMA permanent securities(2)	31,461		31,681		688		0		32,369			6	AA+	3.91	%	3.17	%	1.93

Total debt securities	Total debt securities	$	3,341,630	$	1,703,761	$	5,779	$	(1,215)	$	1,708,325		159		1.84	%	3.06	%	2.39	Total debt securities	$	3,341,630	$	1,703,761	$	5,779	$	(1,215)	$	1,708,325		159		1.84	%	3.06	%	2.39
Equity securities(7)	Equity securities(7)	N/A		12,848		292		(160)		12,980			2	N/A	N/A		N/A		N/A	Equity securities(7)	N/A		12,848		292		(160)		12,980			2	N/A	N/A		N/A		N/A
Total real estate securities	Total real estate securities	$	3,341,630	$	1,716,609	$	6,071	$	(1,375)	$	1,721,305		161							Total real estate securities	$	3,341,630	$	1,716,609	$	6,071	$	(1,375)	$	1,721,305		161

(3)Includes $11.6 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

(4)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(5)Includes $0.8 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

(6)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings. The Company’s Agency interest-only securities are considered to be hybrid financial instruments that contain embedded derivatives. As a result, the Company accounts for them as hybrid instruments in their entirety at fair value with changes in fair value recognized in unrealized gain (loss) on Agency interest-only securities in the consolidated statements of income in accordance with ASC 815.

(7)The Company has elected to account for equity securities at fair value with changes in fair value recorded in current period earnings.

The following is a breakdown of the carrying value of the Company’s debt securities by remaining maturity based upon expected cash flows at ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):

~~June~~September 30, 2020


Asset Type	Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total		Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total

CMBS	CMBS	$	185,672	$	1,212,532	$	49,134	$	—	$	1,447,338	CMBS	$	289,889	$	1,052,832	$	47,841	$	0	$	1,390,562
CMBS interest-only	CMBS interest-only	920		24,590		—		—		25,510		CMBS interest-only	1,889		21,852		0		0		23,741
GNMA interest-only	GNMA interest-only	70		1,028		276		4		1,378		GNMA interest-only	64		886		278		0		1,228
Agency securities	Agency securities	—		636		—		—		636		Agency securities	0		619		0		0		619
GNMA permanent securities	GNMA permanent securities	231		31,639		—		—		31,870		GNMA permanent securities	137		31,357		0		0		31,494

Total debt securities	Total debt securities	$	186,893	$	1,270,425	$	49,410	$	4	$	1,506,732	Total debt securities	$	291,979	$	1,107,546	$	48,119	$	0	$	1,447,644

2829

Table of Contents

December 31, 2019


Asset Type	Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total		Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total

CMBS	CMBS	$	177,193	$	1,389,392	$	77,737	$	—	$	1,644,322	CMBS	$	177,193	$	1,389,392	$	77,737	$	0	$	1,644,322
CMBS interest-only	CMBS interest-only	1,439		27,707		—		—		29,146		CMBS interest-only	1,439		27,707		0		0		29,146
GNMA interest-only	GNMA interest-only	91		1,504		256		—		1,851		GNMA interest-only	91		1,504		256		0		1,851
Agency securities	Agency securities	—		637		—		—		637		Agency securities	0		637		0		0		637
GNMA permanent securities	GNMA permanent securities	416		31,953		—		—		32,369		GNMA permanent securities	416		31,953		0		0		32,369

Total debt securities	Total debt securities	$	179,139	$	1,451,193	$	77,993	$	—	$	1,708,325	Total debt securities	$	179,139	$	1,451,193	$	77,993	$	0	$	1,708,325

During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company realized a gain (loss) on the sale of equity securities of ~~$(0.2) million~~0 and $1.1 million, respectively, which is included in realized gain (loss) on securities on the Company’s consolidated statements of income. During the three and ~~six~~nine months ended ~~June~~September 30, 2019, the Company realized a gain (loss) on the sale of equity securities of 0 and $0.1 million, respectively, which is included in realized gain (loss) on securities on the Company’s consolidated statements of income.

During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company realized losses on securities recorded as other than temporary impairments of ~~$0.1 million~~0 and $0.3 million, respectively, which are included in realized gain (loss) on securities on the Company’s consolidated statements of income. During the three and ~~six~~nine months ended ~~June~~September 30, 2019 the Company realized 0$0.1 million losses on securities recorded as other than temporary impairments.

2930

Table of Contents

5. REAL ESTATE AND RELATED LEASE INTANGIBLES, NET

The ~~recent~~ market ~~volatility~~conditions due to the COVID-19 pandemic ~~has brought illiquidity in most asset classes, including~~and the resulting economic disruption have broadly impacted the commercial real ~~estate. The Company expects~~estate sector. As expected, the net leased commercial real estate properties, which comprise the majority of our portfolio, ~~to be~~have remained minimally impacted as the majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. We continue to actively monitor the diversified commercial real estate properties for both the immediate and long term impact of the pandemic on the buildings, the tenants, the business plans and the ability to execute those business plans.

The following tables present additional detail related to our real estate portfolio, net, including foreclosed properties ($ in thousands):


		June 30, 2020		December 31, 2019			September 30, 2020		December 31, 2019

Land	Land	$	228,111	$	209,955	Land	$	220,465	$	209,955
Building	Building	871,585		883,005		Building	834,630		883,005
In-place leases and other intangibles	In-place leases and other intangibles	159,049		161,203		In-place leases and other intangibles	157,011		161,203
Less: Accumulated depreciation and amortization	Less: Accumulated depreciation and amortization	(216,535)		(206,082)		Less: Accumulated depreciation and amortization	(221,523)		(206,082)

Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	$	1,042,210	$	1,048,081	Real estate and related lease intangibles, net	$	990,583	$	1,048,081

Below market lease intangibles, net (other liabilities)	Below market lease intangibles, net (other liabilities)	$	(38,125)	$	(39,067)	Below market lease intangibles, net (other liabilities)	$	(37,500)	$	(39,067)

At ~~June~~September 30, 2020 and December 31, 2019, the Company held foreclosed properties included in real estate and related lease intangibles, net with a carrying value of ~~$112.7~~$107.7 million and $89.5 million, respectively.

The following table presents depreciation and amortization expense on real estate recorded by the Company ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Depreciation expense(1)	Depreciation expense(1)	$	8,110	$	7,697	$	16,383	$	15,382	Depreciation expense(1)	$	8,138	$	7,394	$	24,571	$	22,776
Amortization expense	Amortization expense	1,681		2,213		3,392		4,730		Amortization expense	1,679		1,612		5,071		6,342
Total real estate depreciation and amortization expense	Total real estate depreciation and amortization expense	$	9,791	$	9,910	$	19,775	$	20,112	Total real estate depreciation and amortization expense	$	9,817	$	9,006	$	29,642	$	29,118

(1)Depreciation expense on the consolidated statements of income also includes $25 thousand and ~~$50~~$74 thousand of depreciation on corporate fixed assets for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively. Depreciation expense on the consolidated statements of income also includes ~~$25~~$24 thousand and ~~$50~~$74 thousand for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively.

The Company’s intangible assets are comprised of in-place leases, above market leases and other intangibles. The following tables present additional detail related to our intangible assets ($ in thousands):


		June 30, 2020		December 31, 2019			September 30, 2020		December 31, 2019

Gross intangible assets(1)	Gross intangible assets(1)	$	159,049	$	161,203	Gross intangible assets(1)	$	157,010	$	161,203
Accumulated amortization	Accumulated amortization	63,089		62,773		Accumulated amortization	64,260		62,773
Net intangible assets	Net intangible assets	$	95,960	$	98,430	Net intangible assets	$	92,750	$	98,430

(1)Includes ~~$4.4~~$4.3 million and $4.5 million of unamortized above market lease intangibles which are included in real estate and related lease intangibles, net on the consolidated balance sheets as of ~~June~~September 30, 2020 and December 31, 2019, respectively.

3031

Table of Contents

The following table presents increases/reductions in operating lease income recorded by the Company ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Reduction in operating lease income for amortization of above market lease intangibles acquired	Reduction in operating lease income for amortization of above market lease intangibles acquired	$	(92)	$	(208)	$	(183)	$	(633)	Reduction in operating lease income for amortization of above market lease intangibles acquired	$	(92)	$	(94)	$	(275)	$	(727)
Increase in operating lease income for amortization of below market lease intangibles acquired	Increase in operating lease income for amortization of below market lease intangibles acquired	619		461		1,371		1,030		Increase in operating lease income for amortization of below market lease intangibles acquired	624		564		1,995		1,594

The following table presents expected adjustment to operating lease income and expected amortization expense during the next five years and thereafter related to the above and below market leases and acquired in-place lease and other intangibles for property owned as of ~~June~~September 30, 2020 ($ in thousands):


Period Ending December 31,	Period Ending December 31,	Adjustment to Operating Lease Income		Amortization Expense		Period Ending December 31,	Adjustment to Operating Lease Income		Amortization Expense

2020 (last 6 months)		$	625	$	2,956
2020 (last 3 months)						2020 (last 3 months)	$	268	$	1,491
2021	2021	1,070		5,504		2021	1,070		5,504
2022	2022	1,070		5,504		2022	1,070		5,504
2023	2023	1,070		5,504		2023	1,070		5,504
2024	2024	1,070		5,504		2024	1,070		5,504
Thereafter	Thereafter	28,867		66,590		Thereafter	28,692		64,932
Total	Total	$	33,772	$	91,562	Total	$	33,240	$	88,439

Lease Prepayment by Lessor, Retirement of Related Mortgage Loan Financing and Impairment of Real Estate

On January 10, 2019, the Company received $10.0 million prepayment of a lease on a single-tenant two-story office building in Wayne, NJ. As of March 31, 2019, this property had a book value of $5.6 million, which is net of accumulated depreciation and amortization of $2.7 million. The Company recognized the $10.0 million of operating lease income on a straight-line basis over the revised lease term. On February 6, 2019, the Company paid off $6.6 million of mortgage loan financing related to the property, recognizing a loss on extinguishment of debt of $1.1 million. During the three months ended March 31, 2019, the Company recorded a $1.4 million impairment of real estate to reduce the carrying value of the real estate to the estimated fair value of the real estate. On May 1, 2019, the Company completed the sale of the property recognizing $3.9 million of operating lease income, $3.5 million realized loss on sale of real estate, net and $0.4 million of depreciation and amortization expense, resulting in a net loss of $20 thousand. See Note 15, Fair Value of Financial Instruments for further detail.

There were ~~$0.7~~$0.4 million and $0.9 million of rent receivables included in other assets on the consolidated balance sheets as of ~~June~~September 30, 2020 and December 31, 2019, respectively.

There was unencumbered real estate of ~~$82.4~~$71.3 million and $59.2 million as of ~~June~~September 30, 2020 and December 31, 2019, respectively.

During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company recorded ~~$0.6~~$2.0 million and ~~$2.5~~$4.5 million, respectively, of real estate operating income, which is included in operating lease income in the consolidated statements of income. During the three and ~~six~~nine months ended 2019, the Company recorded ~~$0.8~~$1.1 million and ~~$1.0~~$2.1 million, respectively, of real estate operating income, which is included in operating lease income in the consolidated statements of income.

3132

Table of Contents

The following is a schedule of non-cancellable, contractual, future minimum rent under leases (excluding property operating expenses paid directly by tenant under net leases) at ~~June~~September 30, 2020 ($ in thousands):


Period Ending December 31,	Period Ending December 31,	Amount		Period Ending December 31,	Amount

2020 (last 6 months)		$	43,163
2020 (last 3 months)				2020 (last 3 months)	$	31,209
2021	2021	73,091		2021	72,872
2022	2022	66,145		2022	64,975
2023	2023	65,377		2023	64,206
2024	2024	64,412		2024	63,220
Thereafter	Thereafter	507,659		Thereafter	495,607
Total	Total	$	819,847	Total	$	792,089

Acquisitions

During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company acquired the following properties ($ in thousands):

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Purchases of real estate

Aggregate purchases of net leased real estate

6,239

100.0%

Real estate acquired via foreclosure

March 2020

Diversified

Los Angeles, CA

21,535

100.0%

June 2020

Diversified

Winston Salem, NC

3,900

100.0%

Total real estate acquired via foreclosure

25,435

Total real estate acquisitions

31,674

(1)Properties were consolidated as of acquisition date.

The Company allocates purchase consideration based on relative fair values, and real estate acquisition costs are capitalized as a component of the cost of the assets acquired for asset acquisitions. During the ~~six~~nine months ended ~~June~~September 30, 2020, all acquisitions were determined to be asset acquisitions.

The purchase prices were allocated to the asset acquisitions during the ~~six~~nine months ended ~~June~~September 30, 2020, as follows ($ in thousands):


	Purchase Price Allocation

Land	$	23,524
Building	7,244
Intangibles	1,201
Below Market Lease Intangibles	(295)
Total purchase price	$	31,674

3233

Table of Contents

The weighted average amortization period for intangible assets acquired during the ~~six~~nine months ended ~~June~~September 30, 2020 was 39.8 years. The Company recorded $0.1 million and ~~$0.2~~$0.3 million in revenues from its 2020 acquisitions for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively, which is included in its consolidated statements of income. The Company recorded ~~$0.1~~$0.5 million and ~~$47.6 thousand~~$(0.4) million in earnings (losses) from its 2020 acquisitions for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively, which is included in its consolidated statements of income.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company acquired the following properties ($ in thousands):

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Purchases of real estate

Aggregate purchases of net leased real estate

5,071

100.0%

Aggregate purchases of net leased real estate

13,904

100.0%

Real estate acquired via foreclosure

February 2019

Diversified

Omaha, NE

18,200

100.0%

February 2019

Diversified

Omaha, NE

18,200

100.0%

Total real estate acquired via foreclosure

18,200

Total real estate acquired via foreclosure

18,200

Total real estate acquisitions

23,271

Total real estate acquisitions

32,104

(1)Properties were consolidated as of acquisition date.

The Company allocates purchase consideration based on relative fair values, and real estate acquisition costs are capitalized as a component of the cost of the assets acquired for asset acquisitions. During the nine months ended September 30, 2019, all acquisitions were determined to be asset acquisitions.

The purchase prices were allocated to the asset acquisitions during the ~~six~~nine months ended ~~June~~September 30, 2019, as follows ($ in thousands):


	Purchase Price Allocation

Land	$	~~3,789~~4,969
Building	~~18,885~~25,571
Intangibles	~~854~~2,309
Below Market Lease Intangibles	~~(257)~~(745)
Total purchase price	$	~~23,271~~32,104

The weighted average amortization period for intangible assets acquired during the ~~six~~nine months ended ~~June~~September 30, 2019 was ~~37.0~~38.3 years. The Company recorded ~~$62.5~~$167.4 thousand and ~~$78.9~~$246.3 thousand in revenues from its 2019 acquisitions for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, which is included in its consolidated statements of income. The Company recorded ~~$(1.2)~~$(1.0) million and ~~$(1.5)~~$(2.5) million in earnings (losses) from its 2019 acquisitions for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, which is included in its consolidated statements of income.

Acquisitions via Foreclosure

In June 2020, the Company acquired a hotel in Winston Salem, NC via foreclosure. This property previously served as collateral for a mortgage loan receivable held for investment with a net basis of $3.8 million. The Company obtained a third-party appraisal of the property. The $3.9 million fair value was determined using the ground lease approach and the income approach to value. The appraiser utilized a terminal capitalization rate of 9.50% and a discount rate of 13.50%. There was 0 gain or loss resulting from the foreclosure of the loan.

3334

Table of Contents

In March 2020, the Company acquired a development property in Los Angeles, CA, via foreclosure. This property previously served as collateral for a mortgage loan receivable held for investment with a basis of $21.6 million, net of an asset-specific loan loss provision of $2.0 million. The Company obtained a third-party appraisal of the property. Substantially all of the fair value was attributed to land. The $21.5 million fair value was determined using the sales comparison approach to value. Using this approach, the appraiser developed an opinion of the fee simple value of the underlying land by comparing the property to similar, recently sold properties in the surrounding or competing area. The Company recorded a $0.1 million loss resulting from the foreclosure of the loan.

In February 2019, the Company acquired a hotel in Omaha, NE, via foreclosure. This property previously served as collateral for a mortgage loan receivable held for investment with a net basis of $17.9 million. The Company obtained a third-party appraisal of the property. The $18.2 million fair value was determined using the income approach to value. The appraiser utilized a terminal capitalization rate of 8.75% and a discount rate of 10.25%. There was 0 gain or loss resulting from the foreclosure of the loan.

These non-recurring fair values are considered Level 3 measurements in the fair value hierarchy.

Sales

The Company sold the following properties during the ~~six~~nine months ended ~~June~~September 30, 2020 ($ in thousands):


Sales Date	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties	Units Sold	Units Remaining	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)(1)		Properties	Units Sold	Units Remaining

Various	Various	Condominium	Miami, FL	$	931	$	924	$	7	—	3	3	Various	Condominium	Miami, FL	$	1,199	$	1,174	$	25	0	4	2
March 2020	March 2020	Diversified	Richmond, VA	22,526		14,829		7,697		7	—	—	March 2020	Diversified	Richmond, VA	22,527		14,829		7,698		7	0	0
March 2020	March 2020	Diversified	Richmond, VA	6,933		4,109		2,824		1	—	—	March 2020	Diversified	Richmond, VA	6,932		4,109		2,823		1	0	0

August 2020													August 2020	Net Lease	Bellport, NY	19,434		15,012		4,422		1	—	—
September 2020													September 2020	Diversified	Lithia Springs, GA	39,491		23,187		16,304		1	—	—
September 2020													September 2020	Diversified	Winston Salem, NC	4,647		3,803		844		1	—	—
Totals	Totals			$	30,390	$	19,862	$	10,528				Totals			$	94,230	$	62,114	$	32,116

(1)Realized gain (loss) on the sale of real estate, net on the consolidated statements of income also includes $0.1 million of realized ~~loss~~gain (loss) on the disposal of fixed assets for the ~~six~~nine months ended ~~June~~September 30, ~~2020~~2020.

The Company sold the following properties during the ~~six~~nine months ended ~~June~~September 30, 2019 ($ in thousands):


Sales Date	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties	Units Sold	Units Remaining	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties	Units Sold	Units Remaining

N/A	N/A	Condominium	Las Vegas, NV	$	—	$	—	$	—	—	—	1	N/A	Condominium	Las Vegas, NV	$	0	$	0	$	0	0	0	1
Various	Various	Condominium	Miami, FL	3,917		3,550		367		—	13	9	Various	Condominium	Miami, FL	4,195		3,796		399		0	14	8
April 2019	April 2019	Diversified	Wayne, NJ	1,729		4,799		(3,070)		1	—	—	April 2019	Diversified	Wayne, NJ	1,729		4,799		(3,070)		1	0	0
May 2019	May 2019	Diversified	Grand Rapids, MI	10,019		8,254		1,765		1	—	—	May 2019	Diversified	Grand Rapids, MI	10,019		8,254		1,765		1	0	0

August 2019													August 2019	Diversified	Grand Rapids, MI	6,970		4,920		2,050		1	—	—

Totals	Totals			$	15,665	$	16,603	$	(938)				Totals			$	22,913	$	21,769	$	1,144

(1)Realized gain (loss) on the sale of real estate, net on the consolidated statements of income also includes $1.0 million of realized loss on the disposal of fixed assets for the nine months ended September 30, 2019.

3435

Table of Contents

6. INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED JOINT VENTURES

The following is a summary of the Company’s investments in and advances to unconsolidated joint ventures, which we account for using the equity method, as of ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):


Entity	Entity	June 30, 2020		December 31, 2019		Entity	September 30, 2020		December 31, 2019

Grace Lake JV, LLC	Grace Lake JV, LLC	$	3,496	$	3,047	Grace Lake JV, LLC	$	3,732	$	3,047
24 Second Avenue Holdings LLC	24 Second Avenue Holdings LLC	45,423		45,386		24 Second Avenue Holdings LLC	45,423		45,386
Investment in unconsolidated joint ventures	Investment in unconsolidated joint ventures	$	48,919	$	48,433	Investment in unconsolidated joint ventures	$	49,155	$	48,433

The following is a summary of the Company’s allocated earnings (losses) based on its ownership interests from investment in unconsolidated joint ventures for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
Entity	Entity	2020		2019		2020		2019		Entity	2020		2019		2020		2019

Grace Lake JV, LLC	Grace Lake JV, LLC	$	263	$	618	$	449	$	1,032	Grace Lake JV, LLC	$	236	$	517	$	685	$	1,549
24 Second Avenue Holdings LLC	24 Second Avenue Holdings LLC	208		946		463		1,490		24 Second Avenue Holdings LLC	211		577		674		2,068
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	$	471	$	1,564	$	912	$	2,522	Earnings (loss) from investment in unconsolidated joint ventures	$	447	$	1,094	$	1,359	$	3,617

Grace Lake JV, LLC

In connection with the origination of a loan in April 2012, the Company received a 25% equity interest with the right to convert upon a capital event. On March 22, 2013, the loan was refinanced, and the Company converted its interest into a 19% limited liability company membership interest in Grace Lake JV, LLC (“Grace Lake LLC”), which holds an investment in an office building complex. After taking into account the preferred return of 8.25% and the return of all equity remaining in the property to the Company’s operating partner, the Company is entitled to 25% of the distribution of all excess cash flows and all disposition proceeds upon any sale. The Company is not legally required to provide any future funding to Grace Lake LLC. The Company accounts for its interest in Grace Lake LLC using the equity method of accounting, as it has a 19% investment, compared to the 81% investment of its operating partner and does not control the entity.

The Company’s investment in Grace Lake LLC is an unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture was deemed to be a VIE primarily based on the fact there are disproportionate voting and economic rights within the joint venture. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has a passive investment and no control of this entity and therefore does not have controlling financial interests in this VIE. The Company’s maximum exposure to loss is limited to its investment in the VIE. The Company has not provided financial support to this VIE that it was not previously contractually required to provide.

During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company received 0 distributions from its investment in Grace Lake LLC. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company had received $3.1 million of distributions from its investment in Grace Lake LLC.

The Company holds its investment in Grace Lake LLC in a TRS.

24 Second Avenue Holdings LLC

On August 7, 2015, the Company entered into a joint venture, 24 Second Avenue Holdings LLC (“24 Second Avenue”), with an operating partner (the “Operating Partner”) to invest in a ground-up residential/retail condominium development and construction project located at 24 Second Avenue, New York, NY. The Company accounted for its interest in 24 Second Avenue using the equity method of accounting as its joint venture partner was the managing member of 24 Second Avenue and had substantive management rights.

3536

Table of Contents

During the three months ended March 31, 2019, the Company converted its existing $35.0 million common equity interest into a $35.0 million priority preferred equity position. The Company also provided $50.4 million in first mortgage financing in order to refinance the existing $48.1 million first mortgage construction loan which was made by another lending institution. In addition to the new $50.4 million first mortgage loan, the Company also funded a $6.5 million mezzanine loan for use in completing the project. The Operating Partner must fully fund any and all additional capital for necessary expenses.

Due to the Company’s non-controlling equity interest in 24 Second Avenue, the Company accounts for the new loans as additional investments in the joint venture.

During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company recorded $0.2 million and ~~$0.5~~$0.7 million, respectively, in income (expenses), each of which is recorded in earnings (loss) from investment in unconsolidated joint ventures in the consolidated statements of income. During the three and ~~six~~nine months ended ~~June~~September 30, 2019, the Company recorded ~~$0.9~~$0.6 million and ~~$1.5~~$2.1 million, respectively, in income (expenses), each of which is recorded in earnings (loss) from investment in unconsolidated joint ventures in the consolidated statements of income. During 2019, the Company capitalized interest related to the cost of its investment in 24 Second Avenue, as 24 Second Avenue had activities in progress necessary to construct and ultimately sell condominium units. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company capitalized $0.1 million of interest expense, using a weighted average interest rate. The capitalized interest expense was recorded in investment in unconsolidated joint ventures in the consolidated balance sheets. As a result of the transactions described above, subsequent to the three months ended March 31, 2019, the Company no longer capitalizes interest related to this investment, and income generated from the new loans is accounted for as earnings from investment in unconsolidated joint ventures.

As of ~~June~~September 30, 2020, 24 Second Avenue had $11.3 million of loans payable to a third-party lender. 24 Second Avenue consists of 30 residential condominium units and 1 commercial condominium unit. 24 Second Avenue started closing on the existing sales contracts during the quarter ended March 31, 2019, upon receipt of New York City Building Department approvals and a temporary certificate of occupancy for a portion of the project. As of ~~June~~September 30, 2020, 24 Second Avenue sold 19 residential condominium units for $49.6 million in total gross sale proceeds, and 1 residential condominium unit was under contract for sale for $3.8 million in gross sales proceeds. As of ~~June~~September 30, 2020, 24 Second Avenue is holding a 15% deposit on the sales contract. As of September 30, 2020, the Company had 0 additional remaining capital commitment to 24 Second Avenue.

The Company’s investment in 24 Second Avenue is an unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture was deemed to be a VIE primarily based on (i) the fact that the total equity investment at risk (inclusive of the additional financing the Company provided through the first mortgage and mezzanine loans) is sufficient to permit the entities to finance activities without additional subordinated financial support provided by any parties, including equity holders; and (ii) the voting and economic rights are not disproportionate within the joint venture. The Company determined that it was not the primary beneficiary of this VIE because it does not have a controlling financial interest.

The Company holds its investment in 24 Second Avenue in a TRS.

Combined Summary Financial Information for Unconsolidated Joint Ventures

The following is a summary of the combined financial position of the unconsolidated joint ventures in which the Company had investment interests as of ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):


		June 30, 2020		December 31, 2019			September 30, 2020		December 31, 2019

Total assets	Total assets	$	113,414	$	118,727	Total assets	$	114,110	$	118,727
Total liabilities	Total liabilities	77,277		78,762		Total liabilities	76,477		78,762
Partners’/members’ capital	Partners’/members’ capital	$	36,137	$	39,965	Partners’/members’ capital	$	37,633	$	39,965

3637

Table of Contents

The following is a summary of the combined results from operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Total revenues	Total revenues	$	4,294	$	6,330	$	8,770	$	11,030	Total revenues	$	4,339	$	3,915	$	13,109	$	14,945
Total expenses	Total expenses	3,450		3,571		7,424		7,434		Total expenses	3,458		4,595		10,882		12,029
Net income (loss)	Net income (loss)	$	844	$	2,759	$	1,346	$	3,596	Net income (loss)	$	881	$	(680)	$	2,227	$	2,916

3738

Table of Contents

7. DEBT OBLIGATIONS, NET

The details of the Company’s debt obligations at ~~June~~September 30, 2020 and December 31, 2019 are as follows ($ in thousands):

~~June~~September 30, 2020


Debt Obligations	Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at June 30, 2020(1)				Current Term Maturity	Remaining Extension Options	Eligible Collateral		Carrying Amount of Collateral			Fair Value of Collateral		Debt Obligations	Committed Financing			Debt Obligations Outstanding		Committed but Unfunded		Interest Rate at September 30, 2020(1)		Current Term Maturity	Remaining Extension Options	Eligible Collateral		Carrying Amount of Collateral			Fair Value of Collateral

Committed Loan Repurchase Facility(2)	Committed Loan Repurchase Facility(2)	$	500,000	$	114,679		$	385,321	1.93%	—	2.18%	12/19/2022	(3)	(4)	$	179,332	$	179,332		Committed Loan Repurchase Facility(2)	$	500,000	$	114,679		$	385,321	1.9%	—	2.15%	12/19/2022	(3)	(4)	$	179,523	$	179,523
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	250,000		—			250,000		—%	—	—%	2/26/2021	(5)	(6)	—		—			Committed Loan Repurchase Facility	250,000		0			250,000		0%	—	0%	2/26/2021	(5)	(6)	0		0
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		144,565			155,435		1.94%	—	2.94%	12/19/2020	(7)	(8)	251,788		251,788			Committed Loan Repurchase Facility	300,000		141,750			158,250		1.9%	—	2.9%	12/19/2020	(7)	(8)	183,851		183,851
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		65,702			234,298		1.94%	—	2.19%	11/6/2022	(9)	(4)	100,597		100,704			Committed Loan Repurchase Facility	300,000		41,292			258,708		1.94%	—	2.19%	11/6/2022	(9)	(4)	76,193		76,193
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		38,228			61,772		2.31%	—	2.43%	12/31/2022	(10)	(4)	64,721		64,807			Committed Loan Repurchase Facility	100,000		38,158			61,842		2.28%	—	2.4%	12/31/2022	(10)	(4)	64,711		64,752
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		17,901			82,099		2.68%	—	2.68%	3/24/2021	(11)	(12)	30,600		30,600			Committed Loan Repurchase Facility	100,000		17,901			82,099		3.5%	—	3.5%	3/24/2021	(11)	(12)	30,600		30,600
Total Committed Loan Repurchase Facilities	Total Committed Loan Repurchase Facilities	1,550,000		381,075			1,168,925								627,038		627,231			Total Committed Loan Repurchase Facilities	1,550,000		353,780			1,196,220								534,878		534,919
Committed Securities Repurchase Facility(2)	Committed Securities Repurchase Facility(2)	785,321		451,342			333,979		0.89%	—	2.44%	12/23/2021	N/A	(13)	576,924		576,924			Committed Securities Repurchase Facility(2)	785,321		352,197			433,124		0.86%	—	2.41%	12/23/2021	N/A	(13)	418,604		418,604
Uncommitted Securities Repurchase Facility	Uncommitted Securities Repurchase Facility	N/A (13)		462,612			N/A (14)		1.42%	—	4.81%	7/2020 - 9/2020	N/A	(13)	596,230		596,230		(15)	Uncommitted Securities Repurchase Facility	N/A (13)		470,989			N/A (14)		0.91%	—	3.5%	10/2020 - 12/2020	N/A	(13)	583,353		583,353		(15)
Total Repurchase Facilities	Total Repurchase Facilities	1,950,000		1,295,029			1,502,904								1,800,192		1,800,385			Total Repurchase Facilities	1,950,000		1,176,966			1,244,023								1,536,835		1,536,876
Revolving Credit Facility	Revolving Credit Facility	266,430		266,430			—		3%	—	3%	2/11/2021	(16)	N/A (17)	N/A (17)		N/A (17)			Revolving Credit Facility	266,430		266,430			0		3.15%	—	3.16%	2/11/2021	(16)	N/A (17)	N/A (17)		N/A (17)
Mortgage Loan Financing	Mortgage Loan Financing	805,431		805,431			—		3.75%	—	6.75%	2020 - 2030(18)	N/A	(19)	959,766		1,172,268		(20)	Mortgage Loan Financing	769,968		769,968			0		3.75%	—	6.75%	2020 - 2030(17)	N/A	(19)	919,286		1,136,208		(20)
Secured Financing Facility	Secured Financing Facility	206,350		188,687		(21)	—		10.75%	—	10.75%	5/6/2023	N/A	(22)	335,237		335,675			Secured Financing Facility	206,350		190,582		(21)	0		10.75%	—	10.75%	5/6/2023	N/A	(22)	335,674		336,055
CLO Debt	CLO Debt	304,413		299,605		(23)	—		5.50%	—	5.50%	5/16/2024	N/A	(24)	469,505		469,587			CLO Debt	285,040		281,625		(23)	—		5.5%	—	5.5%	5/16/2024	N/A	(24)	434,519		434,519

Borrowings from the FHLB	Borrowings from the FHLB	1,500,000		360,790			1,139,210		0.44%	—	2.95%	2020 - 2024	N/A	(24)	526,151		528,650		(25)	Borrowings from the FHLB	1,500,000		326,000			1,174,000		0.41%	—	3%	2020 - 2024	N/A	(24)	473,556		477,407		(25)
Senior Unsecured Notes	Senior Unsecured Notes	1,752,817		1,737,542		(26)	—		4.25%	—	5.88%	2021 - 2027	N/A	N/A (27)	N/A (27)		N/A (27)			Senior Unsecured Notes	1,716,994		1,702,939		(26)	0		4.25%	—	5.88%	2021 - 2027	N/A	N/A (27)	N/A (27)		N/A (27)

Total Debt Obligations, Net	Total Debt Obligations, Net	$	6,785,441	$	4,953,514		$	2,642,114							$	4,090,851	$	4,306,565		Total Debt Obligations, Net	$	6,694,782	$	4,714,510		$	2,418,023							$	3,699,870	$	3,921,065

(1)~~June~~September 2020 LIBOR rates are used to calculate interest rates for floating rate debt.

(2)The combined committed amounts for the loan repurchase facility and the securities repurchase facility total $900.0 million, with maximum capacity on the loan repurchase facility of $500.0 million, and maximum capacity on the securities repurchase facility of $900.0 million less outstanding commitments on the loan repurchase facility.

(3)NaN additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date.

(4)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(5)NaN additional 12-month periods at Company’s option.

(6)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.

(7)NaN additional 364-day periods.

(8)First mortgage and mezzanine commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(9)NaN additional 12-month extension period and 2 additional 6-month extension periods at Company’s option.

(10)NaN additional 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.

(11)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.

(12)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.

(13)Commercial real estate securities. It does not include the real estate collateralizing such securities.

(14)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.

(15)Includes $2.2 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(16)NaN additional 12-month periods at Company’s option.

(17)The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.

(18)Anticipated repayment dates.

(19)Certain of our real estate investments serve as collateral for our mortgage loan financing.

(20)Using undepreciated carrying value of commercial real estate to approximate fair value.

3839

Table of Contents

(21)Presented net of unamortized debt issuance costs of ~~$9.7~~$8.5 million and an unamortized discount of ~~$8.0~~$7.3 million related to the Purchase Right (described in detail under Secured Financing Facility below) at ~~June~~September 30, 2020.

(22)First mortgage commercial real estate loans. Substitution of collateral and conversion of loan collateral to mortgage collateral are permitted with Lender’s approval.

(23)Presented net of unamortized debt issuance costs of ~~$4.8~~$3.4 million at ~~June~~September 30, 2020.

(24)First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.

(25)Includes $9.4 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(26)Presented net of unamortized debt issuance costs of ~~$15.3~~$14.1 million at ~~June~~September 30, 2020.

(27)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

December 31, 2019


Debt Obligations	Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at December 31, 2019(1)				Current Term Maturity	Remaining Extension Options	Eligible Collateral		Carrying Amount of Collateral			Fair Value of Collateral		Debt Obligations	Committed Financing			Debt Obligations Outstanding		Committed but Unfunded		Interest Rate at December 31, 2019(1)		Current Term Maturity	Remaining Extension Options	Eligible Collateral		Carrying Amount of Collateral			Fair Value of Collateral

Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	$	600,000	$	183,828		$	416,172	3.24%	—	3.74%	12/19/2022	(2)	(3)	$	287,974	$	288,210		Committed Loan Repurchase Facility	$	600,000	$	183,828		$	416,172	3.24%	—	3.74%	12/19/2022	(2)	(3)	$	287,974	$	288,210
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	350,000		70,697			279,303		3.71%	—	3.81%	5/24/2020	(4)	(5)	101,590		103,868			Committed Loan Repurchase Facility	350,000		70,697			279,303		3.71%	—	3.81%	5/24/2020	(4)	(5)	101,590		103,868
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		248,182			51,818		3.49%	—	3.74%	12/19/2020	(6)	(7)	382,778		382,778			Committed Loan Repurchase Facility	300,000		248,182			51,818		3.49%	—	3.74%	12/19/2020	(6)	(7)	382,778		382,778
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		98,678			201,322		3.50%	—	3.75%	11/6/2022	(8)	(3)	175,000		175,270			Committed Loan Repurchase Facility	300,000		98,678			201,322		3.50%	—	3.75%	11/6/2022	(8)	(3)	175,000		175,270
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		9,952			90,048		3.96%	—	3.99%	1/3/2023	(9)	(3)	75,628		75,813			Committed Loan Repurchase Facility	100,000		9,952			90,048		3.96%	—	3.99%	1/3/2023	(9)	(3)	75,628		75,813
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		90,927			9,073		3.74%	—	3.80%	12/24/2020	(10)	(11)	126,311		126,311			Committed Loan Repurchase Facility	100,000		90,927			9,073		3.74%	—	3.80%	12/24/2020	(10)	(11)	126,311		126,311
Total Committed Loan Repurchase Facilities	Total Committed Loan Repurchase Facilities	1,750,000		702,264			1,047,736								1,149,281		1,152,250			Total Committed Loan Repurchase Facilities	1,750,000		702,264			1,047,736								1,149,281		1,152,250
Committed Securities Repurchase Facility	Committed Securities Repurchase Facility	400,000		42,751			357,249		2.50%	—	2.56%	12/23/2021	N/A	(12)	52,691		52,691			Committed Securities Repurchase Facility	400,000		42,751			357,249		2.50%	—	2.56%	12/23/2021	N/A	(12)	52,691		52,691
Uncommitted Securities Repurchase Facility	Uncommitted Securities Repurchase Facility	N/A (12)		1,070,919			N/A (13)		2.17%	—	3.54%	1/2020 - 3/2020	N/A	(12)	1,188,440		1,188,440		(14)	Uncommitted Securities Repurchase Facility	N/A (12)		1,070,919			N/A (13)		2.17%	—	3.54%	1/2020 - 3/2020	N/A	(12)	1,188,440		1,188,440		(14)
Total Repurchase Facilities	Total Repurchase Facilities	2,150,000		1,815,934			1,404,985								2,390,412		2,393,381			Total Repurchase Facilities	2,150,000		1,815,934			1,404,985								2,390,412		2,393,381
Revolving Credit Facility	Revolving Credit Facility	266,430		—			266,430		NA			2/11/2020	(15)	N/A (16)	N/A (16)		N/A (16)			Revolving Credit Facility	266,430		0			266,430		NA			2/11/2020	(15)	N/A (16)	N/A (16)		N/A (16)
Mortgage Loan Financing	Mortgage Loan Financing	812,606		812,606			—		3.75%	—	6.75%	2020 - 2029(17)	N/A	(18)	988,857		1,192,106		(19)	Mortgage Loan Financing	812,606		812,606			0		3.75%	—	6.75%	2020 - 2029(17)	N/A	(18)	988,857		1,192,106		(19)

Borrowings from the FHLB	Borrowings from the FHLB	1,945,795		1,073,500			872,295		1.47%	—	2.95%	2020 - 2024	N/A	(20)	1,107,188		1,113,811		(21)	Borrowings from the FHLB	1,945,795		1,073,500			872,295		1.47%	—	2.95%	2020 - 2024	N/A	(20)	1,107,188		1,113,811		(21)
Senior Unsecured Notes	Senior Unsecured Notes	1,166,201		1,157,833		(22)	—		5.25%	—	5.88%	2021 - 2025	N/A	N/A (23)	N/A (23)		N/A (23)			Senior Unsecured Notes	1,166,201		1,157,833		(22)	0		5.25%	—	5.88%	2021 - 2025	N/A	N/A (23)	N/A (23)		N/A (23)

Total Debt Obligations	Total Debt Obligations	$	6,341,032	$	4,859,873		$	2,543,710							$	4,486,457	$	4,699,298		Total Debt Obligations	$	6,341,032	$	4,859,873		$	2,543,710							$	4,486,457	$	4,699,298

(1)December 31, 2019 LIBOR rates are used to calculate interest rates for floating rate debt.

(2)NaN additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date.

(3)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(4)NaN additional 12-month period at Company’s option.

(5)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.

(6)NaN additional 364-day periods.

(7)First mortgage and mezzanine commercial real estate loans and senior pari passu interests therein. It does not include the real estate collateralizing such loans.

(8)NaN additional 12-month extension period and 2 additional 6-month extension periods at Company’s option.

(9)NaN additional 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.

(10)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.

(11)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.

(12)Commercial real estate securities. It does not include the real estate collateralizing such securities.

(13)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.

(14)Includes $2.2 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(15)NaN additional 12-month periods at Company’s option.

(16)The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.

(17)Anticipated repayment dates.

3940

Table of Contents

(18)Certain of our real estate investments serve as collateral for our mortgage loan financing.

(19)Using undepreciated carrying value of commercial real estate to approximate fair value.

(20)First mortgage commercial real estate loans and pari passu interests therein. It does not include the real estate collateralizing such loans.

(21)First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.

(22)Includes $9.9 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(23)Presented net of unamortized debt issuance costs of $8.4 million at December 31, 2019.

(24)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

Combined Maturity of Debt Obligations

The following schedule reflects the Company’s contractual payments under all borrowings by maturity ($ in thousands):


Period ending December 31,	Period ending December 31,	Borrowings by Maturity(1)		Period ending December 31,	Borrowings by Maturity(1)

2020 (last 6 months)		$	1,494,949
2020 (last 3 months)				2020 (last 3 months)	$	919,876
2021	2021	527,569		2021	914,964
2022	2022	642,014		2022	622,297
2023	2023	351,436		2023	351,620
2024	2024	612,695		2024	580,986
Thereafter	Thereafter	1,358,119		Thereafter	1,353,554
Subtotal	Subtotal	4,986,782		Subtotal	4,743,297
Debt issuance costs included in senior unsecured notes	Debt issuance costs included in senior unsecured notes	(15,275)		Debt issuance costs included in senior unsecured notes	(14,055)

Debt issuance costs included in secured financing facility	Debt issuance costs included in secured financing facility	(9,705)		Debt issuance costs included in secured financing facility	(8,514)
Discount on secured financing facility related to purchase right		(7,958)
Discount on secured financing facility related to Purchase Right				Discount on secured financing facility related to Purchase Right	(7,254)
Debt issuance costs included in CLO debt	Debt issuance costs included in CLO debt	(4,808)		Debt issuance costs included in CLO debt	(3,416)
Debt issuance costs included in mortgage loan financing	Debt issuance costs included in mortgage loan financing	(524)		Debt issuance costs included in mortgage loan financing	(393)
Premiums included in mortgage loan financing(2)	Premiums included in mortgage loan financing(2)	5,002		Premiums included in mortgage loan financing(2)	4,845
Total	Total	$	4,953,514	Total	$	4,714,510

(1)Contractual payments under current maturities, some of which are subject to extensions. The maturities listed above for 2020 (last 63 months) relate to debt obligations that are subject to existing Company controlled extension options for one or more additional one year periods or could be refinanced by other existing facilities as of ~~June~~September 30, 2020.

(2)Deferred gains on intercompany loans, secured by our own real estate, sold into securitizations. These premiums are amortized as a reduction to interest expense.

The Company’s debt facilities are subject to covenants which require the Company to maintain a minimum level of total equity. Largely as a result of this restriction, approximately $849.0 million of the total equity is restricted from payment as a dividend by the Company at ~~June~~September 30, 2020.

Committed Loan and Securities Repurchase Facilities

On February 14, 2020, the Company amended one of its committed loan repurchase facilities with a major U.S. bank to reduce the maximum capacity of the facility from $600.0 million to $500.0 million.

On February 26, 2020, the Company amended one of its committed loan repurchase facilities with a major U.S. bank, extending the term of the facility. The current maturity date is now February 26, 2021, and the Company has 3 one-year extension options for a final maturity date of February 26, 2024. The Company also reduced the maximum size of the facility from $350.0 million to $250.0 million.

4041

Table of Contents

On March 23, 2020, the Company amended one of its committed loan and securities repurchase facilities with a major U.S. bank to allow for an increase in the capacity on the securities repurchase facility, to the extent the Company has excess capacity on the loan repurchase facility. Prior to the amendment, the committed amounts on the facility were $500.0 million and $400.0 million on the loan and securities repurchase facilities, respectively. After the amendment, the committed amounts continue to total $900.0 million, with maximum capacity on the loan repurchase facility of $500.0 million, and maximum capacity on the securities repurchase facility of $900.0 million less outstanding commitments on the loan repurchase facility.

Effective June 16, 2020, the Company amended the pricing side letter related to one of its committed loan repurchase facility with a major U.S. bank to extend the current maturity date to March 24, 2021. The Company also temporarily increased the leverage covenant to 4.0x through and including December 31, 2020.

Secured Financing Facility

On April 30, 2020, the Company entered into a strategic financing arrangement (the “Agreement”) with an American multinational corporation (the “Lender”), under which the Lender will provide the Company with approximately $206.4 million in senior secured financing (the “Secured Financing Facility”) to fund transitional and land loans. The Secured Financing Facility will be secured on a first lien basis on a portfolio of certain of the Company’s loans and will mature on May 6, 2023, and borrowings thereunder will bear interest at LIBOR (or a minimum of 0.75% if greater) plus 10.0%, with a minimum interest premium of approximately $39.2 million minus the aggregate sum of all interest payments made under the Secured Financing Facility prior to the date of payment of the minimum interest premium, which is payable upon the earlier of maturity or repayment in full of the loan. The Senior Financing Facility is non-recourse, subject to limited exceptions, and does not contain mark-to-market provisions. Additionally, the Senior Financing Facility provides the Company optionality to modify or restructure loans or forbear in exercising remedies, which maximizes the Company’s financial flexibility.

As part of the strategic financing, the Lender also has the ability to make an equity investment in the Company of up to 4.0 million Class A common shares at $8.00, which amount and price may be proportionally adjusted in the event of equity distributions, stock splits, reclassifications and other similar events (the “Purchase Right”). The Purchase Right will expire on December 31, 2020. The Company expects that any such investment would additionally benefit its liquidity position.

The Purchase Right was classified as equity. The $200.9 million of net proceeds from the original issuance were allocated $192.5 million to the originally issued debt obligation and $8.4 million to the Purchase Right using the relative fair value method. The commitment to issue shares will not be subsequently remeasured. The $8.4 million allocated to the Purchase Right is being treated as a discount to the debt and amortized over the life of the Purchase Right to interest expense.

Pursuant to the Purchase Right, the Lender has agreed to a customary standstill until December 31, 2020 or the date on which the Lender has exercised the Purchase Right in full, if earlier. In addition, the Lender has agreed not to sell, transfer, assign, pledge, hypothecate, mortgage, dispose of or in any way encumber the shares acquired as a result of exercising the Purchase Right for a period of time following the exercise date. In connection with the issuance of the Purchase Right, the Company and the Lender entered into a registration rights agreement, pursuant to which the Company has agreed to provide customary demand and piggyback registration rights to the Lender.

As of ~~June~~September 30, 2020, the Company had ~~$188.7~~$190.6 million of borrowings outstanding under the secured financing facility included in debt obligations on its consolidated balance sheets, net of unamortized debt issuance costs of ~~$9.7~~$8.5 million and an ~~$8.0~~$7.3 million unamortized discount related to the Purchase Right.

Collateralized Loan Obligation (“CLO”) Debt

On April 27, 2020, a consolidated subsidiary of the Company completed a private CLO transaction with a major U.S. bank which generated $310.2 million of gross proceeds to Ladder, financing $481.3 million of loans (“Contributed ~~Loans”~~Loans��) at a 64.5% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained a 35.5% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans in light of the COVID-19 pandemic, and has the ability to appoint the special servicer under the CLO. The ~~Company retained control over major decisions made with respect to the administration of the Contributed Loans and has the ability to appoint the special servicer under the CLO. The~~ CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities. Proceeds from the transaction were used to pay off other secured debt including bank and FHLB financing that was subject to mark-to-market provisions.

4142

Table of Contents

As of ~~June~~September 30, 2020, the Company had ~~$299.6~~$281.6 million of matched term, non-mark-to-market and non-recourse basis CLO debt included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of ~~$4.8~~$3.4 million were included in CLO debt as of ~~June~~September 30, 2020.

Senior Unsecured Notes

As of ~~June~~September 30, 2020, the Company had $1.7 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of ~~$258.5~~$251.4 million in aggregate principal amount of 5.875% senior notes due 2021 (the “2021 Notes”), ~~$485.6~~$465.9 million in aggregate principal amount of 5.25% senior notes due 2022 (the “2022 Notes”), ~~$350.8~~$348.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”) and ~~$658.0~~$651.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes,” collectively with the 2021 Notes, the 2022 Notes and the 2025 Notes, the “Notes”). As a result of the Company’s financing and liquidity measures implemented to date as a direct response to the COVID-19 pandemic, Ladder repurchased an aggregate principal of the Notes of $139.1 million, recognizing a gain on extinguishment of debt of $19.0 million, offset by accelerated deferred financing cost amortization of $1.5 million during the three months ended June 30, 2020.

2027 Notes

On January 30, 2020, LCFH and Ladder Capital Finance Corporation (“LCFC”), a wholly-owned subsidiary of LCFH, issued $750.0 million in aggregate principal amount of 4.25% senior notes due February 1, 2027. The 2027 Notes require interest payments semi-annually in cash in arrears on August 1 and February 1 of each year, beginning on August 1, 2020. The 2027 Notes will mature on February 1, 2027. The 2027 Notes are unsecured and are subject to an unencumbered assets to unsecured debt covenant. The Company may redeem the 2027 Notes, in whole, at any time, or from time to time, prior to their stated maturity. At any time on or after February 1, 2023, the Company may redeem the 2027 Notes in whole or in part, upon not less than 15 nor more than 60 days’ notice, at a redemption price defined in the indenture governing the 2027 Notes, plus accrued and unpaid interest, if any, to the redemption date. Net proceeds of the offering were used to repay secured indebtedness. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$92.0~~$98.2 million of principal of the 2027 Notes for a repurchase price of ~~$78.4~~$83.9 million, recognizing a ~~$12.3~~$12.9 million net gain on extinguishment of debt after recognizing $(1.3) million of unamortized debt issuance costs associated with the retired debt. As of ~~June~~September 30, 2020, the remaining ~~$658.0~~$651.8 million in aggregate principal amount of the 2027 Notes is due February 1, 2027.

2025 Notes

On September 25, 2017, LCFH and LCFC issued $400.0 million in aggregate principal amount of 5.25% senior notes due October 1, 2025. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$49.2~~$52.0 million of principal of the 2025 Notes for a repurchase price of ~~$42.6~~$45.1 million, recognizing a ~~$6.2~~$6.4 million net gain on extinguishment of debt after recognizing $(0.5) million of unamortized debt issuance costs associated with the retired debt. As of ~~June~~September 30, 2020, the remaining ~~$350.8~~$348.0 million in aggregate principal amount of the 2025 Notes is due October 1, 2025.

2022 Notes

On March 16, 2017, LCFH issued $500.0 million in aggregate principal amount of 5.250% senior notes due March 15, 2022. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$14.4~~$34.2 million of principal of the 2022 Notes for a repurchase price of ~~$13.8~~$33.2 million, recognizing a ~~$0.6~~$0.7 million net gain on extinguishment of debt after recognizing ~~$(0.1)~~$(0.2) million of unamortized debt issuance costs associated with the retired debt. As of ~~June~~September 30, 2020, the remaining ~~$485.6~~$465.9 million in aggregate principal amount of the 2022 Notes is due March 15, 2022.

2021 Notes

On August 1, 2014, LCFH and LCFC issued $300.0 million in aggregate principal amount of 5.875% senior notes due August 1, 2021. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$7.7~~$14.9 million of principal of the 2021 Notes for a repurchase price of ~~$7.5~~$14.6 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing ~~$(20.0)~~$(34.0) thousand of unamortized debt issuance costs associated with the retired debt. As of ~~June~~September 30, 2020, the remaining ~~$258.5~~$251.4 million in aggregate principal amount of the 2021 Notes is due August 1, 2021.

4243

Table of Contents

Financing Strategy in Current Market Conditions

In March 2020, as the COVID-19 health crisis rapidly transformed into a financial crisis, management took swift action to increase liquidity resources and actively manage its financing arrangements with its bank partners. In an abundance of caution, the Company first drew down on its $266.4 million unsecured revolving credit facility, which continues to be fully-drawn, and the proceeds continue to be held as unrestricted cash on the Company’s balance sheet as of ~~July 30,~~October 29, 2020.

Securities Repurchase Facilities: The Company invests in AAA-rated CRE CLO securities, typically front pay securities, with relatively short duration and significant subordination. These securities have historically been financed with short-term maturity repurchase agreements with various bank counterparties. The Company has been able to continue to access securities repurchase funding and the pricing of such borrowings has improved during the three months ended ~~June~~September 30, 2020 as liquidity ~~returned~~continued to return to the market and pricing for the securities that serve as collateral improved. Furthermore, during the three months ended ~~June~~September 30, 2020, the Company paid down ~~$275.8~~$90.8 million of securities repurchase financing, primarily through sales of securities. ~~As of July 27, 2020, the Company had $834.4 million outstanding of securities repurchase financing with maturities ranging from 3 days to 17 months.~~

Federal Home Loan Bank (“FHLB”) Financing: As discussed in the Company’s Annual Report, in 2016, the FHFA adopted a final rule that limited our captive insurance subsidiary’s membership in the FHLB, requiring us to significantly reduce the amounts of FHLB borrowings outstanding by February of 2021.

During the three months ended ~~June~~September 30, 2020, the Company paid down FHLB borrowings of ~~$646.8 million, with $360.8 million outstanding as of July 27, 2020.~~$34.8 million. The remaining maturities are staggered out through 2024. Funding for future advance paydowns would be obtained from the natural amortization of securities over time, loan pay offs and/or sales of loan and securities collateral. ~~The~~During the three months ended June 30, 2020, the Company paid down FHLB borrowings of $646.8 million and incurred $6.5 million in prepayment penalties related to this ~~paydown of FHLB borrowings.~~paydown.

Loan Repurchase Financing: The Company has maintained a consistent dialogue with its loan financing counterparties since the COVID-19 crisis unfolded in late March 2020. In addition to using proceeds from the Company’s 2027 Notes offering in January to reduce secured debt, during the three months ended ~~June~~September 30, 2020, the Company paid down over ~~$155.9~~$27.3 million on such loan repurchase financing through loan collateral pay offs and loans securitized through a CLO financing transaction (see above).

~~As of July 27, 2020, the Company had $374.9 million of loan repurchase debt outstanding with 5 separate bank counterparties.~~ The Company continues to maintain an active dialogue with its bank counterparties as it expects loan collateral on each of their lines to experience some measure of forbearance.

Secured Financing Facility: On April 30, 2020, the Company entered into a strategic financing arrangement (the “Agreement”) with an American multinational corporation (the “Lender”), under which the Lender will provide the Company with approximately $206.4 million in senior secured financing (the “Secured Financing Facility”) to fund transitional and land loans (see above).

Completion of Private CLO: On April 27, 2020, the Company completed a private CLO financing transaction with a major U.S. bank which generated $310.2 million of gross proceeds, financing $481.3 million of loans at a 64.5% advance rate on a matched term, non-mark-to-market and non-recourse basis (see above).

~~As a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic, as of July 27, 2020, Ladder had over $750.0 million of unrestricted cash on hand.~~ Based on the financing actions described above, the Company has significantly decreased its exposure to mark-to-market financing.

Financial Covenants

We were in compliance with all covenants described in the Company’s Annual Report, as of ~~June~~September 30, 2020.

4344

Table of Contents

8. DERIVATIVE INSTRUMENTS

The Company uses derivative instruments primarily to economically manage the fair value variability of fixed rate assets caused by interest rate fluctuations and overall portfolio market risk. The following is a breakdown of the derivatives outstanding as of ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):

~~June~~September 30, 2020


				Fair Value						Remaining Maturity (years)							Fair Value					Remaining Maturity (years)
Contract Type	Contract Type	Notional		Asset(1)		Liability(1)			Remaining Maturity (years)				Notional			Asset(1)			Liability(1)		Remaining Maturity (years)

Caps	Caps									Caps
1 Month LIBOR	1 Month LIBOR	$	69,571	$	—	$	—	0.86	1 Month LIBOR		$	69,571		$	0		$	0		0.61
Futures	Futures								Futures
5-year Swap	5-year Swap	24,400		103		—		0.25	5-year Swap		24,400			164			0			0.25
10-year Swap	10-year Swap	61,000		258		—		0.25	10-year Swap		42,400			285			0��			0.25
5-year U.S. Treasury Note		4,500		19		—		0.25

Total futures	Total futures	89,900		380		—			Total futures		66,800			449			0

Total derivatives	Total derivatives	$	159,471	$	380	$	—		Total derivatives		$	136,371		$	449		$	0

(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.

December 31, 2019


				Fair Value						Remaining Maturity (years)							Fair Value					Remaining Maturity (years)
Contract Type	Contract Type	Notional		Asset(1)		Liability(1)			Remaining Maturity (years)				Notional			Asset(1)			Liability(1)		Remaining Maturity (years)

Caps	Caps									Caps
1Month LIBOR	1Month LIBOR	$	69,571	$	—	$	—	0.36	1Month LIBOR		$	69,571		$	0		$	0		0.36
Futures	Futures								Futures
5-year Swap	5-year Swap	46,000		158		—		0.25	5-year Swap		46,000			158			0			0.25
10-year Swap	10-year Swap	149,800		516		—		0.25	10-year Swap		149,800			516			0			0.25
5-year U.S. Treasury Note	5-year U.S. Treasury Note	1,100		4		—		0.25	5-year U.S. Treasury Note		1,100			4			0			0.25

Total futures	Total futures	196,900		678		—			Total futures		196,900			678			0

Credit Derivatives	Credit Derivatives								Credit Derivatives

S&P 500 Put Options	S&P 500 Put Options	143,300		15		—		0.05	S&P 500 Put Options		143,300			15			0			0.05

Total credit derivatives	Total credit derivatives	143,300		15		—			Total credit derivatives		143,300			15			0
Total derivatives	Total derivatives	$	409,771	$	693	$	—		Total derivatives		$	409,771		$	693		$	0

(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.

4445

Table of Contents

The following table indicates the net realized gains (losses) and unrealized appreciation (depreciation) on derivatives, by primary underlying risk exposure, as included in net result from derivatives transactions in the consolidated statements of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 ($ in thousands):


		Three Months Ended June 30, 2020										Six Months Ended June 30, 2020											Three Months Ended September 30, 2020				Nine Months Ended September 30, 2020
		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions			Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions

Contract Type	Contract Type													Contract Type

Futures	Futures	$	(570)	$	(326)	$	(896)	$	(298)	$	(16,272)	$	(16,570)	Futures	$	69	$	191	$	260	$	(229)	$	(16,081)	$	(16,310)

Credit Derivatives	Credit Derivatives	—		83		83		111		211		322		Credit Derivatives	0		0		0		111		211		322
Total	Total	$	(570)	$	(243)	$	(813)	$	(187)	$	(16,061)	$	(16,248)	Total	$	69	$	191	$	260	$	(118)	$	(15,870)	$	(15,988)


		Three Months Ended June 30, 2019										Six Months Ended June 30, 2019											Three Months Ended September 30, 2019				Nine Months Ended September 30, 2019
		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions			Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions

Contract Type	Contract Type													Contract Type

Futures	Futures	$	(1,046)	$	(14,361)	$	(15,407)	$	1,511	$	(27,894)	$	(26,383)	Futures	$	(618)	$	(8,868)	$	(9,486)	$	892	$	(36,761)	$	(35,869)

Credit Derivatives	Credit Derivatives	66		(116)		(50)		—		(108)		(108)		Credit Derivatives	(3)		24		21		(3)		(84)		(87)
Total	Total	$	(980)	$	(14,477)	$	(15,457)	$	1,511	$	(28,002)	$	(26,491)	Total	$	(621)	$	(8,844)	$	(9,465)	$	889	$	(36,845)	$	(35,956)

The Company’s counterparties held ~~$1.7~~$0.9 million and $3.5 million of cash margin as collateral for derivatives as of ~~June~~September 30, 2020 and December 31, 2019, respectively, which is included in restricted cash in the consolidated balance sheets.

Futures

Collateral posted with our futures counterparties is segregated in the Company’s books and records. Interest rate futures are centrally cleared by the Chicago Mercantile Exchange (“CME”) through a futures commission merchant. Interest rate futures that are governed by an ISDA agreement provide for bilateral collateral pledging based on the counterparties’ market value. The counterparties have the right to re-pledge the collateral posted but have the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the interest rate futures change.

The Company is required to post initial margin and daily variation margin for our interest rate futures that are centrally cleared by CME. CME determines the fair value of our centrally cleared futures, including daily variation margin. Effective January 3, 2017, CME amended their rulebooks to legally characterize daily variation margin payments for centrally cleared interest rate futures as settlement rather than collateral. As a result of this rule change, variation margin pledged on the Company’s centrally cleared interest rate futures is settled against the realized results of these futures.

4546

Table of Contents

9. OFFSETTING ASSETS AND LIABILITIES

The following tables present both gross information and net information about derivatives and other instruments eligible for offset in the statement of financial position as of ~~June~~September 30, 2020 and December 31, 2019. The Company’s accounting policy is to record derivative asset and liability positions on a gross basis; therefore, the following tables present the gross derivative asset and liability positions recorded on the balance sheets, while also disclosing the eligible amounts of financial instruments and cash collateral to the extent those amounts could offset the gross amount of derivative asset and liability positions. The actual amounts of collateral posted by or received from counterparties may be in excess of the amounts disclosed in the following tables as the following only disclose amounts eligible to be offset to the extent of the recorded gross derivative positions.

As of ~~June~~September 30, 2020

Offsetting of Financial Assets and Derivative Assets

($ in thousands)


Description	Description	Gross amounts of recognized assets		Gross amounts offset in the balance sheet		Net amounts of assets presented in the balance sheet		Gross amounts not offset in the balance sheet							Net amount		Description		Gross amounts of recognized assets			Gross amounts offset in the balance sheet			Net amounts of assets presented in the balance sheet				Gross amounts not offset in the balance sheet								Net amount
												Financial instruments						Cash collateral received/(posted)(1)			Description			Gross amounts of recognized assets			Gross amounts offset in the balance sheet				Net amounts of assets presented in the balance sheet				Financial instruments			Cash collateral received/(posted)(1)	Net amount

Derivatives	Derivatives	$	380	$	—	$	380	$	—	$	—	$	380	Derivatives		$	449		$	0		$	449				$	0			$	0			$	449
Total	Total	$	380	$	—	$	380	$	—	$	—	$	380	Total		$	449		$	0		$	449		$	0			$	0			$	449

(1)Included in restricted cash on consolidated balance sheets.

As of ~~June~~September 30, 2020

Offsetting of Financial Liabilities and Derivative Liabilities

($ in thousands)


Description	Description	Gross amounts of recognized liabilities		Gross amounts offset in the balance sheet		Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet							Net amount		Description		Gross amounts of recognized liabilities			Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet			Gross amounts not offset in the balance sheet							Net amount
												Financial instruments collateral						Cash collateral posted/(received)(1)			Description			Gross amounts of recognized liabilities			Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet			Financial instruments collateral			Cash collateral posted/(received)(1)		Net amount

Repurchase agreements	Repurchase agreements	$	1,295,029	$	—	$	1,295,029	$	1,295,029	$	—	$	—	Repurchase agreements		$	1,176,966		$	0		$	1,176,966					$	1,176,966				$	0		$	0
Total	Total	$	1,295,029	$	—	$	1,295,029	$	1,295,029	$	—	$	—	Total		$	1,176,966		$	0		$	1,176,966		$	1,176,966		$	0		$	0

(1)Included in restricted cash on consolidated balance sheets.

As of December 31, 2019

Offsetting of Financial Assets and Derivative Assets

($ in thousands)


Description	Description	Gross amounts of recognized assets		Gross amounts offset in the balance sheet		Net amounts of assets presented in the balance sheet		Gross amounts not offset in the balance sheet							Net amount		Description		Gross amounts of recognized assets			Gross amounts offset in the balance sheet			Net amounts of assets presented in the balance sheet				Gross amounts not offset in the balance sheet								Net amount
												Financial instruments						Cash collateral received/(posted)(1)			Description			Gross amounts of recognized assets			Gross amounts offset in the balance sheet				Net amounts of assets presented in the balance sheet				Financial instruments			Cash collateral received/(posted)(1)	Net amount

Derivatives	Derivatives	$	693	$	—	$	693	$	—	$	—	$	693	Derivatives		$	693		$	0		$	693				$	0			$	0			$	693
Total	Total	$	693	$	—	$	693	$	—	$	—	$	693	Total		$	693		$	0		$	693		$	0			$	0			$	693

(1)Included in restricted cash on consolidated balance sheets.

4647

Table of Contents

As of December 31, 2019

Offsetting of Financial Liabilities and Derivative Liabilities

($ in thousands)


Description	Description	Gross amounts of recognized liabilities		Gross amounts offset in the balance sheet		Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet							Net amount		Description		Gross amounts of recognized liabilities			Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet			Gross amounts not offset in the balance sheet							Net amount
												Financial instruments collateral						Cash collateral posted/(received)			Description			Gross amounts of recognized liabilities			Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet			Financial instruments collateral			Cash collateral posted/(received)		Net amount

Repurchase agreements	Repurchase agreements	$	1,815,934	$	—	$	1,815,934	$	1,815,934	$	—	$	—	Repurchase agreements		$	1,815,934		$	0		$	1,815,934					$	1,815,934				$	0		$	0
Total	Total	$	1,815,934	$	—	$	1,815,934	$	1,815,934	$	—	$	—	Total		$	1,815,934		$	0		$	1,815,934		$	1,815,934		$	0		$	0

(1)Included in restricted cash on consolidated balance sheets.

Master netting agreements that the Company has entered into with its derivative and repurchase agreement counterparties allow for netting of the same transaction, in the same currency, on the same date. Assets, liabilities, and collateral subject to master netting agreements as of ~~June~~September 30, 2020 and December 31, 2019 are disclosed in the tables above. The Company does not present its derivative and repurchase agreements net on the consolidated financial statements as it has elected gross presentation.

4748

Table of Contents

10. CONSOLIDATED VARIABLE INTEREST ENTITIES

FASB ASC Topic 810 — Consolidation (“ASC 810”), provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is the entity that has both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE. The ~~Operating Partnership is a VIE and as such, substantially all of the consolidated balance sheet is a consolidated VIE. In addition, the Operating Partnership~~Company consolidates one collateralized loan obligation (“CLO”) VIE with the following balance sheet ($ in thousands):


	~~June~~September 30, 2020
	Notes 3 & 7


Restricted cash	$	~~8,649,072~~8,649
Mortgage loan receivables held for investment, net, at amortized cost	~~469,505,178~~434,519

Accrued interest receivable	~~1,769,859~~1,620
Other assets	5,451
Total assets	$	~~479,924,109~~450,239


~~Senior and unsecured debt~~Debt obligations, net	$	~~299,604,861~~281,625

Accrued expenses	~~697,612~~653

Total liabilities	~~300,302,473~~282,278

Net equity in VIEs (eliminated in consolidation)	~~179,621,636~~167,961

Total equity	~~179,621,636~~167,961

Total liabilities and equity	$	~~479,924,109~~450,239

4849

Table of Contents

11. EQUITY STRUCTURE AND ACCOUNTS

Exchange for Class A Common Stock

Pursuant to the Third Amended and Restated LLLP Agreement of LCFH, the Continuing LCFH Limited Partners may from time to time, subject to certain conditions, receive one share of the Company’s Class A common stock in exchange for (i) one share of the Company’s Class B common stock, (ii) one Series REIT LP Unit and (iii) either one Series TRS LP Unit or one TRS I LLC Share, subject to equitable adjustments for stock splits, stock dividends and reclassifications. As of September 30, 2020, all shares of Class B common stock, Series REIT LP Units and Series TRS LP Units have been exchanged for shares of Class A common stock.

During the ~~six~~nine months ended ~~June~~September 30, 2020, ~~6,779,225~~12,160,000 Series REIT LP Units and ~~6,779,225~~12,160,000 Series TRS LP Units were collectively exchanged for ~~6,779,225~~12,160,000 shares of Class A common stock and ~~6,779,225~~12,160,000 shares of Class B common stock were canceled. We received no other consideration in connection with these exchanges. As of ~~June~~September 30, 2020, the Company held a ~~95.5%~~100.0% interest in LCFH.

During the ~~six~~nine months ended ~~June~~September 30, 2019, ~~1,139,411~~1,140,000 Series REIT LP Units and ~~1,139,411~~1,140,000 Series TRS LP Units were collectively exchanged for ~~1,139,411~~1,140,000 shares of Class A common stock; and ~~1,139,411~~1,140,000 shares of Class B common stock were canceled. We received no other consideration in connection with these exchanges. As of ~~June~~September 30, 2019, the Company held a 89.8% interest in LCFH.

Stock Repurchases

On October 30, 2014, the board of directors authorized the Company to repurchase up to $50.0 million of the Company’s Class A common stock from time to time without further approval. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of ~~June~~September 30, 2020, the Company has a remaining amount available for repurchase of ~~$39.5~~$38.6 million, which represents ~~4.2%~~4.5% in the aggregate of its outstanding Class A common stock, based on the closing price of ~~$8.10~~$7.12 per share on such date.

The following table is a summary of the Company’s repurchase activity of its Class A common stock during the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 ($ in thousands):


		Shares	Amount(1)			Shares	Amount(1)

Authorizations remaining as of December 31, 2019	Authorizations remaining as of December 31, 2019		$	41,132	Authorizations remaining as of December 31, 2019		$	41,132
Additional authorizations	Additional authorizations		—		Additional authorizations		0
Repurchases paid	Repurchases paid	210,151	(1,682)		Repurchases paid	334,251	(2,578)
Repurchases unsettled	Repurchases unsettled		—		Repurchases unsettled		0
Authorizations remaining as of June 30, 2020			$	39,450
Authorizations remaining as of September 30, 2020					Authorizations remaining as of September 30, 2020		$	38,554

(1)Amount excludes commissions paid associated with share repurchases.


		Shares	Amount(1)			Shares	Amount(1)

Authorizations remaining as of December 31, 2018	Authorizations remaining as of December 31, 2018		$	41,769	Authorizations remaining as of December 31, 2018		$	41,769
Additional authorizations	Additional authorizations		—		Additional authorizations		0
Repurchases paid	Repurchases paid	40,065	(637)		Repurchases paid	40,065	(637)
Repurchases unsettled	Repurchases unsettled		—		Repurchases unsettled		0
Authorizations remaining as of June 30, 2019			$	41,132
Authorizations remaining as of September 30, 2019					Authorizations remaining as of September 30, 2019		$	41,132

(1)Amount excludes commissions paid associated with share repurchases.

4950

Table of Contents

Dividends

The following table presents dividends declared (on a per share basis) of Class A common stock for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019:


Declaration Date	Dividend per Share

February 27, 2020	$	0.340
May 28, 2020	0.200
August 31, 2020	0.200

Total	$	~~0.540~~0.740

February 27, 2019	$	0.340
May 30, 2019	0.340
August 22, 2019	0.340

Total	$	~~0.680~~1.020

Changes in Accumulated Other Comprehensive Income

The following table presents changes in accumulated other comprehensive income related to the cumulative difference between the fair market value and the amortized cost basis of securities classified as available for sale for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 ($ in thousands):


		Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)			Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)

December 31, 2019	December 31, 2019	$	4,218	$	477	$	4,695	December 31, 2019	$	4,218	$	477	$	4,695
Other comprehensive income (loss)	Other comprehensive income (loss)	(46,530)		(5,354)		(51,884)		Other comprehensive income (loss)	(27,935)		(5,208)		(33,143)
Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	(4,915)		4,915		—		Exchange of noncontrolling interest for common stock	(6,953)		6,953		0
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	2,147		(2,147)		—		Rebalancing of ownership percentage between Company and Operating Partnership	2,222		(2,222)		0
June 30, 2020		$	(45,080)	$	(2,109)	$	(47,189)
September 30, 2020								September 30, 2020	$	(28,448)	$	0	$	(28,448)


		Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)			Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)

December 31, 2018	December 31, 2018	$	(4,649)	$	(588)	$	(5,237)	December 31, 2018	$	(4,649)	$	(588)	$	(5,237)
Other comprehensive income (loss)	Other comprehensive income (loss)	16,738		2,044		18,782		Other comprehensive income (loss)	14,935		1,840		16,775
Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	65		(65)		—		Exchange of noncontrolling interest for common stock	64		(64)		0
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	17		(17)		—		Rebalancing of ownership percentage between Company and Operating Partnership	17		(17)		0
June 30, 2019		$	12,171	$	1,374	$	13,545
September 30, 2019								September 30, 2019	$	10,367	$	1,171	$	11,538

5051

Table of Contents

12. NONCONTROLLING INTERESTS

There are two main types of noncontrolling interest reflected in the Company’s consolidated financial statements (i) noncontrolling interest in the operating partnership and (ii) noncontrolling interest in consolidated joint ventures.

Noncontrolling Interest in the Operating Partnership

As more fully described in Note 1, certain of the predecessor equity owners ~~continue to own~~held interests in the Operating Partnership as modified by the IPO Transactions. These interests were subsequently further modified by the REIT Structuring Transactions (also described in Note 1). These interests, along with the Class B shares held by these investors, ~~are~~were exchangeable for Class A shares of the Company. The roll-forward of the Operating Partnership’s LP Units ~~follow~~followed the Class B common stock of the Company as disclosed in the consolidated statements of changes in equity. As of September 30, 2020, all shares of Class B common stock have been exchanged for shares of Class A common stock, and the Company held a 100% interest in LCFH.

Pursuant to ASC 810, Consolidation, on the accounting and reporting for noncontrolling interests and changes in ownership interests of a subsidiary, changes in a parent’s ownership interest (and transactions with noncontrolling interest unitholders in the subsidiary), while the parent retains its controlling interest in its subsidiary, should be accounted for as equity transactions. The carrying amount of the noncontrolling interest shall be adjusted to reflect the change in its ownership interest in the subsidiary, with the offset to equity attributable to the parent. Accordingly, as a result of Continuing LCFH Limited Partners exchanges which caused changes in ownership percentages between the Company’s Class A shareholders and the noncontrolling interests in the Operating Partnership that occurred during the ~~six~~nine months ended ~~June~~September 30, 2020, the Company has ~~decreased~~increased noncontrolling interests in the Operating Partnership and accumulated other comprehensive income and increased additional paid-in capital in the Company’s shareholders’ equity by ~~$1.2~~$1.0 million as of ~~June~~September 30, 2020.

Distributions to Noncontrolling Interest in the Operating Partnership

Notwithstanding the foregoing, subject to any restrictions in applicable debt financing agreements and available liquidity as determined by the board of directors of each of Series REIT of LCFH and Series TRS of LCFH, each Series must use commercially reasonable efforts to make quarterly distributions to each of its partners (including the Company) at least equal to such partner’s “Quarterly Estimated Tax Amount,” which shall be computed (as more fully described in LCFH’s Third Amended and Restated LLLP Agreement) for each partner as the product of (x) the U.S. federal taxable income (or alternative minimum taxable income, if higher) allocated by such Series to such partner in respect of the Series REIT LP Units and Series TRS LP Units held by such partner and (y) the highest marginal blended U.S. federal, state and local income tax rate (or alternative minimum taxable rate, as applicable) applicable to an individual residing in New York, NY, taking into account, for U.S. federal income tax purposes, the deductibility of state and local taxes; provided that Series TRS of LCFH may take into account, in determining the amount of tax distributions to holders of Series TRS LP Units, the amount of any distributions each such holder received from Series REIT of LCFH in excess of tax distributions. In addition, to the extent the Company requires an additional distribution from the Series of LCFH in excess of its quarterly tax distribution in order to pay its quarterly cash dividend, the Series of LCFH will be required to make a corresponding distribution of cash to each of their partners (other than the Company) on a pro-rata basis.

Allocation of Income and Loss

Income and losses and comprehensive income ~~are~~were allocated among the partners in a manner to reflect as closely as possible the amount each partner would be distributed under the Third Amended and Restated LLLP Agreement of LCFH upon liquidation of the Operating Partnership’s assets.

Noncontrolling Interest in Consolidated Joint Ventures

As of ~~June~~September 30, 2020, the Company consolidates 54 ventures in which there are other noncontrolling investors, which own between ~~10%~~10.0% - ~~29.4%~~25.0% of such ventures. These ventures hold investments in a 40-building student housing portfolio in Isla Vista, CA with a book value of ~~$82.1~~$82.0 million, 11 office buildings in Richmond, VA with a book value of ~~$72.4~~$71.7 million, a single-tenant office building in ~~Ewing, NJ~~Oakland County, MI with a book value of ~~$26.3 million, an industrial building in Lithia Springs, GA with an aggregate book value of $23.3~~$9.2 million and an apartment complex in Miami, FL with a book value of ~~$37.3~~$37.1 million. The Company makes distributions and allocates income from these ventures to the noncontrolling interests in accordance with the terms of the respective governing agreements.

5152

Table of Contents

13. EARNINGS PER SHARE

The Company’s net income (loss) and weighted average shares outstanding for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 consist of the following:


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
($ in thousands except share amounts)	($ in thousands except share amounts)	2020		2019		2020		2019		($ in thousands except share amounts)	2020		2019		2020		2019

Basic Net income (loss) available for Class A common shareholders	Basic Net income (loss) available for Class A common shareholders	$	(4,189)	$	32,244	$	(19,918)	$	54,419	Basic Net income (loss) available for Class A common shareholders	$	17,188	$	27,576	$	(2,729)	$	81,996
Diluted Net income (loss) available for Class A common shareholders	Diluted Net income (loss) available for Class A common shareholders	$	(4,189)	$	32,244	$	(19,918)	$	54,419	Diluted Net income (loss) available for Class A common shareholders	$	17,188	$	27,576	$	(2,729)	$	81,996
Weighted average shares outstanding	Weighted average shares outstanding									Weighted average shares outstanding
Basic	Basic	106,809,987		105,511,385		106,569,892		104,888,925		Basic	117,481,812		106,004,152		110,233,748		105,264,752
Diluted	Diluted	106,809,987		105,892,420		106,569,892		105,742,589		Diluted	118,791,927		106,603,713		110,233,748		106,232,581

The calculation of basic and diluted net income (loss) per share amounts for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019 consist of the following:


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
(In thousands except share amounts)	(In thousands except share amounts)	2020		2019		2020(1)		2019(1)		(In thousands except share amounts)	2020		2019(1)		2020(1)		2019(1)

Basic Net Income (Loss) Per Share of Class A Common Stock	Basic Net Income (Loss) Per Share of Class A Common Stock									Basic Net Income (Loss) Per Share of Class A Common Stock
Numerator:	Numerator:									Numerator:
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders	$	(4,189)	$	32,244	$	(19,918)	$	54,419	Net income (loss) attributable to Class A common shareholders	$	17,188	$	27,576	$	(2,729)	$	81,996
Denominator:	Denominator:									Denominator:
Weighted average number of shares of Class A common stock outstanding	Weighted average number of shares of Class A common stock outstanding	106,809,987		105,511,385		106,569,892		104,888,925		Weighted average number of shares of Class A common stock outstanding	117,481,812		106,004,152		110,233,748		105,264,752
Basic net income (loss) per share of Class A common stock	Basic net income (loss) per share of Class A common stock	$	(0.04)	$	0.31	$	(0.19)	$	0.52	Basic net income (loss) per share of Class A common stock	$	0.15	$	0.26	$	(0.02)	$	0.78

Diluted Net Income (Loss) Per Share of Class A Common Stock	Diluted Net Income (Loss) Per Share of Class A Common Stock									Diluted Net Income (Loss) Per Share of Class A Common Stock
Numerator:	Numerator:									Numerator:
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders	$	(4,189)	$	32,244	$	(19,918)	$	54,419	Net income (loss) attributable to Class A common shareholders	$	17,188	$	27,576	$	(2,729)	$	81,996
Add (deduct) - dilutive effect of:	Add (deduct) - dilutive effect of:									Add (deduct) - dilutive effect of:
Amounts attributable to operating partnership’s share of Ladder Capital Corp net income (loss)(2)	Amounts attributable to operating partnership’s share of Ladder Capital Corp net income (loss)(2)	—		—		—		—		Amounts attributable to operating partnership’s share of Ladder Capital Corp net income (loss)(2)	0		0		0		0
Additional corporate tax (expense) benefit(2)	Additional corporate tax (expense) benefit(2)	—		—		—		—		Additional corporate tax (expense) benefit(2)	0		0		0		0
Diluted net income (loss) attributable to Class A common shareholders	Diluted net income (loss) attributable to Class A common shareholders	(4,189)		32,244		(19,918)		54,419		Diluted net income (loss) attributable to Class A common shareholders	17,188		27,576		(2,729)		81,996
Denominator:	Denominator:									Denominator:
Basic weighted average number of shares of Class A common stock outstanding	Basic weighted average number of shares of Class A common stock outstanding	106,809,987		105,511,385		106,569,892		104,888,925		Basic weighted average number of shares of Class A common stock outstanding	117,481,812		106,004,152		110,233,748		105,264,752
Add - dilutive effect of:	Add - dilutive effect of:									Add - dilutive effect of:
Shares issuable relating to converted Class B common shareholders(3)	Shares issuable relating to converted Class B common shareholders(3)	—		—		—		—		Shares issuable relating to converted Class B common shareholders(3)	1,217,761		0		0		0
Incremental shares of unvested Class A restricted stock(3)	Incremental shares of unvested Class A restricted stock(3)	—		381,035		—		853,664		Incremental shares of unvested Class A restricted stock(3)	92,354		599,561		0		967,829
Incremental shares of unvested stock options	Incremental shares of unvested stock options	—		—		—		—		Incremental shares of unvested stock options	0		0		0		0
Diluted weighted average number of shares of Class A common stock outstanding	Diluted weighted average number of shares of Class A common stock outstanding	106,809,987		105,892,420		106,569,892		105,742,589		Diluted weighted average number of shares of Class A common stock outstanding	118,791,927		106,603,713		110,233,748		106,232,581
Diluted net income (loss) per share of Class A common stock	Diluted net income (loss) per share of Class A common stock	$	(0.04)	$	0.30	$	(0.19)	$	0.51	Diluted net income (loss) per share of Class A common stock	$	0.14	$	0.26	$	(0.02)	$	0.77

5253

Table of Contents

(1)For ~~three and six~~the nine months ended ~~June~~September 30, 2020 and the three and nine months ended and September 30, 2019, shares issuable relating to converted Class B common shareholders are excluded from the calculation of diluted EPS as the inclusion of such potential common shares in the calculation would be anti-dilutive.

(2)The Company is using the as-if converted method for the Class B common shareholders while adjusting for additional corporate income tax expense (benefit) for the described net income (loss) ~~add-back.~~add-back for periods prior to September 30, 2020. There are no Class B common stock outstanding as of September 30, 2020.

(3)The Company is using the treasury stock method.

The shares of Class B common stock do not share in the earnings of Ladder Capital Corp and are, therefore, not participating securities. Accordingly, basic and diluted net income (loss) per share of Class B common stock has not been presented, although the assumed conversion of Class B common stock has been included in the presented diluted net income (loss) per share of Class A common stock.

5354

Table of Contents

14. STOCK BASED AND OTHER COMPENSATION PLANS

The following table summarizes the impact on the consolidated statement of operations of the various stock based compensation plans described in this note and in Note 14, Stock Based and Other Compensation Plans included within the Company’s Annual Report ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Stock Based Compensation Expense	Stock Based Compensation Expense	$	2,712	$	3,469	$	16,738	$	14,761	Stock Based Compensation Expense	$	4,219	$	3,575	$	20,957	$	18,336

Phantom Equity Investment Plan	Phantom Equity Investment Plan	561		(98)		(1,577)		704		Phantom Equity Investment Plan	(94)		343		(1,671)		1,047
Stock Options Exercised	Stock Options Exercised	—		—		270		—		Stock Options Exercised	—		—		270		—

Bonus Expense	Bonus Expense	—		7,717		(30)		14,501		Bonus Expense	517		6,533		487		21,035
Total	Total	$	3,273	$	11,088	$	15,401	$	29,966	Total	$	4,642	$	10,451	$	20,043	$	40,418

Summary of Stock and Shares/Options Nonvested/Outstanding

A summary of the grants is presented below:


		Three Months Ended June 30,										Six Months Ended June 30,													Three Months Ended September 30,				Nine Months Ended September 30,
		2020				2019					2020			2019								2020			2019			2020	2019
		Number of Shares/Options	Weighted Average Fair Value Per Share		Number of Shares	Weighted Average Fair Value Per Share		Number of Shares/Options	Weighted Average Fair Value Per Share		Number of Shares/Options	Weighted Average Fair Value Per Share				Number of Shares/Options	Weighted Average Fair Value Per Share		Number of Shares	Weighted Average Fair Value Per Share		Number of Shares/Options	Weighted Average Fair Value Per Share		Number of Shares/Options	Weighted Average Fair Value Per Share

Grants - Class A Common Stock	Grants - Class A Common Stock	—	$	—	4,568	$	16.42	1,466,337	$	18.72	1,545,569	$	17.56		Grants - Class A Common Stock	0	$	0	24,125	$	16.58	1,466,337	$	18.72	1,569,694	$	17.54
Grants - Class A Common Stock dividends	Grants - Class A Common Stock dividends	—	—		—	—		—	—		11,113	16.61			Grants - Class A Common Stock dividends	0	0		0	0		0	0		11,113	16.61
Stock Options	Stock Options	—	—		—	—		—	—		12,073	—			Stock Options	0	—		0	—		0	—		12,073	—

The table below presents the number of unvested shares and outstanding stock options at ~~June~~September 30, 2020 and changes during 2020 of the Class A Common stock and Stock Options of Ladder Capital Corp granted under the 2014 Omnibus Incentive Plan:


		Restricted Stock	Stock Options		Restricted Stock	Stock Options

Nonvested/Outstanding at December 31, 2019	Nonvested/Outstanding at December 31, 2019	1,436,683	994,208	Nonvested/Outstanding at December 31, 2019	1,436,683	994,208
Granted	Granted	1,466,337	—	Granted	1,466,337	0
Exercised	Exercised		(83,845)	Exercised		(83,845)
Vested	Vested	(1,209,771)		Vested	(1,221,279)
Forfeited	Forfeited	(24,089)	—	Forfeited	(24,266)	0
Expired	Expired		—	Expired		0
Nonvested/Outstanding at June 30, 2020		1,669,160	910,363
Nonvested/Outstanding at September 30, 2020				Nonvested/Outstanding at September 30, 2020	1,657,475	910,363

Exercisable at June 30, 2020			910,363
Exercisable at September 30, 2020				Exercisable at September 30, 2020		910,363

At ~~June~~September 30, 2020 there was ~~$21.0~~$18.0 million of total unrecognized compensation cost related to certain share-based compensation awards that is expected to be recognized over a period of up to ~~26.8~~22.8 months, with a weighted-average remaining vesting period of 3229 months.

2014 Omnibus Incentive Plan

In connection with the IPO Transactions, the 2014 Ladder Capital Corp Omnibus Incentive Equity Plan (the “2014 Omnibus Incentive Plan”) was adopted by the board of directors on February 11, 2014, and provides certain members of management, employees and directors of the Company or its affiliates with additional incentives including grants of stock options, stock appreciation rights, restricted stock, other stock-based awards and other cash-based awards.

5455

Table of Contents

Annual Incentive Awards Granted in 2020 with Respect to 2019 Performance

For 2019 performance, certain employees received stock-based incentive equity. Fair value for all restricted and unrestricted stock grants was calculated using the closing stock price on the grant date. Compensation expense for unrestricted stock grants will be expensed immediately. The Company has elected to recognize the compensation expense related to the time-based vesting of the annual restricted stock awards for the entire award on a straight-line basis over the requisite service period for the entire award. Restricted stock subject to performance criteria is eligible to vest in 3 equal installments upon the compensation committee’s confirmation that the Company achieves a return on equity, based on core earnings divided by the Company’s average book value of equity, equal to or greater than 8% for such year (the “Performance Target”) for the years ended December 31, 2020, 2021 and 2022, respectively. If the Company misses the Performance Target during either the first or second calendar year but meets the Performance Target for a subsequent year during the three year performance period and the Company’s return on equity for such subsequent year and any years for which it missed its Performance Target equals or exceeds the compounded return on equity of 8%, based on core earnings divided by the Company’s average book value of equity, the performance-vesting restricted stock which failed to vest because the Company previously missed its Performance Target will vest subject to continued employment on the applicable vesting date (the “Catch-Up Provision”). Accruals of compensation cost for an award with a performance condition shall be based on the probable outcome of that performance condition. Therefore, compensation cost shall be accrued if it is probable that the performance condition will be achieved and shall not be accrued if it is not probable that the performance condition will be achieved. In view of the adverse impacts of COVID-19 on the Company’s operations and investments and the resulting intensified corporate focus on defensive actions, including maintaining high levels of unrestricted cash liquidity and refinancing debt with more expensive non-mark-to-market funding sources, the Company is no longer classifying the 2020 Performance Target as probable as of ~~June~~September 30, 2020 and has reversed $1.0 million of previous compensation expense relating to grants of restricted stock with a December 2020 performance hurdle as their last vesting date (not available to take advantage of the Catch-Up Provision). However, recognizing that Ladder’s employees took these actions that, while in the best interests of the Company and its shareholders, would not produce earnings consistent with the Performance Target in their deferred compensation arrangements, on May 27, 2020, the compensation committee of the board of directors used its discretion to waive the Performance Target for shares eligible to vest based on the Company’s performance in 2020 and 2021, subject to continued employment on the applicable vesting dates. The Company recorded $0.1 million of incremental compensation cost during the three and ~~six~~nine months ended ~~June~~September 30, 2020 as a result of this modification. There are currently 4847 Ladder employees and one consultant eligible for such waiver.

On February 18, 2020, in connection with 2019 compensation, annual stock and restricted stock awards were granted to management grantees, other than Ms. Porcella, with an aggregate fair value of ~~$12.5~~$12.0 million which represents ~~667,201~~639,690 shares of ~~restricted~~ Class A common stock. The grant to Ms. Porcella is subject to the same time-based and performance-based vesting described below for non-management grantees and her shares are included in that total. The grant to Mr. Harris, and 50% of the grants to Mr. Fox, Ms. McCormack and Mr. Perelman, were unrestricted. The other 50% of incentive equity granted to Mr. Fox, Ms. McCormack and Mr. Perelman is restricted stock subject to performance criteria as described above.

On February 18, 2020, in connection with 2019 compensation, stock awards were granted to Ms. Porcella and non-management employees (“Non-Management Grantees”) with an aggregate value of ~~$14.5~~$15.0 million which represents ~~775,100~~802,611 shares of mostly restricted Class A common stock. Fifty percent of most stock awards is subject to time-based vesting criteria, and the remaining 50% of these stock awards is subject to attainment of the Performance Target for the applicable years. The time-vesting restricted stock will vest in 3 installments on February 18 of each of 2021, 2022 and 2023 subject to continued employment on the applicable vesting dates. The performance-vesting restricted stock will vest in 3 equal installments upon the compensation committee’s confirmation that the Company achieves the Performance Target for the years ended December 31, 2020, 2021 and 2022, respectively. The Catch-Up Provision applies to the performance vesting portion of this award. The compensation expense related to the performance-based restricted stock granted on February 18, 2020 shall be recognized 1/3 for the period February 18, 2020 through February 18, 2021, 1/3 for the period February 19, 2021 through February 18, 2022 and 1/3 for the period February 19, 2022 through February 18, 2023.

In the event Ms. Porcella or a Non-Management Grantee is terminated by the Company without cause within six months of certain changes in control, all unvested time shares shall vest on the termination date and all unvested performance shares shall remain outstanding and be eligible to vest (and be forfeited) in accordance with the performance conditions.

5556

Table of Contents

Upon a change in control (as defined in the respective award agreements), restricted stock awards to Mr. Fox, Ms. McCormack and Mr. Perelman will become fully vested if (1) such management grantee continues to be employed through the closing of the change in control or (2) after the signing of definitive documentation related to the change in control, but prior to its closing, such management grantee’s employment is terminated without cause or due to death or disability or the management grantee resigns for Good Reason, as described in the Company’s definitive proxy statement filed with the SEC on April 28, 2020. The compensation committee retains the right, in its sole discretion, to provide for the accelerated vesting (in whole or in part) of the restricted stock and option awards granted.

2020 Restricted Stock Awards

On February 18, 2020, certain members of the board of directors each received Annual Restricted Stock Awards with a grant date fair value of $0.4 million, representing 24,036 shares of restricted Class A common stock, which will vest in full on the first anniversary of the date of grant, subject to continued service on the board of directors. Compensation expense related to the time-based vesting criteria of the award shall be recognized on a straight-line basis over the one year vesting period. On March 26, 2020, 5,803 shares of restricted Class A common stock were forfeited when a member resigned from the board of directors.

Bonus Payments

On February 6, 2020, the board of directors of Ladder Capital Corp approved the 2019 bonus payments to employees, including officers, totaling $55.2 million, which included $27.0 million of equity based compensation. The bonuses were accrued for as of December 31, 2019 and paid to employees in full on February 14, 2020. On February 7, 2019, the board of directors of Ladder Capital Corp approved the 2018 bonus payments to employees, including officers, totaling $61.4 million, which included $26.6 million of equity based compensation. The bonuses were accrued for as of December 31, 2018 and paid to employees in full on February 15, 2019. During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company recorded 0$0.5 million compensation expense related to bonuses due to the significant market disruption caused by the COVID-19 pandemic and the substantial economic uncertainty present in the commercial real estate market and overall economy. During the three and ~~six~~nine months ended ~~June~~September 30, 2019, the Company recorded compensation expense of ~~$7.7~~$6.5 million and ~~$14.5~~$21.0 million, respectively, related to bonuses.

5657

Table of Contents

15. FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value is based upon internal models, using market quotations, broker quotations, counterparty quotations or pricing services quotations, which provide valuation estimates based upon reasonable market order indications and are subject to significant variability based on market conditions, such as interest rates, credit spreads and market liquidity. The fair value of the mortgage loan receivables held for sale is based upon a securitization model utilizing market data from recent securitization spreads and pricing.

Fair Value Summary Table

The carrying values and estimated fair values of the Company’s financial instruments, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at ~~June~~September 30, 2020 and December 31, 2019 are as follows ($ in thousands):

~~June~~September 30, 2020


										Weighted Average														Weighted Average
		Outstanding Face Amount			Amortized Cost Basis/Purchase Price		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)		Outstanding Face Amount			Amortized Cost Basis/Purchase Price		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)
Assets:	Assets:												Assets:
CMBS(1)	CMBS(1)	$	1,496,090		$	1,495,892	$	1,447,338	Internal model, third-party inputs	1.57	%	2.27	CMBS(1)	$	1,420,752		$	1,420,537	$	1,390,562	Internal model, third-party inputs	1.54	%	2.10
CMBS interest-only(1)	CMBS interest-only(1)	1,535,739		(2)	25,026		25,510		Internal model, third-party inputs	2.83	%	2.34	CMBS interest-only(1)	1,506,152		(2)	23,063		23,741		Internal model, third-party inputs	3.32	%	2.28
GNMA interest-only(3)	GNMA interest-only(3)	93,464		(2)	1,335		1,379		Internal model, third-party inputs	4.21	%	3.18	GNMA interest-only(3)	87,917		(2)	1,175		1,228		Internal model, third-party inputs	3.90	%	3.27
Agency securities(1)	Agency securities(1)	610			619		636		Internal model, third-party inputs	1.68	%	1.56	Agency securities(1)	595			603		619		Internal model, third-party inputs	1.66	%	1.40
GNMA permanent securities(1)	GNMA permanent securities(1)	30,853			31,006		31,870		Internal model, third-party inputs	3.50	%	2.41	GNMA permanent securities(1)	30,542			30,662		31,494		Internal model, third-party inputs	3.49	%	2.20

Provision for current expected credit reserves	Provision for current expected credit reserves	N/A			(19)		(19)		(5)	N/A		N/A	Provision for current expected credit reserves	N/A			(19)		(19)		(5)	N/A		N/A
Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:												Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	2,971,622			2,955,084		2,928,796		Discounted Cash Flow(4)	6.82	%	1.22	Mortgage loan receivables held for investment, net, at amortized cost	2,744,724			2,731,254		2,743,359		Discounted Cash Flow(4)	6.81	%	1.10

Provision for current expected credit reserves	Provision for current expected credit reserves	N/A			(49,102)		(49,102)		(5)	N/A		N/A	Provision for current expected credit reserves	N/A			(47,084)		(47,084)		(5)	N/A		N/A
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	86,456			85,977		87,960		Internal model, third-party inputs(6)	3.94	%	9.70	Mortgage loan receivables held for sale	30,513			30,553		32,016		Internal model, third-party inputs(6)	4.05	%	9.43
FHLB stock(7)	FHLB stock(7)	61,619			61,619		61,619		(7)	4.00	%	N/A	FHLB stock(7)	61,619			61,619		61,619		(7)	3.50	%	N/A
Nonhedge derivatives(1)(8)	Nonhedge derivatives(1)(8)	89,900			N/A		380		Counterparty quotations	N/A		0.25	Nonhedge derivatives(1)(8)	66,800			N/A		449		Counterparty quotations	N/A		0.25

Liabilities:	Liabilities:												Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	1,217,013			1,217,013		1,217,013		Discounted Cash Flow(9)	2.64	%	0.22	Repurchase agreements - short-term	1,140,350			1,140,350		1,140,350		Discounted Cash Flow(9)	1.55	%	0.24
Repurchase agreements - long-term	Repurchase agreements - long-term	78,016			78,016		78,016		Discounted Cash Flow(10)	1.56	%	1.27	Repurchase agreements - long-term	36,616			36,616		36,616		Discounted Cash Flow(10)	0.64	%	1.23
Revolving credit facility	Revolving credit facility	266,430			266,430		266,430		Discounted Cash Flow(9)	3.00	%	0.05	Revolving credit facility	266,430			266,430		266,430		Discounted Cash Flow(9)	3.16	%	0.06
Mortgage loan financing	Mortgage loan financing	800,952			805,431		828,693		Discounted Cash Flow(10)	4.97	%	4.88	Mortgage loan financing	765,516			769,968		791,391		Discounted Cash Flow(10)	4.98	%	4.75
Secured financing facility	Secured financing facility	188,687			188,687		188,687		Discounted Cash Flow(9)	10.75	%	2.85	Secured financing facility	190,582			190,582		190,582		Discounted Cash Flow(9)	10.75	%	2.60
CLO debt	CLO debt	299,605			299,605		299,605		Discounted Cash Flow(9)	5.50	%	3.88	CLO debt	281,625			281,625		281,625		Discounted Cash Flow(9)	5.50	%	3.63

Borrowings from the FHLB	Borrowings from the FHLB	360,790			360,790		362,559		Discounted Cash Flow	1.39	%	2.67	Borrowings from the FHLB	326,000			326,000		327,418		Discounted Cash Flow	1.33	%	2.68
Senior unsecured notes	Senior unsecured notes	1,752,817			1,737,542		1,025,236		Internal model, third-party inputs	4.97	%	4.16	Senior unsecured notes	1,716,994			1,702,939		1,031,999		Internal model, third-party inputs	4.96	%	3.94

Nonhedge derivatives(1)(8)		69,571			N/A		—		Counterparty quotations	N/A		0.86

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(4)Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a discounted cash flow model.

(5)Fair value is estimated to equal par value.

(6)Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

(7)Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.

(8)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(9)Fair value for repurchase agreement liabilities - short term borrowings under the secured financing facility and borrowings under the revolving credit facility is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

5758

Table of Contents

(10)For repurchase agreements - long term, mortgage loan financing, and CLO debt the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

December 31, 2019


										Weighted Average														Weighted Average
		Outstanding Face Amount			Amortized Cost Basis		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)		Outstanding Face Amount			Amortized Cost Basis		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)
Assets:	Assets:												Assets:
CMBS(1)	CMBS(1)	$	1,640,597		$	1,640,905	$	1,644,322	Internal model, third-party inputs	3.08	%	2.41	CMBS(1)	$	1,640,597		$	1,640,905	$	1,644,322	Internal model, third-party inputs	3.08	%	2.41
CMBS interest-only(1)	CMBS interest-only(1)	1,559,160		(2)	28,553		29,146		Internal model, third-party inputs	3.04	%	2.53	CMBS interest-only(1)	1,559,160		(2)	28,553		29,146		Internal model, third-party inputs	3.04	%	2.53
GNMA interest-only(3)	GNMA interest-only(3)	109,783		(2)	1,982		1,851		Internal model, third-party inputs	4.59	%	2.77	GNMA interest-only(3)	109,783		(2)	1,982		1,851		Internal model, third-party inputs	4.59	%	2.77
Agency securities(1)	Agency securities(1)	629			640		637		Internal model, third-party inputs	1.73	%	1.83	Agency securities(1)	629			640		637		Internal model, third-party inputs	1.73	%	1.83
GNMA permanent securities(1)	GNMA permanent securities(1)	31,461			31,681		32,369		Internal model, third-party inputs	3.17	%	1.93	GNMA permanent securities(1)	31,461			31,681		32,369		Internal model, third-party inputs	3.17	%	1.93

Equity securities(3)	Equity securities(3)	N/A			12,848		12,980		Observable market prices	N/A		N/A	Equity securities(3)	N/A			12,848		12,980		Observable market prices	N/A		N/A
Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:												Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	3,277,596			3,257,036		3,273,219		Discounted Cash Flow(4)	6.94	%	1.43	Mortgage loan receivables held for investment, net, at amortized cost	3,277,596			3,257,036		3,273,219		Discounted Cash Flow(4)	6.94	%	1.43

Provision for loan losses	Provision for loan losses	N/A			(20,500)		(20,500)		(5)	N/A		N/A	Provision for loan losses	N/A			(20,500)		(20,500)		(5)	N/A		N/A
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	122,748			122,325		124,989		Internal model, third-party inputs(6)	4.20	%	9.99	Mortgage loan receivables held for sale	122,748			122,325		124,989		Internal model, third-party inputs(6)	4.20	%	9.99
FHLB stock(7)	FHLB stock(7)	61,619			61,619		61,619		(7)	4.75	%	N/A	FHLB stock(7)	61,619			61,619		61,619		(7)	4.75	%	N/A
Nonhedge derivatives(1)(8)	Nonhedge derivatives(1)(8)	340,200			N/A		693		Counterparty quotations	N/A		0.25	Nonhedge derivatives(1)(8)	340,200			N/A		693		Counterparty quotations	N/A		0.25

Liabilities:	Liabilities:												Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	1,781,253			1,781,253		1,781,253		Discounted Cash Flow(9)	2.50	%	0.19	Repurchase agreements - short-term	1,781,253			1,781,253		1,781,253		Discounted Cash Flow(9)	2.50	%	0.19
Repurchase agreements - long-term	Repurchase agreements - long-term	34,681			34,681		34,681		Discounted Cash Flow(10)	2.81	%	1.41	Repurchase agreements - long-term	34,681			34,681		34,681		Discounted Cash Flow(10)	2.81	%	1.41

Mortgage loan financing	Mortgage loan financing	807,854			812,606		838,766		Discounted Cash Flow(10)	4.91	%	5.65	Mortgage loan financing	807,854			812,606		838,766		Discounted Cash Flow(10)	4.91	%	5.65

Borrowings from the FHLB	Borrowings from the FHLB	1,073,500			1,073,500		1,080,354		Discounted Cash Flow	2.33	%	2.08	Borrowings from the FHLB	1,073,500			1,073,500		1,080,354		Discounted Cash Flow	2.33	%	2.08
Senior unsecured notes	Senior unsecured notes	1,166,201			1,157,833		1,208,860		Internal model, third-party inputs	5.39	%	3.28	Senior unsecured notes	1,166,201			1,157,833		1,208,860		Internal model, third-party inputs	5.39	%	3.28

Nonhedge derivatives(1)(8)	Nonhedge derivatives(1)(8)	69,571			N/A		—		Counterparty quotations	N/A		0.36	Nonhedge derivatives(1)(8)	69,571			N/A		0		Counterparty quotations	N/A		0.36

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(5)Fair value is estimated to equal par value.

(6)Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

(8)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(9)Fair value for repurchase agreement liabilities is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

(10)For repurchase agreements - long term and mortgage loan financing, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

5859

Table of Contents

The following table summarizes the Company’s financial assets and liabilities, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):

~~June~~September 30, 2020


Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value																				Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount					Fair Value
									Level 1			Level 2			Level 3		Total		Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount									Level 2					Level 3			Total

Assets:	Assets:														Assets:
CMBS(1)	CMBS(1)	$	1,484,514		$	—	$	—		$	1,436,227		$	1,436,227	CMBS(1)	$	1,409,202			$	0			$	0			$	1,379,469				$	1,379,469
CMBS interest-only(1)	CMBS interest-only(1)	1,525,120		(2)	—		—			24,772			24,772		CMBS interest-only(1)	1,495,559		(2)		0				0				23,035					23,035
GNMA interest-only(3)	GNMA interest-only(3)	93,464		(2)	—		—			1,379			1,379		GNMA interest-only(3)	87,917		(2)		0				0				1,228					1,228
Agency securities(1)	Agency securities(1)	610			—		—			636			636		Agency securities(1)	595				0				0				619					619
GNMA permanent securities(1)	GNMA permanent securities(1)	30,853			—		—			31,870			31,870		GNMA permanent securities(1)	30,542				0				0				31,494					31,494

Nonhedge derivatives(4)	Nonhedge derivatives(4)	89,900			—		380			—			380		Nonhedge derivatives(4)	66,800				0				449				0					449
					$	—	$	380		$	1,494,884		$	1,495,264						$	0			$	449			$	1,435,845				$	1,436,294
Liabilities:
Nonhedge derivatives(4)		69,571			$	—	$	—		$	—		$	—

Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value																				Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount					Fair Value
									Level 1			Level 2			Level 3		Total			Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount									Level 2					Level 3			Total

Assets:	Assets:														Assets:
Mortgage loan receivable held for investment, net, at amortized cost:	Mortgage loan receivable held for investment, net, at amortized cost:														Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loans held by consolidated subsidiaries	Mortgage loans held by consolidated subsidiaries	$	2,971,622		$	—	$	—		$	2,928,796		$	2,928,796	Mortgage loans held by consolidated subsidiaries	$	2,744,724									$	0			$	0				$	2,743,359		$	2,743,359

Provision for current expected credit losses	Provision for current expected credit losses	N/A			—		—			(49,102)			(49,102)		Provision for current expected credit losses	N/A				0				0				(47,084)					(47,084)
Mortgage loan receivable held for sale	Mortgage loan receivable held for sale	86,456			—		—			87,960			87,960		Mortgage loan receivable held for sale	30,513				0				0				32,016					32,016
CMBS(5)	CMBS(5)	11,576			—		—			11,111			11,111		CMBS(5)	11,550				0				0				11,093					11,093
CMBS interest-only(5)	CMBS interest-only(5)	10,619		(2)	—		—			738			738		CMBS interest-only(5)	10,593		(2)		0				0				706					706
Provision for current expected credit losses	Provision for current expected credit losses	N/A								(19)			(19)		Provision for current expected credit losses	N/A												(19)					(19)

FHLB stock	FHLB stock	61,619			—		—			61,619			61,619		FHLB stock	61,619				0				0				61,619					61,619
					$	—	$	—		$	3,041,103		$	3,041,103						$	0			$	0			$	2,801,690				$	2,801,690
Liabilities:	Liabilities:														Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	1,217,013			$	—	$	—		$	1,217,013		$	1,217,013	Repurchase agreements - short-term	1,140,350				$	0			$	0			$	1,140,350				$	1,140,350
Repurchase agreements - long-term	Repurchase agreements - long-term	78,016			—		—			78,016			78,016		Repurchase agreements - long-term	36,616				0				0				36,616					36,616
Revolving credit facility	Revolving credit facility	266,430			—		—			266,430			266,430		Revolving credit facility	266,430				0				0				266,430					266,430
Mortgage loan financing	Mortgage loan financing	800,952			—		—			828,693			828,693		Mortgage loan financing	765,516				0				0				791,391					791,391
Secured financing facility	Secured financing facility	188,687			—		—			188,687			188,687		Secured financing facility	190,582				0				0				190,582					190,582
CLO debt	CLO debt	299,605			—		—			299,605			299,605		CLO debt	281,625				0				0				281,625					281,625

Borrowings from the FHLB	Borrowings from the FHLB	360,790			—		—			362,559			362,559		Borrowings from the FHLB	326,000				0				0				327,418					327,418
Senior unsecured notes	Senior unsecured notes	1,752,817			—		—			1,025,236			1,025,236		Senior unsecured notes	1,716,994				0				0				1,031,999					1,031,999

					$	—	$	—		$	4,266,239		$	4,266,239						$	0			$	0			$	4,066,411				$	4,066,411

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(4)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(5)Restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust, which are classified as held-to-maturity and reported at amortized cost.

5960

Table of Contents

December 31, 2019


Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value																					Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount				Fair Value
							Level 1			Level 2			Level 3			Total		Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount				Level 1							Level 3				Total

Assets:	Assets:														Assets:
CMBS(1)	CMBS(1)	$	1,628,476		$	—	$	—		$	1,632,714		$	1,632,714	CMBS(1)		$		1,628,476				$	0			$	0			$	1,632,714			$	1,632,714
CMBS interest-only(1)	CMBS interest-only(1)	1,548,061		(2)	—		—			28,342			28,342		CMBS interest-only(1)		1,548,061		(2)		0				0				28,342				28,342
GNMA interest-only(3)	GNMA interest-only(3)	109,783		(2)	—		—			1,851			1,851		GNMA interest-only(3)		109,783		(2)		0				0				1,851				1,851
Agency securities(1)	Agency securities(1)	629			—		—			637			637		Agency securities(1)		629				0				0				637				637
GNMA permanent securities(1)	GNMA permanent securities(1)	31,461			—		—			32,369			32,369		GNMA permanent securities(1)		31,461				0				0				32,369				32,369

Equity securities	Equity securities	N/A			12,980		—			—			12,980		Equity securities		N/A				12,980				—				—				12,980
Nonhedge derivatives(4)	Nonhedge derivatives(4)	340,200			—		693			—			693		Nonhedge derivatives(4)		340,200				0				693				0				693
					$	12,980	$	693		$	1,695,913		$	1,709,586							$	12,980			$	693			$	1,695,913			$	1,709,586
Liabilities:	Liabilities:														Liabilities:
Nonhedge derivatives(4)	Nonhedge derivatives(4)	$	69,571		$	—	$	—		$	—		$	—	Nonhedge derivatives(4)		$	69,571			$	0			$	0			$	0			$	0

Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value																					Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition			Outstanding Face Amount				Fair Value
									Level 1			Level 2			Level 3			Total		Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition				Outstanding Face Amount								Level 2				Level 3			Total

Assets:	Assets:														Assets:
Mortgage loan receivable held for investment, net, at amortized cost:	Mortgage loan receivable held for investment, net, at amortized cost:														Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loans held by consolidated subsidiaries	Mortgage loans held by consolidated subsidiaries	$	3,277,597		$	—	$	—		$	3,273,219		$	3,273,219	Mortgage loans held by consolidated subsidiaries		$	3,277,597							$	0			$	0			$	3,273,219			$	3,273,219

Provision for loan losses	Provision for loan losses	N/A			—		—			(20,500)			(20,500)		Provision for loan losses		N/A				0				0				(20,500)				(20,500)
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	122,748			—		—			124,989			124,989		Mortgage loan receivables held for sale		122,748				0				0				124,989				124,989
CMBS(5)	CMBS(5)	12,121			—		—			11,608			11,608		CMBS(5)		12,121				0				0				11,608				11,608
CMBS interest-only(5)	CMBS interest-only(5)	11,099		(2)	—		—			804			804		CMBS interest-only(5)		11,099		(2)		0				0				804				804
FHLB stock	FHLB stock	61,619			—		—			61,619			61,619		FHLB stock		61,619				0				0				61,619				61,619
					$	—	$	—		$	3,451,739		$	3,451,739							$	0			$	0			$	3,451,739			$	3,451,739
Liabilities:	Liabilities:														Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	1,781,253			$	—	$	—		$	1,781,253		$	1,781,253	Repurchase agreements - short-term		1,781,253				$	0			$	0			$	1,781,253			$	1,781,253
Repurchase agreements - long-term	Repurchase agreements - long-term	34,681			—		—			34,681			34,681		Repurchase agreements - long-term		34,681				0				0				34,681				34,681

Mortgage loan financing	Mortgage loan financing	807,854			—		—			838,766			838,766		Mortgage loan financing		807,854				0				0				838,766				838,766

Borrowings from the FHLB	Borrowings from the FHLB	1,073,500			—		—			1,080,354			1,080,354		Borrowings from the FHLB		1,073,500				0				0				1,080,354				1,080,354
Senior unsecured notes	Senior unsecured notes	1,166,201			—		—			1,208,860			1,208,860		Senior unsecured notes		1,166,201				0				0				1,208,860				1,208,860

					$	—	$	—		$	4,943,914		$	4,943,914							$	0			$	0			$	4,943,914			$	4,943,914

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

6061

Table of Contents

The following table summarizes changes in Level 3 financial instruments reported at fair value on the consolidated statements of financial condition for the ~~six~~nine months ended ~~June~~September 30, 2020 and December 31, 2019 ($ in thousands):


		Six Months Ended June 30,							Nine Months Ended September 30,
Level 3	Level 3	2020		2019		Level 3	2020		2019

Balance at January 1,	Balance at January 1,	$	1,695,913	$	1,385,957	Balance at January 1,	$	1,695,913	$	1,385,957
Transfer from level 2	Transfer from level 2	—		—		Transfer from level 2	0		0
Purchases	Purchases	437,536		847,318		Purchases	438,707		1,193,671
Sales	Sales	(517,535)		(379,961)		Sales	(551,676)		(533,811)
Paydowns/maturities	Paydowns/maturities	(52,271)		(110,400)		Paydowns/maturities	(94,659)		(178,402)
Amortization of premium/discount	Amortization of premium/discount	(4,278)		(6,267)		Amortization of premium/discount	(6,406)		(9,333)
Unrealized gain/(loss)	Unrealized gain/(loss)	(51,709)		18,804		Unrealized gain/(loss)	(32,959)		16,813
Realized gain/(loss) on sale(1)	Realized gain/(loss) on sale(1)	(12,773)		7,242		Realized gain/(loss) on sale(1)	(13,075)		10,639
Balance at June 30,		$	1,494,883	$	1,762,693
Balance at September 30,						Balance at September 30,	$	1,435,845	$	1,885,534

(1)Includes realized losses on securities recorded as other than temporary impairments.

The following is quantitative information about significant unobservable inputs in our Level 3 measurements for those assets and liabilities measured at fair value on a recurring basis ($ in thousands):

~~June~~September 30, 2020


Financial Instrument	Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum		Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum

CMBS(1)	CMBS(1)	$	1,436,227		Discounted cash flow	Yield (4)	1.42	%	3.54	%	10	%	CMBS(1)	$	1,379,469		Discounted cash flow	Yield (4)	0.59	%	2.46	%	31.64	%
						Duration (years)(5)	0.00		2.72		6.26							Duration (years)(5)	0.00		2.56		6.05
CMBS interest-only(1)	CMBS interest-only(1)	24,772		(2)	Discounted cash flow	Yield (4)	—	%	2.33	%	10	%	CMBS interest-only(1)	23,035		(2)	Discounted cash flow	Yield (4)	0.87	%	2.57	%	9.94	%
						Duration (years)(5)	0.10		2.34		3.28							Duration (years)(5)	0.33		2.29		3.21
						Prepayment speed (CPY)(5)	100.00		100.00		100.00							Prepayment speed (CPY)(5)	100.00		99.60		100.00
GNMA interest-only(3)	GNMA interest-only(3)	1,379		(2)	Discounted cash flow	Yield (4)	—	%	3.26	%	10	%	GNMA interest-only(3)	1,228		(2)	Discounted cash flow	Yield (4)	0	%	3.61	%	9.05	%
						Duration (years)(5)	0.00		2.45		6.57							Duration (years)(5)	0.45		2.51		6.37
						Prepayment speed (CPJ)(5)	5.00		15.42		35.00							Prepayment speed (CPJ)(5)	5.00		14.41		35.00
Agency securities(1)	Agency securities(1)	636			Discounted cash flow	Yield (4)	—	%	0.32	%	1.72	%	Agency securities(1)	619			Discounted cash flow	Yield (4)	0.78	%	0.89	%	1.48	%
						Duration (years)(5)	0.00		2.02		2.48							Duration (years)(5)	0.00		1.87		2.24
GNMA permanent securities(1)	GNMA permanent securities(1)	31,870			Discounted cash flow	Yield (4)	1.42	%	2.44	%	6.44	%	GNMA permanent securities(1)	31,494			Discounted cash flow	Yield (4)	2.47	%	3.56	%	6.39	%
						Duration (years)(5)	1.15		9.89		14.81							Duration (years)(5)	1.15		9.81		14.66

Total	Total	$	1,494,884										Total	$	1,435,845

(1)CMBS, CMBS interest-only securities, Agency securities, GNMA construction securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.

(2)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(3)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.

Sensitivity of the Fair Value to Changes in the Unobservable Inputs

(4)Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.

(5)Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (lower or higher) fair value measurement depending on the structural features of the security in question.

6162

Table of Contents

December 31, 2019


Financial Instrument	Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum		Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum

CMBS(1)	CMBS(1)	$	1,632,714		Discounted cash flow	Yield (3)	—	%	3.11	%	19.92	%	CMBS(1)	$	1,632,714		Discounted cash flow	Yield (3)	0	%	3.11	%	19.92	%
						Duration (years)(4)	0.00		1.63		6.87							Duration (years)(4)	0.00		1.63		6.87
CMBS interest-only(1)	CMBS interest-only(1)	28,342		(2)	Discounted cash flow	Yield (3)	1.57	%	3.93	%	7.62	%	CMBS interest-only(1)	28,342		(2)	Discounted cash flow	Yield (3)	1.57	%	3.93	%	7.62	%
						Duration (years)(4)	0.26		2.47		3.51							Duration (years)(4)	0.26		2.47		3.51
						Prepayment speed (CPY)(4)	100.00		97.24		100.00							Prepayment speed (CPY)(4)	100.00		97.24		100.00
GNMA interest-only(3)	GNMA interest-only(3)	1,851		(2)	Discounted cash flow	Yield (4)	(4.82)	%	15.13	%	44.5	%	GNMA interest-only(3)	1,851		(2)	Discounted cash flow	Yield (4)	(4.82)	%	15.13	%	44.5	%
						Duration (years)(5)	0.85		2.90		13.69							Duration (years)(5)	0.85		2.90		13.69
						Prepayment speed (CPJ)(5)	5.00		12.36		35.00							Prepayment speed (CPJ)(5)	5.00		12.36		35.00
Agency securities(1)	Agency securities(1)	637			Discounted cash flow	Yield (4)	—	%	1.7	%	2.16	%	Agency securities(1)	637			Discounted cash flow	Yield (4)	0	%	1.7	%	2.16	%
						Duration (years)(5)	0.00		2.30		2.92							Duration (years)(5)	0.00		2.30		2.92
GNMA permanent securities(1)	GNMA permanent securities(1)	32,369			Discounted cash flow	Yield (4)	56.56	%	166.79	%	410	%	GNMA permanent securities(1)	32,369			Discounted cash flow	Yield (4)	56.56	%	166.79	%	410	%
						Duration (years)(5)	2.60		3.61		6.49							Duration (years)(5)	2.60		3.61		6.49

Total	Total	$	1,695,913										Total	$	1,695,913

(2)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(3)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.

Sensitivity of the Fair Value to Changes in the Unobservable Inputs

(4)Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.

Nonrecurring Fair Values

The Company measures fair value of certain assets on a nonrecurring basis when events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Adjustments to fair value generally result from the application of lower of amortized cost or fair value accounting for assets held for sale or write-down of assets value due to impairment. Refer to Note 3, Mortgage Loan Receivables and Note 5, Real Estate and Related Lease Intangibles, Net for disclosure of level 3 inputs.

6263

Table of Contents

16. INCOME TAXES

The Company elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with the taxable year ended December 31, 2015 (the REIT Election”). As such, the Company’s income is generally not subject to U.S. federal, state and local corporate income taxes other than as described below.

Certain of the Company’s subsidiaries have elected to be treated as TRSs. TRSs permit the Company to participate in certain activities from which REITs are generally precluded, as long as these activities meet specific criteria, are conducted within the parameters of certain limitations established by the Code, and are conducted in entities which elect to be treated as taxable subsidiaries under the Code. To the extent these criteria are met, the Company will continue to maintain its qualification as a REIT. The Company’s TRSs are not consolidated for U.S. federal income tax purposes, but are instead taxed as corporations. For financial reporting purposes, a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in TRSs. Current income tax expense (benefit) was ~~$1.6~~$3.1 million and ~~$(15.0)~~$(11.9) million for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively. Current income tax expense (benefit) was ~~$(1.3)~~$0.4 million and ~~$(7.4)~~$(6.9) million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively.

As of ~~June~~September 30, 2020 and December 31, 2019, the Company’s net deferred tax assets (liabilities) were ~~$(12.0)~~$(8.7) million and $(2.1) million, respectively, and are included in other assets (other liabilities) in the Company’s consolidated balance sheets. Deferred income tax expense (benefit) included within the provision for income taxes was ~~$(2.1)~~$(3.1) million and ~~$9.9~~$6.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively. Deferred income tax expense (benefit) included within the provision for income taxes was ~~$3.5~~$0.7 million and ~~$6.7~~$7.4 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively. The Company’s net deferred tax liability is comprised of deferred tax assets and deferred tax liabilities. The Company believes it is more likely than not that the deferred tax assets (aside from the exception noted below) will be realized in the future. Realization of the deferred tax assets is dependent upon our generation of sufficient taxable income in future years in appropriate tax jurisdictions to obtain benefit from the reversal of temporary differences. The amount of deferred tax assets considered realizable is subject to adjustment in future periods if estimates of future taxable income change.

As of ~~June~~September 30, 2020, the Company has a deferred tax asset of ~~$9.9~~$7.0 million relating to capital losses which it may only use to offset capital gains. These tax attributes will begin to expire if unused in ~~2021.~~2022. As the realization of these assets are not more likely than not before their expiration, the Company provided a full valuation allowance against this deferred tax asset. Additionally, as of ~~June~~September 30, 2020, the Company had a deferred tax asset of ~~$1.1~~$1.4 million related to Code Section 163(j) interest expense limitation. As the Company is uncertain if this asset will be realized in the future, the Company provided a full valuation allowance against this deferred tax asset.

The Company has historically calculated its tax provision during quarterly reporting periods by applying an annual effective tax rate (“AETR”) for the full year to the income for the reporting period; however, for the three months ended March 31, 2020 and the three and six months ended June 30, 2020, the Company used a discrete effective tax rate method to calculate taxes, ~~for the three and six months ended June 30, 2020. Based~~given that, based on the ~~current~~ projections of income at the time, the Company iswas unable to determine a reliable AETR. ~~As such, a discrete-period approach was used~~The Company has returned to using an AETR for the ~~three and six months ended June 30, 2020.~~full year to income for the current reporting period.

The Company’s tax returns are subject to audit by taxing authorities. Generally, as of ~~June~~September 30, 2020, the tax years 2016-2019 remain open to examination by the major taxing jurisdictions in which the Company is subject to taxes. The IRS recently completed its audit of the 2014 tax year and did not recommend any changes to the Company’s tax return. The Company is currently under New York City audit for tax years 2012-2014. Several of the Company’s subsidiary entities are under New York State audit for tax years 2015-2018. The Company does not expect these audits to result in any material changes to the Company’s financial position. The Company does not expect tax expense to have an impact on either short, or long-term liquidity or capital needs.

The Company acquired certain corporate entities at the time of its IPO. The related acquisition agreements provided an indemnification to the Company by each transferor of any amounts due for any potential tax liabilities owed by these entities for tax years prior to their acquisition. In connection with a New York State audit settlement, the Company collected $2.5 million of indemnities under the acquisition agreements during 2019.

Under U.S. GAAP, a tax benefit related to an income tax position may be recognized when it is more likely than not that the position will be sustained upon examination by the tax authorities based on the technical merits of the position. In addition, the Company does not believe that it has any tax positions for which it is reasonably possible that it will be required to record a significant liability for unrecognized tax benefits within the next twelve months.

6364

Table of Contents

Tax Receivable Agreement

Upon consummation of the IPO, the Company entered into a Tax Receivable Agreement with the Continuing LCFH Limited Partners. Under the Tax Receivable Agreement the Company generally is required to pay to those Continuing LCFH Limited Partners that exchange their interests in LCFH and Class B shares of the Company for Class A shares of the Company, 85% of the applicable cash savings, if any, in U.S. federal, state and local income tax that the Company realizes (or is deemed to realize in certain circumstances) as a result of (i) the increase in tax basis in its proportionate share of LCFH’s assets that is attributable to the Company as a result of the exchanges and (ii) payments under the Tax Receivable Agreement, including any tax benefits related to imputed interest deemed to be paid by the Company as a result of such agreement. The Company may make future payments under the Tax Receivable Agreement if the tax benefits are realized. The Company would then benefit from the remaining 15% of cash savings in income tax that we realize. For purposes of the Tax Receivable Agreement, cash savings in income tax will be computed by comparing our actual income tax liability to the amount of such taxes that we would have been required to pay had there been no increase to the tax basis of the assets of LCFH as a result of the exchanges and had we not entered into the Tax Receivable Agreement. As of ~~June~~September 30, 2020 and December 31, 2019, pursuant to the Tax Receivable Agreement, the Company recorded a liability of $1.6 million, which is included in other liabilities in the consolidated balance sheets for Continuing LCFH Limited Partners.

17. RELATED PARTY TRANSACTIONS

Ladder Select Bond Fund

On October 18, 2016, Ladder Capital Asset Management LLC (“LCAM”), a subsidiary of the Company and a registered investment adviser, launched the Ladder Select Bond Fund (the “Fund”), a mutual fund. In addition, on October 18, 2016, the Company made a $10.0 million investment in the Fund, which was included in other assets in the consolidated balance sheets. On June 22, 2020, the Fund was liquidated and LCAM deregistered with the Securities and Exchange Commission (“SEC”). The Company recognized a realized loss of $0.7 million upon liquidation of the Fund which is included in fee and other income on the consolidated statements of ~~income.~~income for the nine months ended September 30, 2020.

~~Commercial Real Estate Loans~~

From time to time, the Company may provide commercial real estate loans to entities affiliated with certain of our directors, officers or large shareholders who are, as part of their ordinary course of business, commercial real estate investors. These loans are made in the ordinary course of the Company’s business on the same terms and conditions as would be offered to any other borrower of similar type and standing on a similar property.

~~Table of Contents~~

18. COMMITMENTS AND CONTINGENCIES

Leases

The Company adopted ASC Topic 842 on January 1, 2019. The primary impact of applying ASC Topic 842 was the initial recognition of a $3.5 million lease liability and a $3.3 million right of use asset (including previously accrued straight line rent) on the Company’s consolidated financial statements, for leases classified as operating leases under ASC Topic 840, primarily for the Company’s corporate headquarters and other identified leases. As of ~~June~~September 30, 2020, the Company had a ~~$1.9~~$1.6 million lease liability and a ~~$1.9~~$1.6 million right-of-use asset on its consolidated balance sheets. Tenant reimbursements, which consist of real estate taxes and other municipal charges paid by us which were reimbursable by our tenants pursuant to the terms of triple-net lease agreements, were ~~$1.1~~$1.7 million and ~~$2.3~~$4.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively, and are included in operating lease income on the Company’s consolidated statements of income. Tenant reimbursements were ~~$1.7~~$1.3 million and ~~$3.3~~$4.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and are included in operating lease income on the Company’s consolidated statements of income.

Investments in Unconsolidated Joint Ventures

We have made investments in various unconsolidated joint ventures. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures for further details of our unconsolidated investments. Our maximum exposure to loss from these investments is limited to the carrying value of our investments.

Table of Contents

Unfunded Loan Commitments

As of ~~June~~September 30, 2020, the Company’s off-balance sheet arrangements consisted of ~~$249.2~~$227.0 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing over the next three years at rates to be determined at the time of funding, ~~62%~~59% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2019, the Company’s off-balance sheet arrangements consisted of $286.5 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing. Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The COVID-19 pandemic has impacted the progress of work generally and, depending on specific property locations, the progress of capital expenditures, construction, and leasing, which have been delayed and/or slower paced than originally anticipated. The progress of those particular projects located in ~~States~~states or local municipalities with continuing restrictions on such activities is anticipated to remain slower to complete than otherwise expected, and the pace of future funding relating to these capital needs has been, and may continue to be, commensurately slower. These commitments are not reflected on the consolidated balance sheets.

6566

Table of Contents

19. SEGMENT REPORTING

The Company has determined that it has 3 reportable segments based on how the chief operating decision maker reviews and manages the business. These reportable segments include loans, securities, and real estate. The loans segment includes mortgage loan receivables held for investment (balance sheet loans) and mortgage loan receivables held for sale (conduit loans). The securities segment is composed of all of the Company’s activities related to commercial real estate securities, which include investments in CMBS, U.S. Agency Securities, corporate bonds and equity securities. The real estate segment includes net leased properties, office buildings, a student housing ~~portfolio,~~portfolios, hotels, industrial buildings, a shopping center and condominium units. Corporate/other includes the Company’s investments in joint ventures, other asset management activities and operating expenses.

The Company evaluates performance based on the following financial measures for each segment ($ in thousands):

Loans Securities Real
Estate(1) Corporate/Other(2) Company
Total
Three months ended June 30, 2020
Interest income $ 53,641 $ 8,177 $ 2 $ 276 $ 62,096
Interest expense (11,732) (7,795) (9,758) (39,140) (68,425)
Net interest income (expense) 41,909 382 (9,756) (38,864) (6,329)
(Provision) benefit for loan losses 726 3 — — 729
Net interest income (expense) after provision for loan losses 42,635 385 (9,756) (38,864) (5,600)
Operating lease income — — 23,773 — 23,773
Sale of loans, net (744) — — — (744)
Realized gain (loss) on securities — (14,798) — — (14,798)
Unrealized gain (loss) on equity securities — 401 — — 401
Unrealized gain (loss) on Agency interest-only securities — 98 — — 98
Realized gain on sale of real estate, net — — (1) — (1)
Fee and other income 2,429 2 — 1,074 3,505
Net result from derivative transactions (588) (225) — — (813)
Earnings (loss) from investment in unconsolidated joint ventures — — 471 — 471
Gain (loss) on extinguishment of debt — — — 19,017 19,017
Total other income (loss) 1,097 (14,522) 24,243 20,091 30,909
Salaries and employee benefits — — — (7,001) (7,001)
Operating expenses(3) — — — (6,224) (6,224)
Real estate operating expenses — — (6,034) — (6,034)
Fee expense (1,474) (61) (442) — (1,977)
Depreciation and amortization — — (9,791) (25) (9,816)
Total costs and expenses (1,474) (61) (16,267) (13,250) (31,052)
Income tax (expense) benefit — — — 550 550
Segment profit (loss) $ 42,258 $ (14,198) $ (1,780) $ (31,473) $ (5,193)
Total assets as of June 30, 2020 $ 2,991,959 $ 1,506,713 $ 1,091,129 $ 1,019,749 $ 6,609,550

~~Table of Contents~~


		Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total			Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total

Three months ended June 30, 2019
Three months ended September 30, 2020												Three months ended September 30, 2020
Interest income	Interest income	$	69,794	$	15,210	$	7	$	311	$	85,322	Interest income	$	48,349	$	6,189	$	1	$	82	$	54,621
Interest expense	Interest expense	(14,224)		(4,130)		(9,091)		(24,924)		(52,369)		Interest expense	(16,319)		(4,535)		(10,221)		(25,323)		(56,398)
Net interest income (expense)	Net interest income (expense)	55,570		11,080		(9,084)		(24,613)		32,953		Net interest income (expense)	32,030		1,654		(10,220)		(25,241)		(1,777)
(Provision) benefit for loan losses	(Provision) benefit for loan losses	(300)		—		—		—		(300)		(Provision) benefit for loan losses	2,512		0		0		0		2,512
Net interest income (expense) after provision for loan losses	Net interest income (expense) after provision for loan losses	55,270		11,080		(9,084)		(24,613)		32,653		Net interest income (expense) after provision for loan losses	34,542		1,654		(10,220)		(25,241)		735

Operating lease income	Operating lease income	—		—		27,780		—		27,780		Operating lease income	0		0		25,464		0		25,464

Sale of loans, net	Sale of loans, net	20,264		—		—		—		20,264		Sale of loans, net	1,127		0		0		0		1,127
Realized gain (loss) on securities	Realized gain (loss) on securities	—		4,464		—		—		4,464		Realized gain (loss) on securities	0		(303)		0		0		(303)
Unrealized gain (loss) on equity securities		—		(990)		—		—		(990)

Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	—		11		—		—		11		Unrealized gain (loss) on Agency interest-only securities	0		9		0		0		9
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	—		—		(1,124)		—		(1,124)		Realized gain on sale of real estate, net	0		0		21,588		0		21,588

Fee and other income	Fee and other income	5,947		333		—		916		7,196		Fee and other income	2,515		0		0		536		3,051
Net result from derivative transactions	Net result from derivative transactions	(8,518)		(6,939)		—		—		(15,457)		Net result from derivative transactions	165		95		0		0		260
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	—		—		1,564		—		1,564		Earnings (loss) from investment in unconsolidated joint ventures	0		0		447		0		447

Gain (loss) on extinguishment of debt												Gain (loss) on extinguishment of debt	0		0		0		1,167		1,167
Total other income (loss)	Total other income (loss)	17,693		(3,121)		28,220		916		43,708		Total other income (loss)	3,807		(199)		47,499		1,703		52,810

Salaries and employee benefits	Salaries and employee benefits	—		—		—		(14,907)		(14,907)		Salaries and employee benefits	0		0		0		(7,858)		(7,858)
Operating expenses(3)	Operating expenses(3)	—		—		—		(6,012)		(6,012)		Operating expenses(3)	0		0		0		(3,938)		(3,938)
Real estate operating expenses	Real estate operating expenses	—		—		(6,032)		—		(6,032)		Real estate operating expenses	0		0		(8,060)		0		(8,060)

Fee expense	Fee expense	(1,058)		(87)		(38)		—		(1,183)		Fee expense	(2,465)		(50)		39		0		(2,476)
Depreciation and amortization	Depreciation and amortization	—		—		(9,910)		(25)		(9,935)		Depreciation and amortization	0		0		(9,792)		(25)		(9,817)
Total costs and expenses	Total costs and expenses	(1,058)		(87)		(15,980)		(20,944)		(38,069)		Total costs and expenses	(2,465)		(50)		(17,813)		(11,821)		(32,149)

Income tax (expense) benefit	Income tax (expense) benefit	—		—		—		(2,219)		(2,219)		Income tax (expense) benefit	0		0		0		(14)		(14)
Segment profit (loss)	Segment profit (loss)	$	71,905	$	7,872	$	3,156	$	(46,860)	$	36,073	Segment profit (loss)	$	35,884	$	1,405	$	19,466	$	(35,373)	$	21,382

Total assets as of December 31, 2019		$	3,358,861	$	1,721,305	$	1,096,514	$	492,472	$	6,669,152
Total assets as of September 30, 2020												Total assets as of September 30, 2020	$	2,714,723	$	1,447,625	$	1,039,738	$	1,157,377	$	6,359,463

Table of Contents


		Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total			Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total

Six months ended June 30, 2020
Three months ended September 30, 2019												Three months ended September 30, 2019
Interest income	Interest income	$	112,546	$	21,040	$	10	$	1,090	$	134,686	Interest income	$	66,422	$	15,515	$	7	$	307	$	82,251
Interest expense	Interest expense	(16,602)		(14,554)		(19,993)		(68,678)		(119,827)		Interest expense	(12,063)		(5,632)		(9,646)		(24,056)		(51,397)
Net interest income (expense)	Net interest income (expense)	95,944		6,486		(19,983)		(67,588)		14,859		Net interest income (expense)	54,359		9,883		(9,639)		(23,749)		30,854
(Provision) benefit for loan losses	(Provision) benefit for loan losses	(25,855)		3		—		—		(25,852)		(Provision) benefit for loan losses	0		0		0		0		0
Net interest income (expense) after provision for loan losses	Net interest income (expense) after provision for loan losses	70,089		6,489		(19,983)		(67,588)		(10,993)		Net interest income (expense) after provision for loan losses	54,359		9,883		(9,639)		(23,749)		30,854

Operating lease income	Operating lease income	—		—		50,101		—		50,101		Operating lease income	0		0		24,405		0		24,405

Sale of loans, net	Sale of loans, net	261		—		—		—		261		Sale of loans, net	11,247		0		0		0		11,247
Realized gain (loss) on securities	Realized gain (loss) on securities	—		(11,787)		—		—		(11,787)		Realized gain (loss) on securities	0		3,396		0		0		3,396
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	—		(132)		—		—		(132)		Unrealized gain (loss) on equity securities	0		254		0		0		254
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	—		174		—		—		174		Unrealized gain (loss) on Agency interest-only securities	0		16		0		0		16
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	—		—		10,528		—		10,528		Realized gain on sale of real estate, net	0		0		2,082		0		2,082

Fee and other income	Fee and other income	3,854		403		25		742		5,024		Fee and other income	3,839		428		0		899		5,166
Net result from derivative transactions	Net result from derivative transactions	(11,939)		(4,309)		—		—		(16,248)		Net result from derivative transactions	(6,557)		(2,908)		0		0		(9,465)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	—		—		912		—		912		Earnings (loss) from investment in unconsolidated joint ventures	0		0		1,094		0		1,094

Gain (loss) on extinguishment of debt		—		—		—		21,077		21,077

Total other income (loss)	Total other income (loss)	(7,824)		(15,651)		61,566		21,819		59,910		Total other income (loss)	8,529		1,186		27,581		899		38,195

Salaries and employee benefits	Salaries and employee benefits	—		—		—		(24,023)		(24,023)		Salaries and employee benefits	0		0		0		(14,319)		(14,319)
Operating expenses(3)	Operating expenses(3)	—		—		—		(12,018)		(12,018)		Operating expenses(3)	0		0		0		(5,314)		(5,314)
Real estate operating expenses	Real estate operating expenses	—		—		(13,981)				(13,981)		Real estate operating expenses	0		0		(6,270)		0		(6,270)

Fee expense	Fee expense	(2,664)		(133)		(618)		—		(3,415)		Fee expense	(1,264)		(92)		(700)		0		(2,056)
Depreciation and amortization	Depreciation and amortization	—		—		(19,775)		(50)		(19,825)		Depreciation and amortization	0		0		(9,005)		(25)		(9,030)
Total costs and expenses	Total costs and expenses	(2,664)		(133)		(34,374)		(36,091)		(73,262)		Total costs and expenses	(1,264)		(92)		(15,975)		(19,658)		(36,989)

Income tax (expense) benefit	Income tax (expense) benefit	—		—		—		5,091		5,091		Income tax (expense) benefit	0		0		0		(1,112)		(1,112)
Segment profit (loss)	Segment profit (loss)	$	59,601	$	(9,295)	$	7,209	$	(76,769)	$	(19,254)	Segment profit (loss)	$	61,624	$	10,977	$	1,967	$	(43,620)	$	30,948

Total assets as of June 30, 2020		$	2,991,959	$	1,506,713	$	1,091,129	$	1,019,749	$	6,609,550
Total assets as of December 31, 2019												Total assets as of December 31, 2019	$	3,358,861	$	1,721,305	$	1,096,514	$	492,472	$	6,669,152

Table of Contents


		Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total			Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total

Six months ended June 30, 2019
Nine months ended September 30, 2020												Nine months ended September 30, 2020
Interest income	Interest income	$	142,947	$	28,329	$	15	$	498	$	171,789	Interest income	$	160,896	$	27,228	$	11	$	1,171	$	189,306
Interest expense	Interest expense	(28,981)		(6,618)		(17,973)		(50,046)		(103,618)		Interest expense	(32,921)		(19,090)		(30,213)		(94,001)		(176,225)
Net interest income (expense)	Net interest income (expense)	113,966		21,711		(17,958)		(49,548)		68,171		Net interest income (expense)	127,975		8,138		(30,202)		(92,830)		13,081
(Provision) benefit for loan losses	(Provision) benefit for loan losses	(600)		—		—		—		(600)		(Provision) benefit for loan losses	(23,343)		3		0		0		(23,340)
Net interest income (expense) after provision for loan losses	Net interest income (expense) after provision for loan losses	113,366		21,711		(17,958)		(49,548)		67,571		Net interest income (expense) after provision for loan losses	104,632		8,141		(30,202)		(92,830)		(10,259)

Operating lease income	Operating lease income	—		—		56,701		—		56,701		Operating lease income	0		0		75,565		0		75,565

Sale of loans, net	Sale of loans, net	27,342		—		—		—		27,342		Sale of loans, net	1,387		0		0		0		1,387
Realized gain (loss) on securities	Realized gain (loss) on securities	—		7,329		—		—		7,329		Realized gain (loss) on securities	0		(12,089)		0		0		(12,089)
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	—		1,088		—		—		1,088		Unrealized gain (loss) on equity securities	0		(132)		0		0		(132)
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	—		22		—		—		22		Unrealized gain (loss) on Agency interest-only securities	0		183		0		0		183
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	—		—		(1,119)		—		(1,119)		Realized gain on sale of real estate, net	0		0		32,116		0		32,116
Impairment of real estate		—		—		(1,350)		—		(1,350)

Fee and other income	Fee and other income	9,257		737		7		1,881		11,882		Fee and other income	6,368		403		25		1,279		8,075
Net result from derivative transactions	Net result from derivative transactions	(13,716)		(12,775)		—		—		(26,491)		Net result from derivative transactions	(11,774)		(4,214)		0		0		(15,988)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	—		—		2,522		—		2,522		Earnings (loss) from investment in unconsolidated joint ventures	0		0		1,359		0		1,359

Gain (loss) on extinguishment of debt	Gain (loss) on extinguishment of debt	—		—		(1,070)		—		(1,070)		Gain (loss) on extinguishment of debt	0		0		0		22,244		22,244
Total other income (loss)	Total other income (loss)	22,883		(3,599)		55,691		1,881		76,856		Total other income (loss)	(4,019)		(15,849)		109,065		23,523		112,720

Salaries and employee benefits	Salaries and employee benefits	—		—		—		(38,481)		(38,481)		Salaries and employee benefits	0		0		0		(31,880)		(31,880)
Operating expenses(3)	Operating expenses(3)	—		—		—		(11,413)		(11,413)		Operating expenses(3)	0		0		0		(15,957)		(15,957)
Real estate operating expenses	Real estate operating expenses	—		—		(11,506)		—		(11,506)		Real estate operating expenses	0		0		(22,041)				(22,041)

Fee expense	Fee expense	(2,252)		(187)		(456)		—		(2,895)		Fee expense	(5,129)		(183)		(580)		0		(5,892)
Depreciation and amortization	Depreciation and amortization	—		—		(20,112)		(50)		(20,162)		Depreciation and amortization	0		0		(29,568)		(74)		(29,642)
Total costs and expenses	Total costs and expenses	(2,252)		(187)		(32,074)		(49,944)		(84,457)		Total costs and expenses	(5,129)		(183)		(52,189)		(47,911)		(105,412)

Income tax (expense) benefit	Income tax (expense) benefit	—		—		—		634		634		Income tax (expense) benefit	0		0		0		5,078		5,078
Segment profit (loss)	Segment profit (loss)	$	133,997	$	17,925	$	5,659	$	(96,977)	$	60,604	Segment profit (loss)	$	95,484	$	(7,891)	$	26,674	$	(112,140)	$	2,127

Total assets as of December 31, 2019		$	3,358,861	$	1,721,305	$	1,096,514	$	492,472	$	6,669,152

Total assets as of September 30, 2020												Total assets as of September 30, 2020	$	2,714,723	$	1,447,625	$	1,039,738	$	1,157,377	$	6,359,463

Table of Contents


	Loans		Securities		Real Estate(1)		Corporate/Other(2)		Company Total

Nine months ended September 30, 2019
Interest income	$	209,369	$	43,844	$	21	$	806	$	254,040
Interest expense	(41,043)		(12,250)		(27,620)		(74,102)		(155,015)
Net interest income (expense)	168,326		31,594		(27,599)		(73,296)		99,025
(Provision) benefit for loan losses	(600)		0		0		0		(600)
Net interest income (expense) after provision for loan losses	167,726		31,594		(27,599)		(73,296)		98,425

Operating lease income	0		0		81,106		0		81,106


Sale of loans, net	38,589		0		0		0		38,589
Realized gain (loss) on securities	0		10,726		0		0		10,726
Unrealized gain (loss) on equity securities	0		1,341		0		0		1,341
Unrealized gain (loss) on Agency interest-only securities	0		38		0		0		38
Realized gain on sale of real estate, net	0		0		963		0		963
Impairment of real estate	0		0		(1,350)		0		(1,350)
Fee and other income	13,095		1,165		7		2,780		17,047
Net result from derivative transactions	(20,273)		(15,683)		0		0		(35,956)
Earnings (loss) from investment in unconsolidated joint ventures	0		0		3,617		0		3,617

Gain (loss) on extinguishment of debt	0		0		(1,070)		0		(1,070)
Total other income (loss)	31,411		(2,413)		83,273		2,780		115,051

Salaries and employee benefits	0		0		0		(52,800)		(52,800)
Operating expenses(3)	0		0		0		(16,727)		(16,727)
Real estate operating expenses	0		0		(17,776)		0		(17,776)

Fee expense	(3,516)		(280)		(1,155)		0		(4,951)
Depreciation and amortization	0		0		(29,118)		(74)		(29,192)
Total costs and expenses	(3,516)		(280)		(48,049)		(69,601)		(121,446)

Income tax (expense) benefit	0		0		0		(478)		(478)
Segment profit (loss)	$	195,621	$	28,901	$	7,625	$	(140,595)	$	91,552

Total assets as of December 31, 2019	$	3,358,861	$	1,721,305	$	1,096,514	$	492,472	$	6,669,152

(1)Includes the Company’s investment in unconsolidated joint ventures that held real estate of ~~$48.9~~$49.2 million and $48.4 million as of ~~June~~September 30, 2020 and December 31, 2019, respectively.

(2)Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This segment also includes the Company’s investment in unconsolidated joint ventures and strategic investments that are not related to the other reportable segments above, including the Company’s investment in FHLB stock of $61.6 million and $61.6 million as of ~~June~~September 30, 2020 and December 31, 2019, respectively, the Company’s deferred tax asset (liability) of ~~$(12.0)~~$(8.7) million and $(2.1) million as of ~~June~~September 30, 2020 and December 31, 2019, respectively, and the Company’s senior unsecured notes of $1.7 billion and $1.2 billion as of ~~June~~September 30, 2020 and December 31, 2019, respectively.

(3)Includes ~~$4.0~~$2.0 million and ~~$7.1~~$9.2 million of professional fees for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively. Includes ~~$3.6~~$3.0 million and ~~$6.1~~$9.1 million of professional fees for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively.

6970

Table of Contents

20. SUBSEQUENT EVENTS

The Company has evaluated subsequent events through the issuance date of the financial statements and determined that no additional disclosure is necessary.

7071

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and the related notes of Ladder Capital Corp included within this report and the Annual Report. This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. See “Cautionary Statement Regarding Forward-Looking Statements” within this Quarterly Report and “Risk Factors” within the Annual Report for a discussion of the uncertainties, risks and assumptions associated with these statements. Actual results may differ materially from those contained in any forward-looking statements as a result of various factors, including but not limited to, those in “Risk Factors” set forth within the Annual Report.

References to “Ladder,” the “Company,” and “we,” “our” and “us” refer to Ladder Capital Corp, a Delaware corporation incorporated in 2013, and its consolidated subsidiaries.

Ladder Capital Corp is the sole general partner of Ladder Capital Finance Holdings LLLP (“LCFH”) and, as a result of the serialization of LCFH on December 31, 2014, became the sole general partner of Series REIT of LCFH. LC TRS I LLC, a wholly-owned subsidiary of Series REIT of LCFH, is the general partner of Series TRS of LCFH. Ladder Capital Corp has a controlling interest in Series REIT of LCFH, and through such controlling interest, also has a controlling interest in Series TRS of LCFH. Ladder Capital Corp’s only business is to act as the sole general partner of LCFH and Series REIT of LCFH, and, as a result of the foregoing, Ladder Capital Corp directly and indirectly operates and controls all of the business and affairs of LCFH, and each Series thereof, and consolidates the financial results of LCFH, and each Series thereof, into Ladder Capital Corp’s consolidated financial statements.

Overview

We are an internally-managed real estate investment trust (“REIT”) that is a leader in commercial real estate finance. We originate and invest in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. Our investment activities include: (i) ~~direct origination~~our primary business of originating senior first mortgage fixed and floating rate loans collateralized by commercial real estate ~~first mortgage loans;~~with flexible loan structures; (ii) ~~investments~~investing in investment grade securities secured by first mortgage loans on commercial real estate; and (iii) ~~investments in net leased~~owning and ~~other~~operating commercial real estate, ~~equity.~~including net leased commercial properties. We believe that our in-house origination platform, ability to flexibly allocate capital among complementary product lines, credit-centric underwriting approach, access to diversified financing sources, and experienced management team position us well to deliver attractive returns on equity to our shareholders through economic and credit cycles.

Our businesses, including balance sheet lending, conduit lending, securities investments, and real estate investments, provide for a stable base of net interest and rental income. We have originated $25.8 billion of commercial real estate loans from our inception through ~~June~~September 30, 2020. During this timeframe, we also acquired $12.7 billion of predominantly investment grade-rated securities secured by first mortgage loans on commercial real estate and $1.8 billion of selected net leased and other real estate assets.

As part of our commercial mortgage lending operations, we originate conduit loans, which are first mortgage loans on stabilized, income producing commercial real estate properties that we intend to make available for sale in commercial mortgage-backed securities (“CMBS”) securitizations. From our inception in October 2008 through ~~June~~September 30, 2020, we originated $16.6 billion of conduit loans, ~~$16.5 billion of~~ which were sold into 6869 CMBS securitizations, making us, by volume, the second largest non-bank contributor of loans to CMBS securitizations in the United States in such period. Our sales of loans into securitizations are generally accounted for as true sales, not financings, and we generally retain no ongoing interest in loans which we securitize unless we are required to do so as issuer pursuant to the risk retention requirements of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, (the “Dodd-Frank Act”). The securitization of conduit loans enables us to reinvest our equity capital into new loan originations or allocate it to other investments.

As of ~~June~~September 30, 2020, we had ~~$6.6~~$6.4 billion in total assets and $1.5 billion of total equity. Our assets included ~~$3.0~~$2.7 billion of loans, ~~$1.5~~$1.4 billion of securities, ~~and~~ $1.0 billion of real ~~estate.~~estate, and $875.8 million of unrestricted cash.

We maintain a diversified and flexible financing strategy supporting our investment strategy and overall business operations, including unsecured debt and significant committed term financing from leading financial institutions. Refer to “Our Financing Strategies” and “Liquidity and Capital Resources” for further information.

7172

Table of Contents

Ladder was founded in October 2008 and we completed our IPO in February 2014. We are led by a disciplined and highly aligned management team. As of ~~June~~September 30, 2020, our management team and directors held interests in our Company comprising 10.7% of our total equity. On average, our management team members have 27 years of experience in the industry. Our management team includes Brian Harris, Chief Executive Officer; Pamela McCormack, President; Marc Fox, Chief Financial Officer; Robert Perelman, Head of Asset Management; and Kelly Porcella, Chief Administrative Officer & General Counsel. Kevin Moclair, Chief Accounting Officer, is an additional officer of Ladder. As of ~~June~~September 30, 2020, we employed 6360 full-time industry professionals.

COVID-19 Impact on the Organization

On March 11, 2020, the World Health Organization declared the novel strain of coronavirus (“COVID-19”) a global pandemic and recommended containment and mitigation measures worldwide. As of the date of this filing, the majority of our employees continue to work remotely in compliance with state guidelines. We continue to actively manage the liquidity and operations of the Company in light of the market disruption and overall financial impact caused by the COVID-19 pandemic across most industries in the United States. In view of the uncertainty related to the severity and duration of the pandemic, its ultimate impact on our revenues, profitability and financial position is difficult to assess at this time. The Company has disclosed the ~~current and potential~~ impact of the COVID-19 global pandemic on our business throughout this Quarterly Report.

~~Recent Developments~~

~~None~~

7273

Table of Contents

Our Businesses

We invest primarily in loans, securities and other interests in U.S. commercial real estate, with a focus on senior secured assets. Our complementary business segments are designed to provide us with the flexibility to opportunistically allocate capital in order to generate attractive risk-adjusted returns under varying market conditions. The following table summarizes the value of our investment portfolio as reported in our consolidated financial statements as of the dates indicated below ($ in thousands):


		June 30, 2020						December 31, 2019							September 30, 2020				December 31, 2019
Loans	Loans									Loans
Balance sheet loans:	Balance sheet loans:									Balance sheet loans:
Balance sheet first mortgage loans	Balance sheet first mortgage loans	$	2,832,610	42.8	%	$	3,127,173	46.9	%	Balance sheet first mortgage loans	$	2,608,933	41.0	%	$	3,127,173	46.9	%
Other commercial real estate-related loans	Other commercial real estate-related loans	122,474		1.9	%	129,863		1.9	%	Other commercial real estate-related loans	122,321		1.9	%	129,863		1.9	%

Provision for current expected credit losses	Provision for current expected credit losses	(49,102)		(0.7)	%	(20,500)		(0.3)	%	Provision for current expected credit losses	(47,084)		(0.7)	%	(20,500)		(0.3)	%
Total balance sheet loans	Total balance sheet loans	2,905,982		44.0	%	3,236,536		48.5	%	Total balance sheet loans	2,684,170		42.2	%	3,236,536		48.5	%
Conduit first mortgage loans	Conduit first mortgage loans	85,977		1.3	%	122,325		1.8	%	Conduit first mortgage loans	30,553		0.5	%	122,325		1.8	%
Total loans	Total loans	2,991,959		45.3	%	3,358,861		50.3	%	Total loans	2,714,723		42.7	%	3,358,861		50.3	%
Securities	Securities									Securities
CMBS investments	CMBS investments	1,472,848		22.3	%	1,673,468		25.3	%	CMBS investments	1,414,303		22.2	%	1,673,468		25.3	%
U.S. Agency Securities investments	U.S. Agency Securities investments	33,884		0.5	%	34,857		0.5	%	U.S. Agency Securities investments	33,341		0.5	%	34,857		0.5	%

Equity securities	Equity securities	—		—	%	12,980		0.2	%	Equity securities	—		—	%	12,980		0.2	%
Provision for current expected credit losses	Provision for current expected credit losses	(19)		—	%	—		—	%	Provision for current expected credit losses	(19)		—	%	—		—	%
Total securities	Total securities	1,506,713		22.8	%	1,721,305		26.0	%	Total securities	1,447,625		22.7	%	1,721,305		26.0	%
Real Estate	Real Estate									Real Estate
Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	1,042,210		15.8	%	1,048,081		15.7	%	Real estate and related lease intangibles, net	990,583		15.6	%	1,048,081		15.7	%

Total real estate	Total real estate	1,042,210		15.8	%	1,048,081		15.7	%	Total real estate	990,583		15.6	%	1,048,081		15.7	%
Other Investments	Other Investments									Other Investments
Investments in and advances to unconsolidated joint ventures	Investments in and advances to unconsolidated joint ventures	48,919		0.7	%	48,433		0.7	%	Investments in and advances to unconsolidated joint ventures	49,155		0.8	%	48,433		0.7	%
FHLB stock	FHLB stock	61,619		0.9	%	61,619		0.9	%	FHLB stock	61,619		1.0	%	61,619		0.9	%
Total other investments	Total other investments	110,538		1.6	%	110,052		1.6	%	Total other investments	110,774		1.8	%	110,052		1.6	%
Total investments	Total investments	5,651,420		85.5	%	6,238,299		93.6	%	Total investments	5,263,705		82.8	%	6,238,299		93.6	%
Cash, cash equivalents and restricted cash	Cash, cash equivalents and restricted cash	874,004		13.2	%	355,746		5.3	%	Cash, cash equivalents and restricted cash	917,736		14.4	%	355,746		5.3	%
Other assets	Other assets	84,126		1.3	%	75,107		1.1	%	Other assets	178,022		2.8	%	75,107		1.1	%
Total assets	Total assets	$	6,609,550	100.0	%	$	6,669,152	100.0	%	Total assets	$	6,359,463	100.0	%	$	6,669,152	100.0	%

~~While the~~The unique nature of COVID-19 ~~limits~~has had a broad impact on commercial real estate, specifically the hotel and retail sectors. Loans on hotel and retail properties comprised approximately 13.8% and 8.0%, respectively, of our ~~normal visibility into expected underlying property operating results, we~~loan portfolio at September 30, 2020. Hotel and retail properties comprised approximately 6.0% and 48.0%, respectively, of our real estate portfolio at September 30, 2020. We are in regular communication with our borrowers and tenants and are closely monitoring property performance. We expect our investments in loans and real estate in the hotels and retail sectors to be the most directly impacted by COVID-19. Loans on hotel and retail properties comprised approximately13.6% and 8.8%, respectively, of our loan portfolio at June 30, 2020. Hotel and retail properties comprised approximately 5.9% and 47.2%, respectively, of our real estate portfolio at June 30, 2020. The majority of ~~the net leased~~our retail properties ~~in our real estate portfolio, which comprise the majority of the 47.2%,~~ are necessity-based businesses and have remained open and stable during the COVID-19 pandemic.

7374

Table of Contents

Loans

Balance Sheet First Mortgage Loans. We originate and invest in balance sheet first mortgage loans secured by commercial real estate properties that are typically undergoing transition, including lease-up, sell-out, and renovation or repositioning. These mortgage loans are structured to fit the needs and business plans of the property owners, and generally have LIBOR based floating rates and terms (including extension options) ranging from one to five years. Our loans are directly originated by an internal team that has longstanding and strong relationships with borrowers and mortgage brokers throughout the United States. We follow a rigorous investment process, which begins with an initial due diligence review; continues through a comprehensive legal and underwriting process incorporating multiple internal and external checks and balances; and culminates in approval or disapproval of each prospective investment by our Investment Committee. Balance sheet first mortgage loans in excess of $50.0 million also require the approval of our board of directors’ Risk and Underwriting Committee.

We generally seek to hold our balance sheet first mortgage loans for investment although we also maintain the flexibility to contribute such loans into a collateralized loan obligation (“CLO”) or similar structure, sell participation interests or “b-notes” in our mortgage loans or sell such mortgage loans as whole loans. Our balance sheet first mortgage loans have been typically repaid at or prior to maturity (including by being refinanced by us into a new conduit first mortgage loan upon property stabilization). As of ~~June~~September 30, 2020, we held a portfolio of ~~133~~118 balance sheet first mortgage loans with an aggregate book value of ~~$2.8~~$2.6 billion. Based on the loan balances and the “as-is” third-party Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”) appraised values at origination, the weighted average loan-to-value ratio of this portfolio was ~~70.8%~~66.9% at ~~June~~September 30, 2020.

We continue to actively manage and monitor the credit and liquidity risk associated with the balance sheet first mortgage loan portfolio. Due to the nationwide ~~restrictions~~limitations placed on ~~most~~many businesses in response to the COVID-19 pandemic, significant cash flow disruptions ~~are expected~~have occurred across the economy which have impacted and likely will ~~likely~~continue to impact certain of our ~~borrowers~~borrowers. We have used, and ~~their ability to stay current with their debt obligations in the near term. We expect~~continue to use, a variety of legal and structural options to manage that risk effectively, including ~~through possible~~ forbearance and default provisions, as is generally being ~~considered~~utilized throughout the credit lending industries.

Other Commercial Real Estate-Related Loans. We selectively invest in note purchase financings, subordinated debt, mezzanine debt and other structured finance products related to commercial real estate that are generally held for investment. As of ~~June~~September 30, 2020, we held a portfolio of 24 other commercial real estate-related loans with an aggregate book value of ~~$122.5~~$122.3 million. Based on the loan balance and the “as-is” third-party FIRREA appraised values at origination, the weighted average loan-to-value ratio of the portfolio was ~~67.2%~~67.1% at ~~June~~September 30, 2020.

Conduit First Mortgage Loans. We also originate conduit loans, which are first mortgage loans that are secured by cash-flowing commercial real estate and are available for sale to securitizations. These first mortgage loans are typically structured with fixed interest rates and generally have five- to ten-year terms. Conduit first mortgage loans are originated, underwritten, approved and funded using the same comprehensive legal and underwriting approach, process and personnel used to originate our balance sheet first mortgage loans. Conduit first mortgage loans in excess of $50.0 million also require approval of our board of directors’ Risk and Underwriting Committee.

Although our primary intent is to sell our conduit first mortgage loans to CMBS trusts, we generally seek to maintain the flexibility to keep them on our balance sheet, sell participation interests or “b-notes” in such loans or sell the loans as whole loans. As of ~~June~~September 30, 2020, we held ~~seven~~four first mortgage loans that were available for contribution into a securitization with an aggregate book value of ~~$86.0~~$30.6 million. Based on the loan balances and the “as-is” third-party FIRREA appraised values at origination, the weighted average loan- to-value ratio of this portfolio was ~~61.5%~~67.0% at ~~June~~September 30, 2020. The Company holds these conduit loans in its taxable REIT subsidiary (“TRS”).

7475

Table of Contents

The following charts set forth our total outstanding balance sheet first mortgage loans, other commercial real estate-related loans, mortgage loans transferred but not considered sold and conduit first mortgage loans as of ~~June~~September 30, 2020 and a breakdown of our loan portfolio by loan size and geographic location and asset type of the underlying real estate.

7576

Table of Contents

Securities

CMBS Investments. We invest in CMBS secured by first mortgage loans on commercial real estate and own predominantly AAA-rated securities. These investments provide a stable and attractive base of net interest income and help us manage our liquidity. We have significant in-house expertise in the evaluation and trading of CMBS, due in part to our experience in originating and underwriting mortgage loans that comprise assets within CMBS trusts, as well as our experience in structuring CMBS transactions. AAA-rated CMBS or U.S. Agency securities investments in excess of $76.0 million and all other investment grade CMBS or U.S. Agency securities investments in excess of $51.0 million, each in any single class of any single issuance, require the approval of our board of directors’ Risk and Underwriting Committee. The Risk and Underwriting Committee also must approve any investments in non-rated or sub-investment grade CMBS or U.S. Agency Securities in any single class of any single issuance in excess of the lesser of (x) $21,000,000 and (y) 10% of the total net asset value of the respective Ladder investment company.

As of ~~June~~September 30, 2020, the estimated fair value of our portfolio of CMBS investments totaled ~~$1.5~~$1.4 billion in ~~126~~115 CUSIPs ($~~11.7~~12.3 million average investment per CUSIP). As of ~~June~~September 30, 2020, included in the ~~$1.5~~$1.4 billion of CMBS securities are $11.8 million of CMBS securities designated as risk retention securities under the Dodd-Frank Act which are subject to transfer restrictions over the term of the securitization trust. As of that date, 99.8% of our CMBS investments were rated investment grade by Standard & Poor’s Ratings Group, Moody’s Investors Service, Inc. or Fitch Ratings Inc., consisting of ~~81%~~91.8% AAA/Aaa-rated securities and ~~18.8%~~8% of other investment grade-rated securities, including ~~14.1%~~6.2% rated AA/Aa, ~~2.7%~~1.6% rated A/A and ~~2.0%~~0.2% rated BBB/Baa. In the future, we may invest in CMBS securities or other securities that are unrated. As of ~~June~~September 30, 2020, our CMBS investments had a weighted average duration of ~~2.3~~2.1 years. The commercial real estate collateral underlying our CMBS investment portfolio is located throughout the United States. As of ~~June~~September 30, 2020, by property count and market value, respectively, ~~52.3%~~52.5% and ~~72.8%~~72.4% of the collateral underlying our CMBS investment portfolio was distributed throughout the top 25 metropolitan statistical areas (“MSAs”) in the United States, with ~~7.6%~~7.5% and ~~34.9%~~34.1%, by property count and market value, respectively, of the collateral located in the New York-Newark-Edison MSA, and the concentrations in each of the remaining top 24 MSAs ranging from ~~0.2%~~30.0% to ~~4.9%~~4.5% by property count and 0.2% to 9.7% by market value.

U.S. Agency Securities Investments. Our U.S. Agency Securities portfolio consists of securities for which the principal and interest payments are guaranteed by a U.S. government agency, such as the Government National Mortgage Association (“GNMA”), or by a government-sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”). In addition, these securities are secured by first mortgage loans on commercial real estate. Investments in U.S. Agency Securities are subject to the same Risk and Underwriting Committee approval requirements as CMBS investments, as described above. As of ~~June~~September 30, 2020, the estimated fair value of our portfolio of U.S. Agency Securities was ~~$33.9~~$33.3 million in 2219 CUSIPs ($~~1.5~~1.8 million average investment per CUSIP), with a weighted average duration of ~~2.4~~2.2 years. The commercial real estate collateral underlying our U.S. Agency Securities portfolio is located throughout the United States. As of ~~June~~September 30, 2020, by market value, ~~76%~~76.4% and 20.4% of the collateral underlying our U.S. Agency Securities, excluding the collateral underlying our Agency interest-only securities, was located in New York and California, respectively, with no other state having a concentration greater than 10.0%. By property count, California represented 75.9% and New York represented 3.4% of such collateral. While the specific geographic concentration of our Agency interest-only securities portfolio as of ~~June~~September 30, 2020 is not obtainable, risk relating to any such possible concentration is mitigated by the interest payments of these securities being guaranteed by a U.S. government agency or a GSE.

Corporate Bonds. In addition to CMBS and U.S. Agency Securities, we invest in other debt securities, including, but not limited to, debt securities issued by REITs and real estate companies. Approval of our board of directors’ Risk and Underwriting Committee is required for the aggregate investments in such debt securities made and owned by all Ladder investment companies to exceed $80.0 million. As of ~~June~~September 30, 2020, we had no investments in debt securities.

Equity Securities. We invest in real estate related equity investments. Approval of our board of directors’ Risk and Underwriting Committee is required for the aggregate real estate related equity investments made and owned by all Ladder investment companies to exceed $20.0 million. As of ~~June~~September 30, 2020, we had no investments in ~~debt~~equity securities.

~~Since the onset of the COVID-19 pandemic, there has been a decrease in liquidity and trading activity for the real estate securities we own.~~ The Company invests in primarily AAA-rated real estate securities, typically front pay securities, with relatively short duration and significant subordination. The hyperamortization features included in many of the securities positions we own help mitigate potential credit losses even in the current market conditions. At the onset of the COVID-19 pandemic in March 2020, there was a significant decrease in liquidity and trading activity for the real estate securities we own. During the three months ended ~~June~~September 30, 2020, liquidity and trading activity ~~began~~continued to return to the market and the value of our securities portfolio as of ~~June~~September 30, 2020 had an unrealized mark-to-market gain of ~~$11.8~~$18.4 million.

7677

Table of Contents

Real Estate

Net Leased Commercial Real Estate Properties. As of ~~June~~September 30, 2020, we owned ~~164~~163 single tenant net leased properties with an aggregate book value of ~~$664.6~~$643.3 million. These properties are fully leased on a net basis where the tenant is generally responsible for payment of real estate taxes, property, building and general liability insurance and property and building maintenance expenses. As of ~~June~~September 30, 2020, our net leased properties comprised a total of ~~5.4~~5.3 million square feet, 100% leased with an average age since construction of ~~15.5~~15.7 years and a weighted average remaining lease term of ~~11.9~~11.6 years. Commercial real estate investments in excess of $20.0 million require the approval of our board of directors’ Risk and Underwriting Committee. The majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. During the three months ended ~~June~~September 30, 2020, we collected 100% of rent on these properties.

Diversified Commercial Real Estate Properties. In addition, as of ~~June~~September 30, 2020, we owned 6462 diversified commercial real estate properties with an aggregate book value of ~~$376.7~~$346.6 million. Through separate joint ventures, we own a 40 property student housing portfolio in Isla Vista, CA with a book value of ~~$82.1~~$82.0 million and an occupancy rate of 100.0%, a portfolio of 11 office buildings in Richmond, VA with a book value of ~~$72.4~~$71.7 million with a ~~82.6%~~84.3% occupancy rate, an apartment complex in Miami, FL with a book value of ~~$37.3~~$37.1 million and an occupancy rate of ~~91.3%~~93.7%, ~~an unleased industrial building in Lithia Springs, GA with an aggregate book value of $23.3 million,~~ a portfolio of two student housing properties in Fort Worth and Arlington, TX with an aggregate book value of ~~$23.3~~$23.1 million and a ~~70.2%~~89.5% occupancy rate, one hotel in San Diego, CA with a book value of ~~$40.9~~$40.4 million and a ~~40.9%~~38.7% occupancy rate, and a 13-story office building in Oakland County, MI with a book value of ~~$9.6~~$9.2 million and an ~~68.9%~~82.1% occupancy rate. We also own a single-tenant office building in Ewing, NJ with a book value of ~~$26.3~~$25.9 million, a development property in Los Angeles, CA with a book value of $21.5 million, a hotel in Omaha, NE with a book value of ~~$17.1~~$16.9 million, a single-tenant office building in Crum Lynne, PA with a book value of $9.7 million, a shopping center in Carmel, NY with a book value of ~~$5.9~~$5.8 million and a 44.4% ~~occupancy rate, a hotel in Winston Salem, NC with a book value of $3.9 million and a 36.4%~~ occupancy rate and an office building in Peoria, IL with a book value of ~~$3.4~~$3.3 million and a 45.6% occupancy rate. During the three months ended ~~June~~September 30, 2020, we collected approximately ~~95%~~96.1% of rent on these properties.

Residential Real Estate. We sold ~~three~~four condominium units at Terrazas River Park Village in Miami, FL, during the ~~six~~nine months ended ~~June~~September 30, 2020, generating aggregate gains on sale of $7$24 thousand. As of ~~June~~September 30, 2020, we own ~~three~~two residential condominium units at Terrazas River Park Village in Miami, FL with a book value of ~~$0.9~~$0.6 million, and we intend to sell these remaining units in less than 18 months. The Company holds these residential condominium units in a TRS.

The ~~recent~~ market ~~volatility~~conditions due to the COVID-19 pandemic and the resulting economic disruption has ~~brought illiquidity in most asset classes, including~~broadly impacted the commercial real ~~estate. The Company expects~~estate sector. As expected, the net leased commercial real estate properties, which comprise the majority of our portfolio, ~~to remain~~have remained minimally impacted as the majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. We continue to actively monitor our diversified commercial real estate properties as well to determine the immediate and long term impacts on the buildings, tenants, business plans and the ability to execute those business plans.

Other Investments

Unconsolidated Joint Venture. In connection with the origination of a loan in April 2012, we received a 25% equity interest with the right to convert upon a capital event. On March 22, 2013, we refinanced the loan, and we converted our equity interest into a 19% limited liability company membership interest in Grace Lake JV, LLC (“Grace Lake LLC”). As of ~~June~~September 30, 2020, Grace Lake LLC owned an office building campus with a carrying value of ~~$51.2~~$51.0 million, which is net of accumulated depreciation of ~~$34.1~~$35.3 million, that is financed by ~~$62.9~~$62.2 million of long-term debt. Debt of Grace Lake LLC is non-recourse to the limited liability company members, except for customary non-recourse carve-outs for certain actions and environmental liability. As of ~~June~~September 30, 2020, the book value of our investment in Grace Lake LLC was ~~$3.5~~$3.7 million.

Unconsolidated Joint Venture. On August 7, 2015, the Company entered into a joint venture, 24 Second Avenue Holdings LLC (“24 Second Avenue”), with an Operating Partner (the “Operating Partner”) to invest in a ground-up residential/retail condominium development and construction project located at 24 Second Avenue, New York, NY.

7778

Table of Contents

Due to the Company’s non-controlling equity interest in 24 Second Avenue, the Company accounts for the new loans as additional investments in the joint venture.

24 Second Avenue consists of 30 residential condominium units and one commercial condominium unit. 24 Second Avenue started closing on the existing sales contracts during the quarter ended March 31, 2019, upon receipt of New York City Building Department approvals and a temporary certificate of occupancy for a portion of the project. As of ~~June~~September 30, 2020, 24 Second Avenue had sold 19 residential condominium units for $49.6 million in sales proceeds. As of ~~June~~September 30, 2020, the Company had no remaining additional capital commitment to 24 Second Avenue. As of ~~June~~September 30, 2020, the book value of the Company’s investment in 24 Second Avenue was $45.4 million.

FHLB Stock. Tuebor Captive Insurance Company LLC (“Tuebor”) is a member of the Federal Home Loan Bank (“FHLB”). Each member of the FHLB must purchase and hold FHLB stock as a condition of initial and continuing membership, in proportion to their borrowings from the FHLB and levels of certain assets. Members may need to purchase additional stock to comply with these capital requirements from time to time. FHLB stock is redeemable by Tuebor upon five years’ prior written notice, subject to certain restrictions and limitations. Under certain conditions, the FHLB may also, at its sole discretion, repurchase FHLB stock from its members. As of ~~June~~September 30, 2020, the book value of our investment in FHLB Stock was $61.6 million.

Our Financing Strategies

Our financing strategies are critical to the success and growth of our business. We manage our financing to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties. In addition to cash flow from operations, we fund our operations and investment strategy through a diverse array of funding sources, including:

•Unsecured corporate bonds

•Secured loan and securities repurchase facilities

•Loan sales and securitizations

•Secured financing facility

•CLO transactions

•Non-recourse mortgage debt

•FHLB financing

•Revolving credit facility

•Unencumbered assets available for financing

•Equity

From time to time, we may add financing counterparties that we believe will complement our business, although the agreements governing our indebtedness may limit our ability and the ability of our present and future subsidiaries to incur additional indebtedness. Our amended and restated charter and by-laws do not impose any threshold limits on our ability to use leverage. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources” and Note 7 Debt Obligations, Net in our consolidated financial statements included elsewhere in this Quarterly Report for more information about our financing arrangements.

Unsecured Corporate Bonds

As of ~~June~~September 30, 2020, we had $1.7 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of ~~$258.5~~$251.4 million in aggregate principal amount of 5.875% senior notes due 2021 (the “2021 Notes”), ~~$485.6~~$465.9 million in aggregate principal amount of 5.25% senior notes due 2022 (the “2022 Notes”), ~~$350.8~~$348.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”) and ~~$658.0~~$651.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes,” collectively with the 2021 Notes, the 2022 Notes and the 2025 Notes, the “Notes”). During the ~~six~~nine months ended ~~June~~September 30, 2020, we repurchased an aggregate principal of the Notes of ~~$163.4~~$199.2 million, recognizing an aggregate gain on extinguishment of debt of ~~$19.3~~$20.2 million. Refer to Note 7 to the Consolidated Financial Statements for further detail.

Due in large part to devoting such a large portion of the Company’s capital structure to equity and unsecured corporate bond debt, Ladder maintains a ~~$2.7~~$2.8 billion pool of unencumbered assets, comprised primarily of first mortgage loans and unrestricted cash as of ~~June~~September 30, 2020.

7879

Table of Contents

Committed Loan Financing Facilities

We are parties to multiple committed loan repurchase agreement facilities, totaling $1.6 billion of credit capacity. As of ~~June~~September 30, 2020, the Company had ~~$381.1~~$353.8 million of borrowings outstanding, with an additional $1.2 billion of committed financing available. Assets pledged as collateral under these facilities are generally limited to first mortgage whole mortgage loans, mezzanine loans and certain interests in such first mortgage and mezzanine loans. Our repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, and maximum debt/equity ratios.

We have the option to extend some of our existing facilities subject to a number of customary conditions. The lenders have sole discretion with respect to the inclusion of collateral in these facilities, to determine the market value of the collateral on a daily basis, and, if the estimated market value of the included collateral declines, the lenders have the right to require additional collateral or a full and/or partial repayment of the facilities (margin call), sufficient to rebalance the facilities. Typically, the lender establishes a maximum percentage of the collateral asset’s market value that can be borrowed. We often borrow at a lower percentage of the collateral asset’s value than the maximum leaving us with excess borrowing capacity that can be drawn upon at a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis.

Securities Repurchase Facilities

We are a party to a committed term master repurchase agreement with a major U.S. banking institution for CMBS, totaling $400.0 million of credit capacity, or more depending on our utilization of a loan repurchase facility with the same lender. As we do in the case of borrowings under committed loan facilities, we often borrow at a lower percentage of the collateral asset’s value than the maximum leaving us with excess borrowing capacity that can be drawn upon a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis. As of ~~June~~September 30, 2020, the Company had ~~$451.3~~$352.2 million borrowings outstanding, with an additional ~~$334.0~~$433.1 million of committed financing available.

Additionally, we are party to multiple uncommitted master repurchase agreements with several counterparties to finance our investments in CMBS and U.S. Agency Securities. The securities that served as collateral for these borrowings are typically AAA-rated CMBS with relatively short duration and significant subordination. The lenders have sole discretion to determine the market value of the collateral on a daily basis, and, if the estimated market value of the collateral declines, the lenders have the right to require additional cash collateral, and if the estimated market value of the collateral subsequently increases, we have the right to call back excess cash collateral.

Revolving Credit Facility

The Company’s revolving credit facility (the “Revolving Credit Facility”) provides for an aggregate maximum borrowing amount of $266.4 million, including a $25.0 million sublimit for the issuance of letters of credit. The Revolving Credit Facility is available on a revolving basis to finance the Company’s working capital needs and for general corporate purposes. On November 25, 2019, the Company amended the Revolving Credit Facility to add two additional one-year extension options, extending the final maturity date, including all extension options, to February 2025. The amendment also provided for a reduction in the interest rate to one-month LIBOR plus 3.00% on Eurodollar advances upon the upgrade of the Company’s credit ratings, which occurred in January 2020.

The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries. The Revolving Credit Facility is secured by a pledge of the shares of (or other ownership or equity interests in) certain subsidiaries to the extent the pledge is not restricted under existing regulations, law or contractual obligations.

LCFH is subject to customary affirmative covenants and negative covenants, including limitations on the incurrence of additional debt, liens, restricted payments, sales of assets and affiliate transactions under the Revolving Credit Facility. In addition, under the Revolving Credit Facility, LCFH is required to comply with financial covenants relating to minimum net worth, maximum leverage, minimum liquidity, and minimum fixed charge coverage, consistent with our other credit facilities.

7980

Table of Contents

FHLB Financing

We have maintained membership in the FHLB since 2012 through our subsidiary, Tuebor Captive Insurance Company LLC (“Tuebor”). As of ~~June~~September 30, 2020, Tuebor had ~~$360.8~~$326.0 million of borrowings outstanding from the FHLB (with an additional ~~$1.1~~$1.2 billion of committed term financing available), with terms of overnight to ~~4.3~~4.0 years, interest rates of ~~0.44%~~0.41% to 2.95%, and advance rates of 45.0% to 100% on eligible collateral, including cash collateral. As of ~~June~~September 30, 2020, collateral for the borrowings was comprised of ~~$315.4~~$303.0 million of CMBS and U.S. Agency ~~Securities. $0.1~~Securities, $8.2 million of cash and ~~$210.7~~$162.4 million of first mortgage commercial real estate loans. The weighted-average borrowings outstanding were ~~$828.0~~$667.7 million for the ~~six~~nine months ended ~~June~~September 30, 2020. FHLB advances amounted to ~~7.3%~~6.9% of the Company’s outstanding debt obligations as of ~~June~~September 30, 2020.

Mortgage Loan Financing

We generally finance our real estate using long-term non-recourse mortgage financing. During the ~~six~~nine months ended ~~June~~September 30, 2020, we executed ~~five~~ten term debt agreements to finance real estate. All of our mortgage loan financings have fixed rates ranging from 3.75% to 6.75%, mature between 2020 - 2030 and total ~~$805.4~~$770.0 million at ~~June~~September 30, 2020. These long-term non-recourse mortgages include net unamortized premiums of ~~$5.0~~$4.8 million at ~~June~~September 30, 2020, representing proceeds received upon financing greater than the contractual amounts due under the agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. We recorded ~~$0.6~~$0.9 million of premium amortization, which decreased interest expense, for the ~~six~~nine months ended ~~June~~September 30, 2020. The loans are collateralized by real estate and related lease intangibles, net, of ~~$959.8~~$919.3 million as of ~~June~~September 30, 2020.

Secured Financing Facility

As of ~~June~~September 30, 2020, the Company had ~~$188.7~~$190.6 million of borrowings outstanding under the secured financing facility included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of ~~$9.7~~$8.5 million were included in secured financing facility as of ~~June~~September 30, 2020.

8081

Table of Contents

Collateralized Loan Obligation (“CLO”) Debt

On April 27, 2020, a consolidated subsidiary of the Company completed a private CLO transaction with a major U.S. bank which generated $310.2 million of gross proceeds to Ladder, financing $481.3 million of loans (“Contributed Loans”) at a 64.5% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company will retained a 35.5% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans in light of the COVID-19 pandemic, and has the ability to appoint the special servicer under the CLO. The ~~Company retained control over major decisions made with respect to the administration of the Contributed Loans and has the ability to appoint the special servicer under the CLO. The~~ CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities. Proceeds from the transaction were used to pay off other secured debt including bank and FHLB financing that was subject to mark-to-market provisions.

Hedging Strategies

We enter into interest rate and credit spread derivative contracts to mitigate our exposure to changes in interest rates and credit spreads. We generally seek to hedge the interest rate risk on the financing of assets that have a duration longer than five years, including newly-originated conduit first mortgage loans, securities in our CMBS portfolio if long enough in duration, and most of our U.S. Agency Securities portfolio. We monitor our asset profile and our hedge positions to manage our interest rate and credit spread exposures, and we seek to match fund our assets according to the liquidity characteristics and expected holding periods of our assets.

Financing Strategy in Current Market Conditions

Securities Repurchase Facilities: The Company invests in AAA-rated CRE CLO securities, typically front pay securities, with relatively short duration and significant subordination. These securities have historically been financed with short-term maturity, repurchase agreements with various bank counterparties. The Company has been able to continue to access securities repurchase funding and the pricing of such borrowings has improved during the three months ended ~~June~~September 30, 2020 as liquidity ~~returned~~continued to return to the market and pricing for the securities that serve as collateral improved. Furthermore, during the three months ended ~~June~~September 30, 2020, the Company paid down ~~$275.8~~$90.8 million of securities repurchase financing, primarily through sales of securities. ~~As of July 27, 2020, the Company has $834.4 million outstanding of securities repurchase financing with maturities ranging from 3 days to 17 months.~~

~~Table of Contents~~

Loan Repurchase Financing: The Company has maintained a consistent dialogue with its loan financing counterparties since the COVID-19 crisis began to unfold in late March 2020. In addition to using proceeds from the Company’s 2027 Notes offering in January to reduce secured debt, during the three months ended ~~June~~September 30, 2020, the Company paid down over ~~$155.9~~$27.3 million on such loan repurchase financing through loan collateral pay offs and loans securitized through a CLO financing transaction (see above).

~~As of July 27, 2020, the Company had $374.9 million of loan repurchase debt outstanding with five separate bank counterparties.~~ The Company continues to maintain an active dialogue with its bank counterparties as it expects loan collateral on each of their lines to experience some measure of forbearance.

Table of Contents

As a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic, as of July 27, 2020, Ladder had over $750.0 million of unrestricted cash on hand and basedBased on the financing actions described above, the Company has significantly decreased its exposure to mark-to-market financing. As of October 27, 2020, the Company is holding over $940.0 million of unrestricted cash.

Financial Covenants

We generally seek to maintain a debt-to-equity ratio of approximately 3.0:1.0 or below. We expect this ratio to fluctuate during the course of a fiscal year due to the normal course of business in our conduit lending operations, in which we generally securitize our inventory of conduit loans at intervals, and also because of changes in our asset mix, due in part to such securitizations. We generally seek to match fund our assets according to their liquidity characteristics and expected hold period. We believe that the defensive positioning of our predominantly senior secured assets and our financing strategy has allowed us to maintain financial flexibility to capitalize on an attractive range of market opportunities as they have arisen.

We and our subsidiaries may incur substantial additional debt in the future. However, we are subject to certain restrictions on our ability to incur additional debt in the indentures governing the Notes (the “Indentures”) and our other debt agreements. Under the Indentures, we may not incur certain types of indebtedness unless our consolidated non-funding debt to equity ratio (as defined in the Indentures) is less than or equal to 1.75 to 1.00 or if the unencumbered assets of the Company and its subsidiaries is less than 120% of their unsecured indebtedness, although our subsidiaries are permitted to incur indebtedness where recourse is limited to the assets and/or the general credit of such subsidiary.

Our borrowings under certain financing agreements and our committed repurchase facilities are subject to maximum consolidated leverage ratio limits (either a fixed ratio ranging from 3.50 to 1.00 to 4.00 to 1.00, or a maximum ratio based on our asset composition at the time of determination), minimum net worth requirements (ranging from ~~$300.0~~$400.0 million to $849.0 million), maximum reductions in net worth over stated time periods, minimum liquidity levels (typically $30.0 million of cash or a higher standard that often allows for the inclusion of different percentages of liquid securities in the determination of compliance with the requirement), and a fixed charge coverage ratio of 1.25x, and, in the instance of one lender, an interest coverage ratio of 1.50x, in each case, if certain liquidity thresholds are not satisfied. These restrictions, which would permit us to incur substantial additional debt, are subject to significant qualifications and exceptions.

Further, certain of our financing arrangements and loans on our real property are secured by the assets of the Company, including pledges of the equity of certain subsidiaries or the assets of certain subsidiaries. From time to time, certain of these financing arrangements and loans may prohibit certain of our subsidiaries from paying dividends to the Company, from making distributions on such subsidiary’s capital stock, from repaying to the Company any loans or advances to such subsidiary from the Company or from transferring any of such subsidiary’s property or other assets to the Company or other subsidiaries of the Company.

We were in compliance with all covenants as described in the Company’s Annual Report, as of ~~June~~September 30, 2020.

~~Table of Contents~~

Net of the ~~$826.1~~$875.8 million of unrestricted cash held as of ~~June~~September 30, 2020, our adjusted leverage ratio would be significantly below 3.0x. In late March 2020, as the COVID-19 crisis evolved, management began executing on a plan to mitigate uncertainty in financial markets by increasing liquidity and obtaining additional non-recourse and non-mark-to-market financing. Partly as a result of maintaining conservative cash levels as of March 31, 2020, the Company was not in compliance with its 3.5x maximum leverage covenant with certain of its lenders but had the benefit of a contractually provided 30-day cure period during which the Company cured such non-compliance by paying down debt (as defined in the relevant borrowing agreements). Refer to Financing Strategy in Current Market Conditions for further disclosures surrounding deleveraging actions completed during ~~the second quarter~~ 2020.

Table of Contents

Results of Operations

A discussion regarding our results of operations for the three months ended ~~June~~September 30, 2020 compared to the three months ended ~~June~~September 30, 2019 is presented below.

Three months ended ~~June~~September 30, 2020 compared to the three months ended ~~June~~September 30, 2019

The following table sets forth information regarding our consolidated results of operations ($ in thousands):


		Three Months Ended June 30,						2020 vs				Three Months Ended September 30,				2020 vs
		2020		2019		2019				2020		2019		2019

Net interest income	Net interest income								Net interest income
Interest income	Interest income	$	62,096	$	85,322	$	(23,226)		Interest income	$	54,621	$	82,251	$	(27,630)
Interest expense	Interest expense	68,425		52,369		16,056			Interest expense	56,398		51,397		5,001
Net interest income	Net interest income	(6,329)		32,953		(39,282)			Net interest income	(1,777)		30,854		(32,631)
Provision for/(release of) loan loss reserves	Provision for/(release of) loan loss reserves	(729)		300		(1,029)			Provision for/(release of) loan loss reserves	(2,512)		—		(2,512)
Net interest income (expense) after provision for loan losses		(5,600)		32,653		(38,253)
Net interest income (expense) after provision for/(release of) loan losses									Net interest income (expense) after provision for/(release of) loan losses	735		30,854		(30,119)

Other income (loss)	Other income (loss)								Other income (loss)
Operating lease income	Operating lease income	23,773		27,780		(4,007)			Operating lease income	25,464		24,405		1,059

Sale of loans, net	Sale of loans, net	(744)		20,264		(21,008)			Sale of loans, net	1,127		11,247		(10,120)
Realized gain (loss) on securities	Realized gain (loss) on securities	(14,798)		4,464		(19,262)			Realized gain (loss) on securities	(303)		3,396		(3,699)
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	401		(990)		1,391			Unrealized gain (loss) on equity securities	—		254		(254)
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	98		11		87			Unrealized gain (loss) on Agency interest-only securities	9		16		(7)
Realized gain (loss) on sale of real estate, net	Realized gain (loss) on sale of real estate, net	(1)		(1,124)		1,123			Realized gain (loss) on sale of real estate, net	21,588		2,082		19,506

Fee and other income	Fee and other income	3,505		7,196		(3,691)			Fee and other income	3,051		5,166		(2,115)
Net result from derivative transactions	Net result from derivative transactions	(813)		(15,457)		14,644			Net result from derivative transactions	260		(9,465)		9,725
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	471		1,564		(1,093)			Earnings (loss) from investment in unconsolidated joint ventures	447		1,094		(647)

Gain (loss) on extinguishment/defeasance of debt	Gain (loss) on extinguishment/defeasance of debt	19,017		—		19,017			Gain (loss) on extinguishment/defeasance of debt	1,167		—		1,167
Total other income (loss)	Total other income (loss)	30,909		43,708		(12,799)			Total other income (loss)	52,810		38,195		14,615
Costs and expenses	Costs and expenses								Costs and expenses
Salaries and employee benefits	Salaries and employee benefits	7,001		14,907		(7,906)			Salaries and employee benefits	7,858		14,319		(6,461)
Operating expenses	Operating expenses	6,224		6,012		212			Operating expenses	3,938		5,314		(1,376)
Real estate operating expenses	Real estate operating expenses	6,034		6,032		2			Real estate operating expenses	8,060		6,270		1,790
Fee expense	Fee expense	1,977		1,183		794			Fee expense	2,476		2,056		420
Depreciation and amortization	Depreciation and amortization	9,816		9,935		(119)			Depreciation and amortization	9,817		9,030		787
Total costs and expenses	Total costs and expenses	31,052		38,069		(7,017)			Total costs and expenses	32,149		36,989		(4,840)
Income (loss) before taxes	Income (loss) before taxes	(5,743)		38,292		(44,035)			Income (loss) before taxes	21,396		32,060		(10,664)
Income tax expense (benefit)	Income tax expense (benefit)	(550)		2,219		(2,769)			Income tax expense (benefit)	14		1,112		(1,098)
Net income (loss)	Net income (loss)	$	(5,193)	$	36,073	$	(41,266)		Net income (loss)	$	21,382	$	30,948	$	(9,566)

Investment Overview

~~Investment activity in~~Activity for the three months ended ~~June~~September 30, 2020 ~~focused on loan, security and real estate activities. We originated and funded $20.5~~includes funding of $8.9 million in principal value of commercial mortgage loans, which was offset by ~~$231.8~~$63.5 million of sales and ~~$327.8~~$229.3 million of principal repayments in the three months ended ~~June~~September 30, 2020. We sold ~~$424.7~~$34.0 million of securities and had ~~$9.1~~$42.4 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of ~~$423.9~~$59.1 million during the three months ended ~~June~~September 30, 2020. We also ~~invested $3.9 million in real estate, which includes $3.9 million of real estate acquired via foreclosure, and~~ received proceeds from the sale of real estate of ~~$0.3 million.~~

~~Investment activity in~~$63.8 million during the three months ended ~~June~~September 30, 2020.

Activity for the three months ended September 30, 2019 ~~focused on loan, security~~includes originating and ~~real estate activities. We originated and funded $418.2~~funding of $722.1 million in principal value of commercial mortgage loans, which was partially offset by ~~$271.2~~$143.7 million of sales and ~~$448.1~~$412.3 million of principal repayments in the three months ended ~~June~~September 30, 2019. We acquired ~~$419.3~~$346.4 million of new securities, which was partially offset by ~~$169.7~~$153.8 million of sales and ~~$86.3~~$68.0 million of amortization in the portfolio, which partially contributed to a net increase in our securities portfolio of ~~$169.3~~$123.0 million during the three months ended ~~June~~September 30, 2019. We also invested ~~$2.7~~$8.8 million in real estate and received proceeds from the sale of real estate of ~~$14.0~~$7.2 million.

Table of Contents

Operating Overview

Net income (loss) totaled ~~$(5.2)~~$21.4 million for the three months ended ~~June~~September 30, 2020, compared to ~~$36.1~~$30.9 million for the three months ended ~~June~~September 30, 2019. The most significant drivers of the ~~$41.3~~$9.5 million decrease are as follows:

•a decrease in net interest income after provision for loan losses of ~~$38.3~~$30.1 million, primarily as a result of the ~~$23.2~~$27.6 million decrease in interest income and the ~~$16.1~~$5.0 million increase in interest expense;

•~~a decrease~~an increase in total other income (loss) of ~~$12.8~~$14.6 million, primarily as a result of a ~~decrease~~$19.5 million increase in realized gain on sale of ~~$21.0~~real estate, net, a $9.7 million increase in net results from derivative transactions, and a $1.2 million increase in gain (loss) on extinguishment of debt, partially offset by a $10.1 million decrease in sale of loans, net, a ~~$19.3~~$3.7 million decrease in realized gain (loss) on securities and a $2.1 million decrease ~~of $3.7 million~~ in fee and other ~~income, partially offset by an increase of $19.0 million in gain (loss) on extinguishment of debt and an increase of $14.6 million in net results from derivative transactions;~~income;

•a decrease in total costs and expenses of ~~$7.0~~$4.8 million compared to the prior year, primarily as a result of a ~~$7.9~~$6.5 million decrease in salaries and employee ~~benefits;~~benefits and a $1.4 million decrease in operating expenses; and

•~~an increase~~a decrease in income tax expense (benefit) of ~~($2.8 million)~~$1.1 million compared to the prior year, primarily attributable to a decrease in forecasted GAAP income in our TRSs.

Income (Loss) Before Taxes

Income (loss) before taxes totaled ~~$(5.7)~~$21.4 million for the three months ended ~~June~~September 30, 2020, compared to ~~$38.3~~$32.1 million for the three months ended ~~June~~September 30, 2019. The significant components of the ~~$44.0~~$10.7 million decrease in income (loss) before taxes are described in the first four bullet points under operating overview above.

Core Earnings

Core earnings, a non-GAAP financial measure, totaled ~~$12.8~~$19.7 million for the three months ended ~~June~~September 30, 2020, compared to ~~$51.0~~$44.1 million for the three months ended ~~June~~September 30, 2019. ~~The~~A significant ~~components~~component of the ~~$38.2~~$24.4 million decrease in core earnings ~~are~~is the ~~$32.8~~$32.6 million decrease in net interest income, which includes a ~~$23.2~~$27.6 million decrease in interest income and a ~~$9.5~~$5.0 million increase in interest expense. Also contributing to the decrease is a ~~$16.3 million decrease in total other income, which includes a~~ decrease of ~~$9.8~~$9.4 million in sale of loans, net, a ~~$4.0 million decrease in operating lease income, a~~ decrease of ~~$3.9~~$3.7 million in gain (loss) on securities and a decrease of ~~$3.7~~$2.1 million in fee and other income, partially offset by an increase of ~~$3.8~~$17.3 million in sale of real estate, net, ~~results from derivative transactions and~~ a decrease of ~~$8.0~~$5.0 million in ~~salaries~~total costs and ~~employee benefits.~~

Our results of operations were significantly impacted by the actions we took to generate liquidity and pay down mark-to-market debt in direct response to the unfavorable market conditions that occurred near the onset of the COVID-19 pandemic. The actions taken by management had multiple impacts on core earnings for the three months ended June 30, 2020. Management believes the actions taken were prompted by the unusual market conditions and therefore outside of Ladder’s core operations. Management believes adjusting for certain transactional charges/gains related to the impact of COVID-19 on its performance measures provides a more useful guide to assess the ongoing core operations of the Company.

The impact from COVID-19 included adjustments related to the unusual market conditions and actions taken by management including: (a) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net, (b) $15.4 million of losses from sales of CMBS, (c) $3.7 million of loss from conduit loan sales, (d) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense, (e) $2.1 million of professional fee expenses included in operating expenses and ~~(f) $0.2~~a $1.2 million increase in gain (loss) on extinguishment/defeasance of severance costs included in salaries and employee benefits. The $34.5 million total of the preceding amounts was partially offset by (g) $19.0 million of gains from the repurchase of and extinguishment of unsecured corporate bond debt at a discount from par, net of (h) $1.5 million of accelerated premium amortization included in interest expense.debt.

See “—Reconciliation of Non-GAAP Financial Measures” for our definition of core earnings and a reconciliation to income (loss) before taxes.

~~Table of Contents~~

Net Interest Income

The ~~$23.2~~$27.6 million decrease in interest income was primarily attributable to lower prevailing LIBOR rates during 2020 and a decrease in our securities and loan portfolios. For the three months ended ~~June~~September 30, 2020, securities investments averaged ~~$1.1~~$1.5 billion and loan investments averaged ~~$3.2~~$2.9 billion. For the three months ended ~~June~~September 30, 2019, securities investments averaged ~~$1.8~~$1.9 billion and loan investments averaged ~~$3.4~~$3.3 billion. There was a ~~$144.9~~$385.9 million decrease in average loan investments, and a ~~$688.9 million~~$0.4 billion decrease in average securities investments.

The ~~$16.1~~$5.0 million increase in interest expense was primarily attributable to an increase in interest expense on corporate bonds issued in 2020, prepayment penalties on repayment of mark-to-market borrowings and hyper amortization of deferred issuance costs as a result of the retirement of corporate bonds in the three months ended ~~June~~September 30, 2020. The increase is also driven by ~~a full quarter of~~ interest expense on the fully drawn revolver and the addition of the CLO and secured financing facility, partially offset by a decrease in interest expense on FHLB debt.

The ~~$38.3~~$30.1 million decrease in net interest income after provision for loan losses was primarily attributable to the decrease in net interest income discussed above and the increase in interest expense discussed above and the ~~$1.0~~$2.5 million decrease in provision for loan losses discussed below.

Table of Contents

As of ~~June~~September 30, 2020, the weighted average yield on our mortgage loan receivables was ~~6.7%~~6.8%, compared to ~~7.9%~~7.2% as of ~~June~~September 30, 2019 as the weighted average yield on new loans originated or funded was lower than the weighted average yield on loans that were securitized or paid off. As of ~~June~~September 30, 2020, the weighted average interest rate on borrowings against our mortgage loan receivables was ~~4.8%~~5.0%, compared to ~~3.9%~~3.6% as of ~~June~~September 30, 2019. The increase in the rate on borrowings against our mortgage loan receivables from ~~June~~September 30, 2019 to ~~June~~September 30, 2020 was primarily due to higher borrowing rates on new sources of financing obtained during ~~the three months ended June 30,~~ 2020. As of ~~June~~September 30, 2020, we had outstanding borrowings secured by our mortgage loan receivables equal to ~~32.9%~~33.5% of the carrying value of our mortgage loan receivables, compared to ~~43.6%~~39.4% as of ~~June~~September 30, 2019.

As of ~~June~~September 30, 2020, the weighted average yield on our real estate securities was 1.6%, compared to ~~3.3%~~3.2% as of ~~June~~September 30, 2019, ~~as the weighted average yield on securities purchased was lower than the weighted average yield on securities that were sold or paid off,~~ primarily due to lower prevailing market rates ~~during the three months ended June~~as of September 30, ~~2020.~~2020 compared to September 30, 2019. As of ~~June~~September 30, 2020, the weighted average interest rate on borrowings against our real estate securities was ~~2.6%~~1.4%, compared to ~~3.0%~~2.7% as of ~~June~~September 30, 2019. The decrease in the rate on borrowings against our real estate securities from ~~June~~September 30, 2019 to ~~June~~September 30, 2020 was primarily due to lower prevailing market borrowing rates as of ~~June~~September 30, 2020 compared to ~~June~~September 30, 2019. As of ~~June~~September 30, 2020, we had outstanding borrowings secured by our real estate securities equal to ~~76.9%~~73.6% of the carrying value of our real estate securities, compared to ~~73.8%~~86.1% as of ~~June~~September 30, 2019.

Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of ~~June~~September 30, 2020, the weighted average interest rate on mortgage borrowings against our real estate was 5.0%, compared to ~~5.1%~~5.0% as of ~~June~~September 30, 2019. As of ~~June~~September 30, 2020, we had outstanding borrowings secured by our real estate equal to ~~77.3%~~77.7% of the carrying value of our real estate, compared to ~~74.6%~~73.7% as of ~~June~~September 30, 2019.

~~Table of Contents~~

Provision for Loan Losses

In compliance with the new CECL reporting requirements, adopted on January 1, 2020, the Company has supplemented the existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. Based on the Company’s process, at adoption, on January 1, 2020, the Company recorded a CECL Reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded three loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL Reserve reduced total shareholder’s equity by $5.8 million (or approximately $0.05 of book value per share of common stock). As of June 30, 2020, the Company released CECL reserves of $(0.7) million for a total CECL reserve of $29.4 million. This excludes five loans that previously had an aggregate of $20.7 million of asset-specific reserves and a carrying value of $76.9 million as of June 30, 2020.

The change of ~~$(0.7)~~$(2.5) million ~~in the quarter~~ is reflected as a decrease ~~of reserve~~ to provision ~~expense~~for/(release of) loan loss reserves of ~~$(0.3)~~$(2.0) million, and a decrease in reserve on unfunded commitments of ~~$(0.4) million.~~$(0.5) million during the three months ended September 30, 2020. These decreases are primarily due to the decrease in the size of our loan portfolio, offset by an update of the macro economic assumptions used in the Company’s CECL evaluation in the current quarter. For additional information, refer to “Allowance for ~~Loan~~Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables to the consolidated financial statements.

We determined that ano provision ~~expense~~ for loan losses ~~of $0.3 million~~ was required for the three months ended ~~June~~September 30, 2019. The provision consisted of a portfolio-based, general reserve of $0.3 million for the expected losses over the remaining portfolio of mortgage loan receivables held for investment, and no asset-specific reserve.

Operating Lease Income

The ~~decrease~~increase of ~~$4.0~~$1.1 million in operating lease income was primarily attributable to ~~income related to a one time lease termination payment received in 2019. This decrease was partially offset by income on properties acquired in 2020~~real estate purchases made during 2019 and ~~a full period of operations on properties acquired in 2019.~~2020. Tenant recoveries are included in operating lease income.

Sales of Loans, Net

Income (loss) from sales of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income from sales of loans, net also includes realized losses on loans related to lower of cost or market adjustments. During the three months ended ~~June~~September 30, 2020, we sold/transferred ~~two~~eight mortgage loan receivables held for sale with an aggregate outstanding principal balance of ~~$68.1~~$60.3 million. We also sold ~~five~~one mortgage loan ~~receivables~~receivable held for investment, net, at amortized cost, with an aggregate outstanding principal balance of ~~$172.0~~$7.0 million during the three months ended ~~June~~September 30, 2020. In the three months ended ~~June~~September 30, 2019, we ~~sold /transferred 22~~sold/transferred 10 loans with an aggregate outstanding principal balance of ~~$237.8~~$140.7 million. During the three months ended ~~June~~September 30, 2020 ~~we released $7.6 million of realized losses on loans related to lower of cost or market adjustments. During the three months ended June 30,~~and 2019, we recorded no realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter. The ~~$21.0~~$10.1 million decrease was predominantly a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic.

Table of Contents

Realized Gain (Loss) on Securities

We sold ~~$424.7~~$34.0 million of securities for the three months ended ~~June~~September 30, 2020. We sold ~~$169.7~~$153.8 million of securities for the three months ended ~~June~~September 30, 2019. The decrease of ~~$19.3~~$3.7 million in realized gain (loss) on securities is a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic. Included in realized gain (loss) on securities are zero other than temporary impairments on securities for the three months ended September 30, 2020, compared to $(0.1) million for the three months ended September 30, 2019.

Unrealized Gain (Loss) on Equity Securities

~~Unrealized~~There were no unrealized gain (loss) on equity securities ~~represented a gain~~as of ~~$0.4 million for the three months ended June~~September 30, 2020, compared to ~~$1.0~~$0.3 million ~~for the three months ended June~~as of September 30, 2019. The Company has elected the fair market value option for accounting for these equity securities and changes in fair value are recorded in current period earnings.

Unrealized Gain (Loss) on Agency Interest-Only Securities

The ~~positive~~negative change of ~~$0.1 million~~$6.5 thousand in unrealized gain (loss) on Agency interest-only securities was due to change in fair value of the securities.

~~Table of Contents~~

Realized Gain (Loss) on Sale of Real Estate, Net

The increase of ~~$1.1~~$19.5 million in realized gain (loss) on sale of real estate, net was primarily a result of the commercial real estate and residential condominium sales discussed below.

During the three months ended ~~June~~September 30, 2020, ~~and~~we sold one single-tenant net leased property, resulting in a net gain (loss) on sale of $4.4 million. During the three months ended September 30, 2019, we sold no single-tenant net leased properties.

During the three months ended ~~June~~September 30, 2020, ~~we sold no diversified commercial real estate properties. During the three months ended June 30, 2019,~~ we sold two diversified commercial real estate properties, resulting in a net gain (loss) on sale of ~~$(1.3)~~$17.1 million. During the three months ended September 30, 2019, we sold one diversified commercial real estate properties resulting in a net gain (loss) on sale of $2.1 million.

During the three months ended ~~June~~September 30, 2020, we sold one residential condominium units from Terrazas River Park Village in Miami, FL, resulting in a net gain on sale of ~~$55.~~$17.4 thousand. During the three months ended ~~June~~September 30, 2019, we sold ~~seven~~one residential condominium units from Terrazas River Park Village in Miami, FL, resulting in a net gain on sale of ~~$0.2 million.~~$32.2 thousand.

Impairment of Real Estate

There was no impairment of real estate for the three months ended ~~June~~September 30, 2020 and ~~June~~September 30, 2019.

Fee and Other Income

We generate fee and other income from origination fees, exit fees and other fees on the loans we originate and in which we invest, unrealized gains (losses) on our investment in mutual fund and dividend income on our investment in FHLB stock and equity securities. The ~~$3.7~~$2.1 million decrease in fee and other income year-over-year was primarily due to a decrease in exit fees, origination fees and ~~a realized loss on our investment in the Ladder Select Bond Fund (the “Fund”), a mutual fund.~~dividend income.

Table of Contents

Net Result from Derivative Transactions

Net result from derivative transactions represented a ~~loss~~gain of ~~$0.8~~$0.3 million for the three months ended ~~June~~September 30, 2020, which was comprised of an unrealized gain of $0.1 million and a realized gain of $0.2 million, compared to a loss of $9.5 million for the three months ended September 30, 2019, which was comprised of an unrealized loss of $0.6 million and a realized loss of ~~$0.2 million, compared to a loss of $15.5 million for the three months ended June 30, 2019, which was comprised of an unrealized loss of $1.0 million and a realized loss of $14.5~~$8.9 million, resulting in a positive change of ~~$14.6~~$9.7 million. The hedge positions were related to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of interest rate futures that we employed in an effort to hedge the interest rate risk on the financing of our fixed rate assets and the net interest income we earn against the impact of changes in interest rates. The ~~loss~~gain in 2020 was primarily related to movement in interest rates during the three months ended ~~June~~September 30, 2020. The total net result from derivative transactions is composed of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.

Earnings (Loss) from Investment in Unconsolidated Joint Ventures

Earnings (loss) from our investment in Grace Lake JV totaled ~~$0.3~~$0.2 million and ~~$0.6~~$0.5 million for the three months ended ~~June~~September 30, 2020 and 2019, respectively. Earnings (loss) from our investment in 24 Second Avenue totaled $0.2 million and ~~$0.9~~$0.6 million for the three months ended ~~June~~September 30, 2020 and 2019, respectively. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures for further detail.

Gain (Loss) on Extinguishment/Defeasance of Debt

There was a ~~$19.0~~$1.2 million gain (loss) on extinguishment/defeasance of debt ~~totaled~~ for the three months ended ~~June~~September 30, 2020. During the three months ended ~~June~~September 30, 2020, the Company retired ~~$72.8~~$6.2 million of principal of the 2027 Notes for a repurchase price of ~~$61.2~~$5.5 million, recognizing a ~~$10.6~~$0.6 million net gain on extinguishment of debt after recognizing ~~$(1.0) million~~$(80.3) thousand of unamortized debt issuance costs associated with the retired debt, the Company retired ~~$45.2~~$2.8 million of principal of the 2025 Notes for a repurchase price of ~~$38.5~~$2.6 million, recognizing a ~~$6.2~~$0.2 million net gain on extinguishment of debt after recognizing ~~$(0.4) million~~$(24.6) thousand of unamortized debt issuance costs associated with the retired debt, the Company retired ~~$14.4~~$19.7 million of principal of the 2022 Notes for a repurchase price of ~~$13.8~~$19.4 million, recognizing a ~~$0.6~~$0.2 million net gain on extinguishment of debt after recognizing $(0.1) million of unamortized debt issuance costs associated with the retired debt and the Company retired ~~$6.7~~$7.2 million of principal of the 2021 Notes for a repurchase price of ~~$6.5~~$7.1 million, recognizing a ~~$0.2 million~~$3.2 thousand net gain on extinguishment of debt after recognizing ~~$(16.9)~~$(13.9) thousand of unamortized debt issuance costs associated with the retired debt. There was no gain (loss) on extinguishment/defeasance of debt for the three months ended ~~June~~September 30, 2019.

~~Table of Contents~~

Salaries and Employee Benefits

Salaries and employee benefits totaled ~~$7.0~~$7.9 million for the three months ended ~~June~~September 30, 2020, compared to ~~$14.9~~$14.3 million for the three months ended ~~June~~September 30, 2019. Salaries and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The decrease of ~~$7.9~~$6.5 million in compensation expense was primarily attributable to the ~~fact that the Company recorded no~~reduction in compensation expense related to salaries and bonuses due to the significant market disruption caused by the COVID-19 pandemic and the substantial economic uncertainty present in the commercial real estate market and overall economy during the three months ended ~~June~~September 30, ~~2020.~~2020 compared to the three months ended September 30, 2019.

Operating Expenses

Operating expenses are primarily comprised of professional fees, lease expense and technology expenses. The ~~increase~~decrease of ~~$0.2~~$1.4 million was primarily related to ~~an increase~~a decrease in professional fees ~~partially offset by a decrease in other operating expenses~~ during the three months ended ~~June~~September 30, 2020.

Real Estate Operating Expenses

The increase of ~~$2.0 thousand~~$1.8 million in real estate operating expenses primarily relates to the acquisition of real estate in 2019 and 2020, partially offset by ~~the sale of~~ real estate sales in ~~2020 and a decrease in operating expenses for condominium properties.~~2020.

Table of Contents

Fee Expense

Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The increase of ~~$0.8~~$0.4 million in fee expense was primarily attributable to an increase in other professional fees, partially offset by a decrease in financing cost fees, legal fees paid for loan and real estate assets, and dead deal costs in the three months ended ~~June~~September 30, 2020.

Depreciation and Amortization

The ~~$0.1~~$0.8 million ~~decrease~~increase in depreciation and amortization was ~~primarily~~ attributable to the ~~timing the~~acquisition of real estate ~~sales during each quarter.~~in 2019 and 2020.

Income Tax (Benefit) Expense

Most of our consolidated income tax provision related to the business units held in our TRSs. The ~~increase~~decrease in income tax expense (benefit) of ~~($2.8 million)~~$1.1 million is primarily attributable to ~~a reduction in net interest income~~operating losses in our ~~TRSs as well as the decrease in income from sale of loans.~~

TRSs.

Table of Contents

Results of Operations

A discussion regarding our results of operations for the ~~six~~nine months ended ~~June~~September 30, 2020 compared to the ~~six~~nine months ended ~~June~~September 30, 2019 is presented below.

~~Six~~Nine months ended ~~June~~September 30, 2020 compared to the ~~six~~nine months ended ~~June~~September 30, 2019

The following table sets forth information regarding our consolidated results of operations ($ in thousands):


		Six Months Ended June 30,						2020 vs		Nine Months Ended September 30,				2020 vs
		2020		2019		2019				2020		2019		2019

Net interest income	Net interest income								Net interest income
Interest income	Interest income	$	134,686	$	171,789	$	(37,103)		Interest income	$	189,306	$	254,040	$	(64,734)
Interest expense	Interest expense	119,827		103,618		16,209			Interest expense	176,225		155,015		21,210
Net interest income	Net interest income	14,859		68,171		(53,312)			Net interest income	13,081		99,025		(85,944)
Provision for/(release of) loan loss reserves	Provision for/(release of) loan loss reserves	25,852		600		25,252			Provision for/(release of) loan loss reserves	23,340		600		22,740
Net interest income (expense) after provision for loan losses		(10,993)		67,571		(78,564)
Net interest income (expense) after provision for/(release of) loan losses									Net interest income (expense) after provision for/(release of) loan losses	(10,259)		98,425		(108,684)

Other income (loss)	Other income (loss)								Other income (loss)
Operating lease income	Operating lease income	50,101		56,701		(6,600)			Operating lease income	75,565		81,106		(5,541)

Sale of loans, net	Sale of loans, net	261		27,342		(27,081)			Sale of loans, net	1,387		38,589		(37,202)
Realized gain (loss) on securities	Realized gain (loss) on securities	(11,787)		7,329		(19,116)			Realized gain (loss) on securities	(12,089)		10,726		(22,815)
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	(132)		1,088		(1,220)			Unrealized gain (loss) on equity securities	(132)		1,341		(1,473)
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	174		22		152			Unrealized gain (loss) on Agency interest-only securities	183		38		145
Realized gain (loss) on sale of real estate, net	Realized gain (loss) on sale of real estate, net	10,528		(1,119)		11,647			Realized gain (loss) on sale of real estate, net	32,116		963		31,153
Impairment of real estate	Impairment of real estate	—		(1,350)		1,350			Impairment of real estate	—		(1,350)		1,350
Fee and other income	Fee and other income	5,024		11,882		(6,858)			Fee and other income	8,075		17,047		(8,972)
Net result from derivative transactions	Net result from derivative transactions	(16,248)		(26,491)		10,243			Net result from derivative transactions	(15,988)		(35,956)		19,968
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	912		2,522		(1,610)			Earnings (loss) from investment in unconsolidated joint ventures	1,359		3,617		(2,258)

Gain (loss) on extinguishment/defeasance of debt	Gain (loss) on extinguishment/defeasance of debt	21,077		(1,070)		22,147			Gain (loss) on extinguishment/defeasance of debt	22,244		(1,070)		23,314
Total other income (loss)	Total other income (loss)	59,910		76,856		(16,946)			Total other income (loss)	112,720		115,051		(2,331)
Costs and expenses	Costs and expenses								Costs and expenses
Salaries and employee benefits	Salaries and employee benefits	24,023		38,481		(14,458)			Salaries and employee benefits	31,880		52,800		(20,920)
Operating expenses	Operating expenses	12,018		11,413		605			Operating expenses	15,957		16,727		(770)
Real estate operating expenses	Real estate operating expenses	13,981		11,506		2,475			Real estate operating expenses	22,041		17,776		4,265
Fee expense	Fee expense	3,415		2,895		520			Fee expense	5,892		4,951		941
Depreciation and amortization	Depreciation and amortization	19,825		20,162		(337)			Depreciation and amortization	29,642		29,192		450
Total costs and expenses	Total costs and expenses	73,262		84,457		(11,195)			Total costs and expenses	105,412		121,446		(16,034)
Income (loss) before taxes	Income (loss) before taxes	(24,345)		59,970		(84,315)			Income (loss) before taxes	(2,951)		92,030		(94,981)
Income tax expense (benefit)	Income tax expense (benefit)	(5,091)		(634)		(4,457)			Income tax expense (benefit)	(5,078)		478		(5,556)
Net income (loss)	Net income (loss)	$	(19,254)	$	60,604	$	(79,858)		Net income (loss)	$	2,127	$	91,552	$	(89,425)

Investment Overview

~~Investment activity in~~Activity for the ~~six~~nine months ended ~~June~~September 30, 2020 ~~focused on loan, security~~includes originating and ~~real estate activities. We originated and funded $547.2~~funding of $556.1 million in principal value of commercial mortgage loans, which was offset by ~~$421.2~~$484.7 million of sales and ~~$446.4~~$675.7 million of principal repayments in the ~~six~~nine months ended ~~June~~September 30, 2020. We acquired ~~$438.3~~$439.4 million of new securities, which was offset by ~~$532.2~~$566.2 million of sales and ~~$52.8~~$95.2 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of ~~$214.6~~$273.7 million during the ~~six~~nine months ended ~~June~~September 30, 2020. We also invested $31.7 million in real estate, which includes $25.4 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of ~~$30.4~~$94.2 million.

Table of Contents

~~Investment activity in~~Activity for the ~~six~~nine months ended ~~June~~September 30, 2019 ~~focused on loan, security~~includes originating and ~~real estate activities. We originated and funded $817.8 million~~funding $1.5 billion in principal value of commercial mortgage loans, which was offset by ~~$430.6~~$574.3 million of sales and ~~$693.8 million~~$1.1 billion of principal repayments in the ~~six~~nine months ended ~~June~~September 30, 2019. We acquired ~~$852.2 million~~$1.2 billion of new securities, which was partially offset by ~~$384.4~~$538.2 million of sales and ~~$110.4~~$178.5 million of amortization in the portfolio, which partially contributed to a net increase in our securities portfolio of ~~$378.3~~$501.3 million during the ~~six~~nine months ended ~~June~~September 30, 2019. We also invested ~~$23.3~~$32.1 million in real estate, which includes $18.2 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of ~~$15.7~~$22.9 million.

Operating Overview

Net income (loss) totaled ~~$(19.3)~~$2.1 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$60.6~~$91.6 million for the ~~six~~nine months ended ~~June~~September 30, 2019. Net income (loss) for the ~~six~~nine months ended ~~June~~September 30, 2020 were significantly impacted by management’s actions to generate liquidity and pay down mark-to-market financing in direct response to the COVID-19 pandemic. The most significant drivers of the ~~$79.9~~$89.4 million decrease are as follows:

•a decrease in net interest income after provision for loan losses of ~~$53.3~~$108.7 million, primarily as a result of the ~~$25.3 million increase in provision for loan losses related to the adoption of CECL. Also contributing was a $37.1~~$64.7 million decrease in interest income and a ~~$16.2~~$21.2 million increase in interest ~~expense;~~expense. Also contributing was a $22.7 million increase in provision for loan loss reserves related to the adoption of CECL;

•a decrease in total other income (loss) of ~~$16.9~~$2.3 million, primarily as a result of a decrease of ~~$27.1~~$37.2 million in sales of loans, a decrease of ~~$19.1~~$22.8 million in realized gains (losses) on securities, a decrease of ~~$6.9~~$5.5 million on operating lease income, a decrease of $9.0 million on fee and other income, ~~a decrease of $6.6 million on operating lease income,~~ partially offset by a ~~$11.6~~$20.0 million increase in net results from derivative transactions and $31.2 million increase in profits on sales of real ~~estate and a $10.3 million increase in net results from derivative transactions;~~estate;

•a decrease in total costs and expenses of ~~$11.2~~$16.0 million compared to the prior year, primarily attributable to a ~~$14.5~~$20.9 million decrease in salaries and employee benefit, partially offset by a ~~$2.5~~$4.3 million increase in real estate operating expenses; and

•A ($~~4.5~~5.6 million) increase in income tax expense (benefit) compared to the prior year, primarily attributable to a decrease in forecasted GAAP income in our TRSs.

Income (Loss) Before Taxes

Income (loss) before taxes totaled ~~$(24.3)~~$(3.0) million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$60.0~~$92.0 million for the ~~six~~nine months ended ~~June~~September 30, 2019. The significant components of the ~~$84.3~~$95.0 million decrease in income (loss) before taxes are described in the first three bullet points under operating overview above.

Core Earnings

Core earnings, a non-GAAP financial measure, totaled ~~$43.6~~$63.3 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$97.9~~$142.0 million for the ~~six~~nine months ended ~~June~~September 30, 2019. Core earnings for the ~~six~~nine months ended ~~June~~September 30, 2020 were significantly impacted by management’s actions to generate liquidity and pay down mark-to-market financing in direct response to the COVID-19 pandemic. The significant components of the ~~$54.3~~$78.7 million decrease in core earnings are a decrease of $85.3 million in net interest income after provision for loan losses, a decrease in total other income (loss) of ~~$12.9~~$5.7 million, primarily as a result of a decrease of ~~$16.1~~$25.5 million in sale of loans, net, a decrease of ~~$6.9~~$9.0 million in fee and other income, a decrease of ~~$6.6~~$5.5 million in operating lease income and a decrease of ~~$3.7~~$7.4 million in gain (loss) on securities and ~~an increase of $3.1 million in gain (loss) on extinguishment of debt,~~, partially offset by an increase of ~~$9.6~~$26.9 million in sale of real estate, net, an increase of ~~$7.9~~$11.5 million in net results from derivative transactions, an increase of $4.3 million in gain (loss) on extinguishment of debt and a decrease of ~~$14.6~~$21.3 million in salaries and employee benefits.

Our results of operations were significantly impacted by the actions we took to generate liquidity and pay down mark-to-market debt in direct response to the unfavorable market conditions that occurred near the onset of the COVID-19 pandemic. The actions taken by management had multiple impacts on core earnings for the ~~three~~nine months ended ~~June~~September 30, 2020. Management believes the actions taken were prompted by the unusual market conditions and therefore outside of Ladder’s core operations. Management believes adjusting for certain transactional charges/gains related to the impact of COVID-19, for the three months ended June 30, 2020, on its performance measures provides a more useful guide to assess the ongoing core operations of the Company.

Table of Contents

The impact from COVID-19 included adjustments related to the unusual market conditions and actions taken by management including: (a) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net, (b) $15.4 million of losses from sales of CMBS, (c) $3.7 million of loss from conduit loan sales, (d) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense, (e) $2.1 million of professional fee expenses included in operating expenses and (f) $0.2 million of severance costs included in salaries and employee benefits. The $34.5 million total of the preceding amounts was partially offset by (g) $19.0 million of gains from the repurchase of and extinguishment of unsecured corporate bond debt at a discount from par, net of (h) $1.5 million of accelerated premium amortization included in interest expense.

See “—Reconciliation of Non-GAAP Financial Measures” for our definition of core earnings and a reconciliation to income (loss) before taxes.

Net Interest Income

The ~~$37.1~~$64.7 million decrease in interest income was primarily attributable to lower prevailing LIBOR rates during 2020 and a decrease in our securities and loan portfolios. For the ~~six~~nine months ended ~~June~~September 30, 2020, securities investments averaged ~~$1.4~~$1.7 billion and loan investments averaged ~~$3.3~~$3.2 billion. For the ~~six~~nine months ended ~~June~~September 30, 2019, securities investments averaged ~~$1.6~~$1.7 billion and loan investments averaged $3.5 billion. There was a ~~$180.6~~$261.8 million decrease in average loan investments, and a ~~$237.5~~$57.6 million decrease in average securities investments.

The ~~$16.2~~$21.2 million increase in interest expense was primarily attributable to an increase in interest expense on corporate bonds issued in 2020, prepayment penalties on repayment of mark-to-market borrowings and hyper amortization of deferred issuance costs as a result of the retirement of corporate bonds in the ~~six~~nine months ended ~~June~~September 30, 2020. The increase was also driven by ~~a full quarter of~~ interest expense on the fully drawn revolver and the addition of the CLO and secured financing facility, partially offset by a decrease in interest expense on FHLB debt.

The ~~$78.6~~$108.7 million decrease in net interest income after provision for loan losses was primarily attributable to the decrease in net interest income and the increase in interest expense discussed above.

As of ~~June~~September 30, 2020, the weighted average yield on our mortgage loan receivables was ~~6.7%~~6.8%, compared to ~~7.9%~~7.2% as of ~~June~~September 30, 2019 as the weighted average yield on new loans originated was lower than the weighted average yield on loans that were securitized or paid off. As of ~~June~~September 30, 2020, the weighted average interest rate on borrowings against our mortgage loan receivables was ~~4.8%~~5.0%, compared to ~~3.9%~~3.6% as of ~~June~~September 30, 2019. The increase in the rate on borrowings against our mortgage loan receivables from ~~June~~September 30, 2019 to ~~June~~September 30, 2020 was primarily due to higher borrowing rates on new sources of financing obtained during the ~~three~~nine months ended ~~June~~September 30, 2020. As of ~~June~~September 30, 2020, we had outstanding borrowings secured by our mortgage loan receivables equal to ~~32.9%~~33.5% of the carrying value of our mortgage loan receivables, compared to ~~43.6%~~39.4% as of ~~June~~September 30, 2019.

Table of Contents

Provision for Loan Losses

In compliance with the new CECL reporting requirements, adopted on January 1, 2020, the Company has supplemented the existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. Based on the Company’s process, at adoption, on January 1, 2020, the Company recorded a CECL Reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded three loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL Reserve reduced total shareholder’s equity by $5.8 million (or approximately $0.05 of book value per share of common stock). As of June 30, 2020, the Company recorded additional CECL reserves of $(0.7) million for a total CECL reserve of $29.4 million. This excludes five loans that previously had an aggregate of $20.7 million of asset-specific reserves and a carrying value of $76.9 million as of June 30, 2020.

The change of ~~$17.9~~$15.3 million in the ~~six~~nine months ended ~~June~~September 30, 2020 is reflected as an increase of reserve to provision ~~expense~~ of ~~$17.6~~$15.6 million, and ~~an increase~~a decrease in reserve on unfunded commitments of ~~$0.2~~$(0.3) million. These ~~increases~~increases/decreases are primarily due to the update of the macro economic assumptions used in the Company’s CECL evaluation to reflect a recessionary macro economic scenario due to current market conditions instead of the more stable “Baseline” scenario from the Federal Reserve that was utilized in the January 1, 2020 CECL reserve ~~analysis.~~analysis, partially offset by a decrease in unfunded commitments. In addition to the CECL reserve, the Company determined that an asset-specific reserve of $8.0 million was required relating to two of the Company’s loans for the ~~six~~nine months ended ~~June~~September 30, 2020. For additional information, refer to “Allowance for ~~Loan~~Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables to the consolidated financial statements.

We determined that a provision ~~expense~~ for loan losses of $0.6 million was required for the ~~six~~nine months ended ~~June~~September 30, 2019. The provision consisted of a portfolio-based, general reserve of $0.6 million for the expected losses over the remaining portfolio of mortgage loan receivables held for investment, and no asset-specific reserve.

Operating Lease Income

The decrease of ~~$6.6~~$5.5 million in operating lease income was primarily attributable to sales of real estate in 2019 and 2020, partially offset by income on properties acquired in 2020 and a full period of operations on properties acquired in 2019. Tenant recoveries are included in operating lease income.

Sale of Loans, Net

Income (loss) from sale of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income (loss) from sale of loans, net also includes realized losses on loans related to lower of cost or market adjustments. During the ~~six~~nine months ended ~~June~~September 30, 2020, we sold/transferred 2230 loans with an aggregate outstanding principal balance of ~~$253.5~~$313.7 million. During the ~~six~~nine months ended ~~June~~September 30, 2020, we recorded ~~$2.0 thousand~~no realized losses on loans related to lower of cost or market adjustments. We also sold ~~five~~six mortgage loan receivables held for investment, net, at amortized cost, with an aggregate outstanding principal balance of ~~$172.0~~$179.1 million during the ~~six~~nine months ended ~~June~~September 30, 2020. During the ~~six~~nine months ended ~~June~~September 30, 2019, we sold/transferred 3646 loans with an aggregate outstanding principal balance of ~~$407.5~~$548.1 million. During the ~~six~~nine months ended ~~June~~September 30, 2019, we recorded no realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter. The ~~$27.1~~$37.2 million decrease was predominantly a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic.

Realized Gain (Loss) on Securities

For the ~~six~~nine months ended ~~June~~September 30, 2020, we sold ~~$532.2~~$566.2 million of securities, comprised of ~~$513.5~~$547.7 million of CMBS, no U.S. Agency Securities, $4.0 million of corporate bonds and ~~$14.7~~$14.5 million of equity securities. For the ~~six~~nine months ended ~~June~~September 30, 2019, we sold ~~$384.4~~$538.2 million of securities, comprised of ~~$357.3~~$500.8 million of CMBS, no U.S. Agency Securities, ~~$22.7~~$33.0 million of corporate bonds and $4.4 million of equity securities. The decrease of ~~$19.1~~$22.8 million is a result of our financing and liquidity measures implemented to date in direct response to the COVID-19 pandemic. Other than temporary impairments on securities of $(0.3) million are included in realized gain (loss) on securities for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~zero~~$(0.1) million for the ~~six~~nine months ended ~~June~~September 30, 2019, an increase of ~~$(0.3)~~$(0.2) million.

Unrealized Gain (Loss) on Equity Securities

Unrealized gain (loss) on equity securities represented $(0.1) million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to ~~$1.1~~$1.3 million for the ~~six~~nine months ended ~~June~~September 30, 2019. The Company has elected the fair market value option for accounting for these equity securities and changes in fair value are recorded in current period earnings.

Table of Contents

Unrealized Gain (Loss) on Agency Interest-Only Securities

The positive change of ~~$0.2~~$0.1 million in unrealized gain (loss) on Agency interest-only securities was due to the mark-to-market adjustments on our securities portfolio.

Realized Gain (Loss) on Sale of Real Estate, Net

The increase of ~~$11.6~~$31.2 million in realized gain (loss) on sale of real estate, net was a result of the commercial real estate and residential condominium sales discussed below.

During the ~~six~~nine months ended ~~June~~September 30, 2020, ~~and~~we sold one single-tenant net leased property, resulting in a net gain (loss) on sale of $4.4 million. During the nine months ended September 30, 2019, we sold no single-tenant net leased properties.

During the ~~six~~nine months ended ~~June~~September 30, 2020, we sold ~~eight~~ten diversified commercial real estate properties, resulting in a net gain (loss) on sale of ~~$10.5~~$27.7 million. During the ~~six~~nine months ended ~~June~~September 30, 2019, we sold ~~two~~three diversified commercial real estate properties resulting in a net gain (loss) on sale of ~~$(1.3)~~$0.7 million.

During the ~~six~~nine months ended ~~June~~September 30, 2020, we sold ~~three~~four residential condominium units from Terrazas River Park Village in Miami, FL, resulting in a net gain on sale of ~~$7.1~~$24.4 thousand. During the ~~six~~nine months ended ~~June~~September 30, 2019, income from sales of residential condominiums totaled $0.4 million. We sold no residential condominium units from Veer Towers in Las Vegas, NV, but sold 1314 residential condominium units from Terrazas River Park Village in Miami, FL, resulting in a net gain on sale of $0.4 million.

Impairment of Real Estate

There was no impairment of real estate for the ~~six~~nine months ended ~~June~~September 30, 2020. Impairment of real estate of $1.4 million was recorded for the ~~six~~nine months ended ~~June~~September 30, 2019, attributable to the receipt of a lease termination payment on a single-tenant two-story office building in Wayne, NJ. See Note 5, Real Estate and Related Lease Intangibles, Net for further detail.

Fee and Other Income

We generated fee income from origination fees, exit fees and other fees on the loans we originate and in which we invest, unrealized gains (losses) on our investment in a mutual fund and dividend income on our investment in FHLB stock and equity securities. The ~~$6.9~~$9.0 million decrease in fee and other income year-over-year was primarily due to a decrease in exit fees, origination fees and dividend income. Also contributing was a realized loss on our investment in the ~~Ladder Select Bond~~ Fund, ~~(the “Fund”), a mutual fund.~~which was liquidated on June 22, 2020.

Net Result from Derivative Transactions

Net result from derivative transactions represented a loss of ~~$16.2~~$16.0 million for the ~~six~~nine months ended ~~June~~September 30, 2020, which was comprised of an unrealized loss of ~~$0.2~~$0.1 million and a realized loss of ~~$16.0~~$15.9 million, compared to a loss of ~~$26.5~~$36.0 million, for the ~~six~~nine months ended ~~June~~September 30, 2019, which was comprised of an unrealized gain of ~~$1.5~~$0.9 million and a realized loss of ~~$28.0~~$36.9 million, resulting in a positive change of ~~$10.3~~$20.0 million. The hedge positions were related to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of interest rate futures that we employed in an effort to hedge the interest rate risk on the financing of our fixed rate assets and the net interest income we earn against the impact of changes in interest rates. The loss in 2020 was primarily related to movement in interest rates during the ~~six~~nine months ended ~~June~~September 30, 2020. The total net result from derivative transactions is comprised of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.

Table of Contents

Earnings (Loss) from Investment in Unconsolidated Joint Ventures

Earnings from our investment in Grace Lake LLC totaled ~~$0.4~~$0.7 million and ~~$1.0~~$1.5 million for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, respectively. Earnings (loss) from our investment in 24 Second Avenue totaled ~~$0.5~~$0.7 million and ~~$1.5~~$2.1 million for the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, respectively. ~~The gain in~~Earnings for the ~~six~~nine months ended ~~June~~September 30, 2019 isincluded a gain due to a recapitalization of our investment in 24 Second Avenue. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures for further detail. The gain in the ~~six~~nine months ended ~~June~~September 30, 2020 is attributable to equity and earnings on our investments.

~~Table of Contents~~

Gain (Loss) on Extinguishment/Defeasance of Debt

Gain (loss) on extinguishment/defeasance of debt totaled ~~$21.1~~$22.2 million for the ~~six~~nine months ended ~~June~~September 30, 2020. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$92.0~~$98.2 million of principal of the 2027 Notes for a repurchase price of ~~$78.4~~$83.9 million, recognizing a ~~$12.3~~$12.9 million net gain on extinguishment of debt after recognizing $(1.3) million of unamortized debt issuance costs associated with the retired debt, the Company retired ~~$49.2~~$52.0 million of principal of the 2025 Notes for a repurchase price of ~~$42.6~~$45.1 million, recognizing a ~~$6.2~~$6.4 million net gain on extinguishment of debt after recognizing $(0.5) million of unamortized debt issuance costs associated with the retired debt, the Company retired ~~$14.4~~$34.2 million of principal of the 2022 Notes for a repurchase price of ~~$13.8~~$33.2 million, recognizing a ~~$0.6~~$0.7 million net gain on extinguishment of debt after recognizing ~~$(0.1)~~$(0.2) million of unamortized debt issuance costs associated with the retired debt and, the Company retired ~~$7.7~~$14.9 million of principal of the 2021 Notes for a repurchase price of ~~$7.5~~$14.6 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing ~~$(20.0)~~$(34.0) thousand of unamortized debt issuance costs associated with the retired ~~debt..~~debt.

Gain (loss) on extinguishment/defeasance of debt totaled $(1.1) million for the ~~six~~nine months ended ~~June~~September 30, 2019. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company paid off $6.6 million of mortgage loan financing, recognizing a loss on extinguishment of debt of $(1.1) million.

Salaries and Employee Benefits

Salaries and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The decrease of ~~$14.5~~$20.9 million in compensation expense was primarily attributable to the ~~fact that the Company recorded no~~reduction in compensation expense related to salaries and bonuses due to the significant market disruption caused by the COVID-19 pandemic and the substantial economic uncertainty present in the commercial real estate market and overall economy during the ~~six~~nine months ended ~~June~~September 30, ~~2020.~~2020 compared to the nine months ended September 30, 2019.

Operating Expenses

Operating expenses are primarily composed of professional fees, lease expense and technology expenses. The ~~increase~~decrease of ~~$0.6~~$0.8 million was primarily related to ~~an increase in professional fees, partially offset by~~ a decrease in ~~other operating expenses.~~professional fees.

Real Estate Operating Expenses

The increase of ~~$2.5~~$4.3 million in real estate operating expense primarily relates to the ~~sale~~acquisition of real estate in 2019 and 2020.

Fee Expense

Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The increase of ~~$0.5~~$0.9 million in fee expense was primarily attributable to an increase in legal and other professional fees on mortgage loan receivables and real ~~estate.~~estate, partially offset by a decrease in financing and dead deal costs.

Depreciation and Amortization

The ~~$0.3~~$0.4 million ~~decrease~~increase in depreciation and amortization is primarily attributable to the timing of the real estate sales or acquisitions during each quarter.

Table of Contents

Income Tax (Benefit) Expense

Most of our consolidated income tax provision relates to the business units held in our TRSs. The increase of ($~~4.5~~5.6 million) in income tax (benefit) expense is primarily a result of ~~a reduction in net interest income~~operating losses in our ~~TRSs as well as the release of an uncertain tax position, partially offset by a limitation on losses from derivative activity and interest expense deductions.~~TRSs.

~~Table of Contents~~

Liquidity and Capital Resources

The management of our liquidity and capital diversity and allocation strategies is critical to the success and growth of our business. We manage our sources of liquidity to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties.

We require substantial amounts of capital to support our business. The management team, in consultation with our board of directors, establishes our overall liquidity and capital allocation strategies. A key objective of those strategies is to support the execution of our business strategy while maintaining sufficient ongoing liquidity throughout the business cycle to service our financial obligations as they become due. When making funding and capital allocation decisions, members of our senior management consider business performance; the availability of, and costs and benefits associated with, different funding sources; current and expected capital markets and general economic conditions; our asset composition and capital structure; and our targeted liquidity profile and risks relating to our funding needs.

To ensure that Ladder Capital can effectively address the funding needs of the Company on a timely basis, we maintain a diverse array of liquidity sources including (1) cash and cash equivalents; (2) cash generated from operations; (3) proceeds from the issuance of the unsecured bonds; (4) borrowings under repurchase agreements; (5) principal repayments on investments including mortgage loans and securities; (6) borrowings under our revolving credit facility; (7) proceeds from securitizations and sales of loans; (8) proceeds from the sale of securities; (9) proceeds from the sale of real estate; (10) proceeds from the issuance of CLO debt and other non-mark-to-market loan financing; (11) a significant and financeable unencumbered asset base; and (12) proceeds from the issuance of equity capital. We use these funding sources to meet our obligations on a timely basis.

Our primary uses of liquidity are for (1) the funding of loan and real estate-related investments; (2) the repayment of short-term and long-term borrowings and related interest; (3) the funding of our operating expenses; and (4) distributions to our equity investors to comply with the REIT distribution ~~requirements and the terms of LCFH’s LLLP Agreement.~~requirements. We require short-term liquidity to fund loans that we originate and hold on our consolidated balance sheet pending sale, including through whole loan sale, participation, or securitization. We generally require longer-term funding to finance the loans and real estate-related investments that we hold for investment. We have historically used the aforementioned funding sources to meet the operating and investment needs as they have arisen and have been able to do so by applying a rigorous approach to long and short-term cash and debt forecasting.

In addition, as a REIT, we are also required to make sufficient dividend payments to our shareholders ~~(and equivalent distributions to the Continuing LCFH Limited Partners)~~ in amounts at least sufficient to maintain ~~out~~our REIT status. Under IRS guidance, we may elect to pay a portion of our dividends in stock, subject to a cash/stock election by our shareholders, to optimize our level of capital retention. Accordingly, our cash requirement to pay dividends to maintain REIT status could be substantially reduced at the discretion of the board.

Our principal debt financing sources include: (1) long-term senior unsecured notes in the form of corporate bonds, (2) borrowings on both a short- and long-term committed basis, made by Tuebor from the FHLB, (3) long term non-recourse mortgage financing, (4) committed secured funding provided by banks and other lenders, and (5) uncommitted secured funding sources, including asset repurchase agreements with a number of banks.

In the future, we may also use other sources of financing to fund the acquisition of our assets, including credit facilities, warehouse facilities, repurchase facilities and other secured and unsecured forms of borrowing. These financings may be collateralized or non-collateralized, may involve one or more lenders and may accrue interest at either fixed or floating rates. We may also seek to raise further equity capital or issue debt securities in order to fund our future investments.

Refer to our “Financing Strategy in the Current Market Conditions” and “Financial Covenants” for further disclosure surrounding management’s actions under the current market conditions related to the COVID-19 pandemic. Refer to “Our Financing Strategies” for further disclosure of our diverse financing sources and, for a summary of our financial obligations, refer to the Contractual Obligations table below. All of our existing financial obligations due within the following year can be extended for one or more additional years at our discretion, refinanced or repaid at maturity or are incurred in the normal course of business (i.e., interest payments/loan funding obligations).

Table of Contents

Cash, Cash Equivalents and Restricted Cash

We held cash, cash equivalents and restricted cash of ~~$874.0~~$917.7 million at ~~June~~September 30, 2020, of which ~~$826.1~~$875.8 million was unrestricted cash and cash equivalents and ~~$47.9~~$41.9 million was restricted cash. We held cash, cash equivalents and restricted cash of $355.7 million at December 31, 2019, of which $58.2 million was unrestricted cash and cash equivalents and $297.6 million was restricted cash. As the COVID-19 crisis evolved, management implemented a plan to mitigate uncertainty in financial markets by increasing liquidity and obtaining additional non-recourse and non-mark-to-market financing.

Cash Flows

The following table provides a breakdown of the net change in our cash, cash equivalents, and restricted cash ($ in thousands):


		Six Months Ended June 30,							Nine Months Ended September 30,
		2020		2019			2020		2019

Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	$	43,453	$	132,545	Net cash provided by (used in) operating activities	$	88,009	$	64,245
Net cash provided by (used in) investing activities	Net cash provided by (used in) investing activities	433,309		(49,378)		Net cash provided by (used in) investing activities	690,478		(285,759)
Net cash provided by (used in) financing activities	Net cash provided by (used in) financing activities	41,496		33,816		Net cash provided by (used in) financing activities	(216,497)		244,817
Net increase (decrease) in cash, cash equivalents and restricted cash	Net increase (decrease) in cash, cash equivalents and restricted cash	$	518,258	$	116,983	Net increase (decrease) in cash, cash equivalents and restricted cash	$	561,990	$	23,303

We experienced a net increase in cash, cash equivalents and restricted cash of ~~$518.3~~$562.0 million for the ~~six~~nine months ended ~~June~~September 30, 2020, compared to a net increase in cash, cash equivalents and restricted cash of ~~$117.0~~$23.3 million for the ~~six~~nine months ended ~~June~~September 30, 2019. During the ~~six~~nine months ended ~~June~~September 30, 2020, we received (i) ~~$437.8~~$568.5 million of proceeds from repayment of mortgage loans receivable, (ii) ~~$421.2~~$484.7 million of proceeds from the sales of loans, (iii) ~~$532.5~~$566.5 million of proceeds from the sales of real estate securities, (iv) ~~$63.0~~$105.4 million of repayment of real estate securities and (v) ~~$144.4~~$(85.0) million net borrowings under debt obligations.

Unencumbered Assets

As of ~~June~~September 30, 2020, we held unencumbered cash of ~~$826.1~~$875.8 million, unencumbered loans of ~~$1.4~~$1.3 billion, unencumbered securities of ~~$18.2~~$142.7 million, unencumbered real estate of ~~$82.4~~$71.3 million and ~~$372.5~~$379.9 million of other assets not secured by any portion of secured indebtedness.

Stock Repurchases

On October 30, 2014, the board of directors authorized the Company to make up to $50.0 million in repurchases of the Company’s Class A common stock from time to time without further approval. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of ~~June~~September 30, 2020, the Company has a remaining amount available for repurchase of ~~$39.5~~$38.6 million, which represents ~~4.2%~~4.5% in the aggregate of its outstanding Class A common stock, based on the closing price of ~~$8.10~~$7.12 per share on such date. Refer to Item 1—“Financial Statements—Note 11, Equity Structure and Accounts” for disclosure of the Company’s repurchase activity.

Dividends

To maintain our qualification as a REIT under the Code, we must annually distribute at least 90% of our taxable income. Consistent with the guidance provided in Revenue Procedure 2017-45, we have paid several of our past dividends in a combination of cash and stock and may pay future distributions in such a manner; however, the REIT distribution requirements limit our ability to retain earnings and thereby replenish or increase capital for operations. We believe that our significant capital resources and access to financing will provide us with financial flexibility at levels sufficient to meet current and anticipated capital requirements, including funding new investment opportunities, paying distributions to our shareholders and servicing our debt obligations. Refer to Item 1—“Financial Statements—Note 11, Equity Structure and Accounts” for disclosure of dividends declared.

Table of Contents

Consistent with IRS guidance we may, subject to a cash/stock election by our shareholders, pay a portion of our dividends in stock, to provide for meaningful capital retention; however, the REIT distribution requirements limit our ability to retain earnings and thereby replenish or increase capital for operations. The timing and amount of future distributions is based on a number of factors, including, among other things, our future operations and earnings, capital requirements and surplus, general financial condition and contractual restrictions. All dividend declarations are subject to the approval of our board of directors. Generally, we expect the distributions to be taxable as ordinary dividends to our shareholders, whether paid in cash or a combination of cash and common stock, and not as a tax-free return of capital. Refer to Item 1—“Financial Statements—Note 11, Equity Structure and Accounts” for tax treatment of dividends. We believe that our significant capital resources and access to financing will provide the financial flexibility at levels sufficient to meet current and anticipated capital requirements, including funding new investment opportunities, paying distributions to our shareholders and servicing our debt obligations.

Our captive insurance company subsidiary, Tuebor, is subject to state regulations which require that dividends may only be made with regulatory approval. Largely as a result of this restriction, ~~$2.0~~$2.1 billion of Tuebor’s member’s capital was restricted from transfer via dividend to Tuebor’s parent without prior approval of state insurance regulators at ~~June~~September 30, 2020. To facilitate intercompany cash funding of operations and investments, Tuebor and its parent maintain regulator-approved intercompany borrowing/lending agreements.

The Company established a broker-dealer subsidiary, Ladder Capital Securities LLC (“LCS”), which was initially licensed and capitalized to do business in July 2010. LCS is required to be compliant with Financial Industry Regulatory Authority (“FINRA”) and SEC regulations, which require that dividends may only be made with regulatory approval. ~~Largely as a result of this restriction, $1.1 million of LCS’s member’s capital was restricted from transfer to LCS’s parent without prior approval of regulators at June 30, 2020.~~ LCS deregistered with the SEC effective May 28, 2020. On May 29, 2020, LCS filed a broker-dealer withdrawal form with FINRA, which became effective on July 28, 2020.

Other Potential Sources of Financing

Contractual Obligations

Contractual obligations as of ~~June~~September 30, 2020 were as follows ($ in thousands):


		Contractual Obligations																					Contractual Obligations
		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		Total

Secured financings	Secured financings	$	1,392,879	(1)	$	715,476	$	579,603	$	279,578	$	2,967,536	Secured financings	$	1,279,571	(1)	$	545,113	$	671,292	$	263,895	$	2,759,871
Unsecured revolving credit facility	Unsecured revolving credit facility	266,430		(1)	—		—		—		266,430		Unsecured revolving credit facility	266,430		(1)	—		—		—		266,430
Senior unsecured notes	Senior unsecured notes	—			744,060		—		1,008,757		1,752,817		Senior unsecured notes	—			717,200		—		999,794		1,716,994
Interest payable(2)	Interest payable(2)	134,961			155,370		92,759		65,138		448,228		Interest payable(2)	131,649			133,590		91,977		50,689		407,905
Other funding obligations(3)	Other funding obligations(3)	249,240			—		—		—		249,240		Other funding obligations(3)	227,019			—		—		—		227,019
Payments pursuant to tax receivable agreement	Payments pursuant to tax receivable agreement	104			208		208		1,039		1,559		Payments pursuant to tax receivable agreement	104			208		208		1,039		1,559
Operating lease obligations	Operating lease obligations	590			1,279		—		—		1,869		Operating lease obligations	295			1,279		—		—		1,574
Total	Total	$	2,044,204		$	1,616,393	$	672,570	$	1,354,512	$	5,687,679	Total	$	1,905,068		$	1,397,390	$	763,477	$	1,315,417	$	5,381,352

(1) As more fully disclosed in Note 7, Debt Obligations, Net, these obligations are subject to existing Company controlled extension options for one or more additional one-year periods or could be refinanced by other existing facilities.

(2) Composed of interest on secured financings and on senior unsecured notes. For borrowings with variable interest rates, we used the rates in effect as of ~~June~~September 30, 2020 to determine the future interest payment obligations. Represents amounts payable through contractual maturity, including short-term securities repurchase agreements.

(3) Comprised of our off-balance sheet unfunded commitment to provide additional first mortgage loan financing as of ~~June~~September 30, 2020.

Table of Contents

The table above does not include amounts due under our derivative agreements as those contracts do not have fixed and determinable payments. Our contractual obligations will be refinanced and/or repaid from earnings as well as amortization and sales of our liquid collateral.

Off-Balance Sheet Arrangements

We have made investments in various unconsolidated joint ventures. See Item 1—“Financial Statements—Note 6, Investment in and Advances to Unconsolidated Joint ~~Ventures~~Ventures” for further details of our unconsolidated investments. Our maximum exposure to loss from these investments is limited to the carrying value of our investments.

Unfunded Loan Commitments

We may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our borrowers. These commitments are not reflected on the consolidated balance sheets. As of ~~June~~September 30, 2020, our off-balance sheet arrangements consisted of ~~$249.2~~$227.0 million of unfunded commitments of mortgage loan receivables held for investment, ~~62%~~59% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2019, our off-balance sheet arrangements consisted of $286.5 million of unfunded commitments of mortgage loan receivables held for investment to provide additional first mortgage loan financing. Such commitments are subject to our borrowers’ satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets. Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The COVID-19 pandemic has impacted the progress of work generally and, depending on specific property locations, the progress of capital expenditures, construction, and leasing, which have been delayed and/or slower paced than originally anticipated. The progress of those particular projects located in ~~States~~states or local municipalities with continuing restrictions on such activities is anticipated to remain slower to complete than otherwise expected, and the pace of future funding relating to these capital needs has been, and may continue to be, commensurately slower.

Critical Accounting Policies

See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates” within the Annual Report for a full discussion of our critical accounting policies. Other than disclosed in Note 2, Significant Accounting Policies, our critical accounting policies have not materially changed since December 31, 2019.

Recently Adopted Accounting Pronouncements and Recent Accounting Pronouncements Pending Adoption

Our recently adopted accounting pronouncements and recent accounting pronouncements pending adoption are described in Item 1—“Financial Statements—Note 2, Significant Accounting Policies.”

Reconciliation of Non-GAAP Financial Measures

Core Earnings

We present core earnings, which is a non-GAAP financial measure, as a supplemental measure of our performance. We believe core earnings assists investors in comparing our performance across reporting periods on a more relevant and consistent basis by excluding certain non-cash expenses and unrecognized results as well as eliminating timing differences related to securitization gains and changes in the values of assets and derivatives. In addition, we use core earnings: (i) to evaluate our earnings from operations and (ii) because management believes that it may be a useful performance measure for us. Core earnings is also used as a factor in determining the annual incentive compensation of our senior managers and other employees.

~~We consider~~Prior to the final exchanges of the Continuing LCFH Limited Partners into Class A shares in the third quarter, we considered the Class A common shareholders of the Company and Continuing LCFH Limited Partners to have had fundamentally equivalent interests in our pre-tax earnings. Accordingly, for purposes of computing core earnings we start with pre-tax earnings and adjust for other noncontrolling interest in consolidated joint ventures but we dodid not adjust for amounts attributable to noncontrolling interest held by Continuing LCFH Limited Partners. As of September 30, 2020, there are no remaining Continuing LCFH Limited Partners.

Table of Contents

We define core earnings as income before taxes adjusted for: (i) real estate depreciation and amortization; (ii) the impact of derivative gains and losses related to the hedging of assets on our balance sheet as of the end of the specified accounting period; (iii) unrealized gains/(losses) related to our investments in fair value securities and passive interest in unconsolidated joint ventures; (iv) economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and the exclusion of resultant GAAP recognition of the related economics during the subsequent periods; (v) adjustment for CECL reserves; (vi) non-cash stock-based compensation; and (vii) certain transactional items.

For core earnings, we include adjustments for economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and exclusion of resultant GAAP recognition of the related economics during the subsequent periods. This adjustment is reflected in core earnings when there is a true risk transfer on the mortgage loan transfer and settlement. Historically, this has represented the impact of economic gains/(discounts) on intercompany loans secured by our own real estate which we had not previously recognized because such gains were eliminated in consolidation. Conversely, if the economic risk was not substantially transferred, no adjustments to net income would be made relating to those transactions for core earnings purposes. Management believes recognizing these amounts for core earnings purposes in the period of transfer of economic risk is a reasonable supplemental measure of our performance.

As discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, we do not designate derivatives as hedges to qualify for hedge accounting and therefore any net payments under, or fluctuations in the fair value of, our derivatives are recognized currently in our income statement. However, fluctuations in the fair value of the related assets are not included in our income statement. We consider the gain or loss on our hedging positions related to assets that we still own as of the reporting date to be “open hedging positions.” While recognized for GAAP purposes, we exclude the results on the hedges from core earnings until the related asset is sold and the hedge position is considered “closed,” whereupon they would then be included in core earnings in that period. These are reflected as “Adjustments for unrecognized derivative results” for purposes of computing core earnings for the period. We believe that excluding these specifically identified gains and losses associated with the open hedging positions adjusts for timing differences between when we recognize changes in the fair values of our assets and changes in the fair value of the derivatives used to hedge such assets.

As more fully discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, our investments in Agency interest-only securities and equity securities are recorded at fair value with changes in fair value recorded in current period earnings. We believe that excluding these specifically identified gains and losses associated with the fair value securities adjusts for timing differences between when we recognize changes in the fair values of our assets.

Set forth below is a reconciliation of income (loss) before taxes to core earnings ($ in thousands):


		Three Months Ended June 30,									Six Months Ended June 30,										Three Months Ended September 30,						Nine Months Ended September 30,
		2020			2019			2020			2019				2020			2019			2020			2019

Income (loss) before taxes	Income (loss) before taxes		$	(5,743)		$	38,292		$	(24,345)		$	59,970	Income (loss) before taxes		$	21,396		$	32,060		$	(2,951)		$	92,030
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures (GAAP)(1)	Net (income) loss attributable to noncontrolling interest in consolidated joint ventures (GAAP)(1)		246			299			(1,276)			738		Net (income) loss attributable to noncontrolling interest in consolidated joint ventures (GAAP)(1)		(4,153)			(71)			(5,429)			667
Our share of real estate depreciation, amortization and gain adjustments(2)(3)	Our share of real estate depreciation, amortization and gain adjustments(2)(3)		8,875			6,590			10,248			12,257		Our share of real estate depreciation, amortization and gain adjustments(2)(3)		4,534			6,741			14,782			18,999
Adjustments for unrecognized derivative results(4)	Adjustments for unrecognized derivative results(4)		(8,630)			2,187			8,959			11,302		Adjustments for unrecognized derivative results(4)		(4,222)			1,889			4,737			13,191
Unrealized (gain) loss on fair value securities	Unrealized (gain) loss on fair value securities		(1,649)			861			(137)			(1,227)		Unrealized (gain) loss on fair value securities		(9)			(248)			(146)			(1,475)
Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization	Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization		189			(645)			(45)			(648)		Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization		547			(168)			502			(817)
Adjustment for CECL reserves	Adjustment for CECL reserves		(729)			—			17,852			—		Adjustment for CECL reserves		(2,512)			—			15,340			—
Non-cash stock-based compensation	Non-cash stock-based compensation		3,272			3,371			15,431			15,465		Non-cash stock-based compensation		4,125			3,918			19,557			19,383
Transactional adjustments (response to COVID-19)(5)	Transactional adjustments (response to COVID-19)(5)		16,939			—			16,939			—		Transactional adjustments (response to COVID-19)(5)		—			—			16,939			—
Core earnings	Core earnings		$	12,770		$	50,955		$	43,626		$	97,857	Core earnings		$	19,706		$	44,121		$	63,331		$	141,978

100

Table of Contents

(1) Includes $4 thousand and $712 thousand of net income which are included in net (income) loss attributable to noncontrolling interest in operating partnership on the consolidated statements of income for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively. Includes $8$7 thousand and ~~$16~~$24 thousand of net income which are included in net (income) loss attributable to noncontrolling interest in operating partnership on the consolidated statements of income for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively.


(2)	(2)	The following is a reconciliation of GAAP depreciation and amortization to our share of real estate depreciation, amortization and gain adjustments presented in the computation of core earnings in the preceding table ($ in thousands):																(2)	The following is a reconciliation of GAAP depreciation and amortization to our share of real estate depreciation, amortization and gain adjustments presented in the computation of core earnings in the preceding table ($ in thousands):

			Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,					Nine Months Ended September 30,
			2020		2019		2020		2019			2020		2019		2020			2019

		Total GAAP depreciation and amortization	$	9,816	$	9,935	$	19,825	$	20,162	Total GAAP depreciation and amortization	$	9,817	$	9,030	$	29,642		$	29,192
		Less: Depreciation and amortization related to non-rental property fixed assets	(25)		(25)		(50)		(49)		Less: Depreciation and amortization related to non-rental property fixed assets	(25)		(25)		(74)			(74)
		Less: Non-controlling interest in consolidated joint ventures’ share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated joint ventures	(349)		(1,070)		(941)		(1,976)		Less: Non-controlling interest in consolidated joint ventures’ share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated joint ventures	(348)		(417)		(1,290)			(2,392)
		Our share of real estate depreciation and amortization	9,442		8,840		18,834		18,137		Our share of real estate depreciation and amortization	9,444		8,588		28,278			26,726

		Realized gain from accumulated depreciation and amortization on real estate sold (see below)	(40)		(1,935)		(9,679)		(5,421)		Realized gain from accumulated depreciation and amortization on real estate sold (see below)	(4,897)		(1,418)		(14,576)			(6,839)
		Less: Non-controlling interest in consolidated joint ventures’ share of accumulated depreciation and amortization on real estate sold	—		42		2,147		42		Less: Non-controlling interest in consolidated joint ventures’ share of accumulated depreciation and amortization on real estate sold	520		41		2,667			83
		Our share of accumulated depreciation and amortization on real estate sold	(40)		(1,893)		(7,532)		(5,379)		Our share of accumulated depreciation and amortization on real estate sold	(4,377)		(1,377)		(11,909)			(6,756)

		Less: Operating lease income on above/below market lease intangible amortization	(527)		(357)		(1,054)		(501)		Less: Operating lease income on above/below market lease intangible amortization	(533)		(470)		(1,587)			(971)

		Our share of real estate depreciation, amortization and gain adjustments	$	8,875	$	6,590	$	10,248	$	12,257	Our share of real estate depreciation, amortization and gain adjustments	$	4,534	$	6,741	$	14,782		$	18,999

		GAAP gains/losses on sales of real estate include the effects of previously recognized real estate depreciation and amortization. For purposes of core earnings, our share of real estate depreciation and amortization is eliminated and, accordingly, the resultant gain/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in core earnings ($ in thousands):																	GAAP gains/losses on sales of real estate include the effects of previously recognized real estate depreciation and amortization. For purposes of core earnings, our share of real estate depreciation and amortization is eliminated and, accordingly, the resultant gain/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in core earnings ($ in thousands):

			Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,					Nine Months Ended September 30,
			2020		2019		2020		2019			2020		2019		2020			2019

		GAAP realized gain (loss) on sale of real estate, net	$	(1)	$	(1,124)	$	10,528	$	(1,119)	GAAP realized gain (loss) on sale of real estate, net	$	21,588	$	2,082	$	32,116		$	963
		Adjusted gain/loss on sale of real estate for purposes of core earnings	41		$	3,017	(2,996)		6,498		Adjusted gain/loss on sale of real estate for purposes of core earnings	(17,211)		$	(705)	(20,207)			5,793
		Our share of accumulated depreciation and amortization on real estate sold	$	40	$	1,893	$	7,532	$	5,379	Our share of accumulated depreciation and amortization on real estate sold	$	4,377	$	1,377	$	11,909		$	6,756

(3)	(3)	As more fully discussed in Note 5, Real Estate and Related Intangibles, Net, Note 7, Debt Obligations, Net and Note 15, Fair Value of Financial Instruments to the Company’s Consolidated Financial Statements for the three months ended March 31, 2019, the Company recognized $5.7 million of operating lease income from prepayment of a lease, a $1.1 million loss on extinguishment of debt and a $1.4 million impairment of real estate related to a single-tenant two-story office building in Wayne, NJ. This property was sold on May 1, 2019. For core earnings, the Company recognizes the net impact of these events in the period the sale was realized. Accordingly, the $3.3 million net impact of the income and losses discussed above were excluded from core earnings for the three months ended March 31, 2019 and have been included in core earnings for the three and six months ended June 30, 2019.																(3)	As more fully discussed in Note 5, Real Estate and Related Intangibles, Net, Note 7, Debt Obligations, Net and Note 15, Fair Value of Financial Instruments to the Company’s Consolidated Financial Statements for the three months ended March 31, 2019, the Company recognized $5.7 million of operating lease income from prepayment of a lease, a $1.1 million loss on extinguishment of debt and a $1.4 million impairment of real estate related to a single-tenant two-story office building in Wayne, NJ. This property was sold on May 1, 2019. For core earnings, the Company recognizes the net impact of these events in the period the sale was realized. Accordingly, the $3.3 million net impact of the income and losses discussed above were excluded from core earnings for the three months ended March 31, 2019 and have been included in core earnings for the nine months ended September 30, 2019.

101

Table of Contents


(4)	(4)	The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative result presented in the computation of core earnings in the preceding table ($ in thousands):																(4)	The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative result presented in the computation of core earnings in the preceding table ($ in thousands):

			Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,					Nine Months Ended September 30,
			2020		2019		2020		2019			2020		2019		2020			2019

		Net results from derivative transactions	$	(813)	$	(15,457)	$	(16,248)	$	(26,491)	Net results from derivative transactions	$	260	$	(9,465)	$	(15,988)		$	(35,956)
		Hedging interest expense	(843)		1,640		(311)		1,491		Hedging interest expense	1,346		436		1,028			1,927
		Hedging realized result	10,286		11,630		7,600		13,698		Hedging realized result	2,616		7,140		10,223			20,838
		Adjustments for unrecognized derivative results	$	8,630	$	(2,187)	$	(8,959)	$	(11,302)	Adjustments for unrecognized derivative results	$	4,222	$	(1,889)	$	(4,737)		$	(13,191)

(5)	(5)	The impact from COVID-19 included adjustments related to the unusual market conditions and actions taken by management including: (a) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net, (b) $15.4 million of losses from sales of CMBS, (c) $3.7 million of loss from conduit loan sales, (d) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense, (e) $2.1 million of professional fee expenses included in operating expenses and (f) $0.2 million of severance costs included in salaries and employee benefits. The $34.5 million total of the preceding amounts was partially offset by (g) $19.0 million of gains from the repurchase of and extinguishment of unsecured corporate bond debt at a discount from par, net of (h) $1.5 million of accelerated premium amortization included in interest expense.																(5)	The impact from COVID-19 included adjustments related to the unusual market conditions and actions taken by management including: (a) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net, (b) $15.4 million of losses from sales of CMBS, (c) $3.7 million of loss from conduit loan sales, (d) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense, (e) $2.1 million of professional fee expenses included in operating expenses and (f) $0.2 million of severance costs included in salaries and employee benefits. The $34.5 million total of the preceding amounts was partially offset by (g) $19.0 million of gains from the repurchase of and extinguishment of unsecured corporate bond debt at a discount from par, net of (h) $1.5 million of accelerated premium amortization included in interest expense.

(b)Set forth below is a reconciliation of the COVID-19 losses from sales of highly rated, relatively short duration CMBS ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Loss on sale of securities - COVID-19 related	Loss on sale of securities - COVID-19 related	$	(14,670)	$	—	$	(14,670)	$	—	Loss on sale of securities - COVID-19 related	$	—	$	—	$	(14,670)	$	—
Hedge (loss) related to sale of securities, included in net results from derivative transactions	Hedge (loss) related to sale of securities, included in net results from derivative transactions	(698)		—		(698)		—		Hedge (loss) related to sale of securities, included in net results from derivative transactions	—		—		(698)		—
Losses from sales of CMBS	Losses from sales of CMBS	$	(15,368)	$	—	$	(15,368)	$	—	Losses from sales of CMBS	$	—	$	—	$	(15,368)	$	—

(c)Set forth below is a reconciliation of the COVID-19 loss from conduit loan sales ($ in thousands):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,				Nine Months Ended September 30,
		2020		2019		2020		2019			2020		2019		2020		2019

Income from sales of loans, net - COVID-19 related	Income from sales of loans, net - COVID-19 related	$	(1,680)	$	—	$	(1,680)	$	—	Income from sales of loans, net - COVID-19 related	$	—	$	—	$	(1,680)	$	—
Hedge (loss) related to sales of loans, included in net results from derivative transactions	Hedge (loss) related to sales of loans, included in net results from derivative transactions	(1,994)		—		(1,994)		—		Hedge (loss) related to sales of loans, included in net results from derivative transactions	—		—		(1,994)		—
Losses from conduit loan sales	Losses from conduit loan sales	$	(3,674)	$	—	$	(3,674)	$	—	Losses from conduit loan sales	$	—	$	—	$	(3,674)	$	—

Core earnings has limitations as an analytical tool. Some of these limitations are:

•Core earnings does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations and is not necessarily indicative of cash necessary to fund cash needs; and

•other companies in our industry may calculate core earnings differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, core earnings should not be considered in isolation or as a substitute for net income (loss) attributable to shareholders or any other performance measures calculated in accordance with GAAP, or as an alternative to cash flows from operations as a measure of our liquidity.

102

Table of Contents

In the future we may incur gains and losses that are the same as or similar to some of the adjustments in this presentation. Our presentation of core earnings should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

Adjusted Leverage

We present adjusted leverage, which is a non-GAAP financial measure, as a supplemental measure of our performance. We define adjusted leverage as the ratio of (i) debt obligations, net of deferred financing costs, adjusted for non-recourse indebtedness related to securitizations that is consolidated on our GAAP balance sheet and liability for transfers not considered sales to (ii) GAAP total equity. We believe adjusted leverage assists investors in comparing our leverage across reporting periods on a consistent basis by excluding non-recourse debt related to securitized loans. In addition, adjusted leverage is used to determine compliance with financial covenants. (Refer to “Financing Strategy in Current Market Conditions” and “Financial Covenants” for further discussion about our compliance with covenants.)

Set forth below is an unaudited computation of adjusted leverage ($ in thousands):


		June 30, 2020		December 31, 2019			September 30, 2020		December 31, 2019

Debt obligations, net	Debt obligations, net	$	4,953,514	$	4,859,873	Debt obligations, net	$	4,714,510	$	4,859,873

Less: CLO debt	Less: CLO debt	(299,605)		—		Less: CLO debt	(281,625)		—

Adjusted debt obligations	Adjusted debt obligations	4,653,909		4,859,873		Adjusted debt obligations	4,432,885		4,859,873
Total equity	Total equity	1,508,380		1,638,977		Total equity	1,521,794		1,638,977
Adjusted leverage	Adjusted leverage	3.1		3.0		Adjusted leverage	2.9		3.0

103

Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk

For a discussion of current market conditions resulting from the COVID-19 pandemic, refer to Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and to Part II, Item 1A. “Risk Factors”.

Interest Rate Risk

The nature of the Company’s business exposes it to market risk arising from changes in interest rates. Changes, both increases and decreases, in the rates the Company is able to charge its borrowers, the yields the Company is able to achieve in its securities investments, and the Company’s cost of borrowing directly impacts its net income. The Company’s net interest income includes interest from both fixed and floating-rate debt. The percentage of the Company’s assets and liabilities bearing interest at fixed and floating rates may change over time, and asset composition may differ materially from debt composition. Another component of interest rate risk is the effect changes in interest rates will have on the market value of the assets the Company acquires. The Company faces the risk that the market value of its assets will increase or decrease at different rates than that of its liabilities, including its hedging instruments. The Company mitigates interest rate risk through utilization of hedging instruments, primarily interest rate swap and futures agreements. Interest rate swap and futures agreements are utilized to hedge against future interest rate increases on the Company’s borrowings and potential adverse changes in the value of certain assets that result from interest rate changes. The Company generally seeks to hedge assets that have a duration longer than five years, including newly originated conduit first mortgage loans, securities in the Company’s CMBS portfolio if long enough in duration, and most of its U.S. Agency Securities portfolio.

The following table summarizes the change in net income for a 12-month period commencing ~~June~~September 30, 2020 and the change in fair value of our investments and indebtedness assuming an increase or decrease of 100 basis points in the LIBOR interest rate on ~~June~~September 30, 2020, both adjusted for the effects of our interest rate hedging activities ($ in thousands):


		Projected change in net income(1)		Projected change in portfolio value			Projected change in net income(1)		Projected change in portfolio value

Change in interest rate:	Change in interest rate:					Change in interest rate:
Decrease by 1.00%	Decrease by 1.00%	$	(7,340)	$	10,608	Decrease by 1.00%	$	(3,124)	$	8,558
Increase by 1.00%	Increase by 1.00%	9,533		(10,483)		Increase by 1.00%	12,087		(9,002)

(1) Subject to limits for floors on our floating rate investments and indebtedness.

Market Value Risk

The Company’s securities investments are reflected at their estimated fair value. The change in estimated fair value of securities available-for-sale is reflected in accumulated other comprehensive income. The change in estimated fair value of Agency interest-only securities is recorded in current period earnings. The estimated fair value of these securities fluctuates primarily due to changes in interest rates and other factors. Generally, in a rising interest rate environment, the estimated fair value of these securities would be expected to decrease; conversely, in a decreasing interest rate environment, the estimated fair value of these securities would be expected to increase. As market volatility increases or liquidity decreases, the market value of the Company’s assets may be adversely impacted. The Company’s fixed rate mortgage loan portfolio is subject to the same risks. However, to the extent those loans are classified as held for sale, they are reflected at the lower of cost or market. Otherwise, held for investment mortgage loans are reflected at values equal to the unpaid principal balances net of certain fees, costs and loan loss allowances.

104

Table of Contents

Liquidity Risk

Market disruptions may lead to a significant decline in transaction activity in all or a significant portion of the asset classes in which the Company invests and may at the same time lead to a significant contraction in short-term and long-term debt and equity funding sources. A decline in liquidity of real estate and real estate-related investments, as well as a lack of availability of observable transaction data and inputs, may make it more difficult to sell the Company’s investments or determine their fair values. As a result, the Company may be unable to sell its investments, or only be able to sell its investments at a price that may be materially different from the fair values presented. Also, in such conditions, there is no guarantee that the Company’s borrowing arrangements or other arrangements for obtaining leverage will continue to be available or, if available, will be available on terms and conditions acceptable to the Company. In addition, a decline in market value of the Company’s assets may have particular adverse consequences in instances where it borrowed money based on the fair value of its assets. A decrease in the market value of the Company’s assets may result in the lender requiring it to post additional collateral or otherwise sell assets at a time when it may not be in the Company’s best interest to do so. The Company’s captive insurance company subsidiary, Tuebor, is subject to state regulations which require that dividends may only be made with regulatory approval. The Company’s broker-dealer subsidiary, LCS, is also required to be compliant with FINRA and SEC regulations which require that dividends may only be made with regulatory approval. LCS deregistered with the SEC effective May 28, 2020. On May 29, 2020, LCS filed a broker-dealer withdrawal form with FINRA, which became effective on July 28, 2020.

Credit Risk

The COVID-19 pandemic has significantly impacted the commercial real estate markets, causing reduced occupancy, requests from tenants for rent deferral or abatement, and delays in property renovations currently planned or underway. These negative conditions may persist into the future and impair borrowers’ ability to pay principal and interest due under our loan agreements. We maintain robust asset management relationships with our borrowers and have utilized these relationships to address the ~~potential~~ impacts of the COVID-19 pandemic on our loans secured by properties experiencing cash flow pressure, most significantly hospitality assets. Some of our borrowers have indicated that due to the impact of the COVID-19 pandemic, they will be unable to timely execute their business plans, have had to temporarily close their businesses, or have experienced other negative business consequences and have requested temporary interest deferral or forbearance, or other modifications of their loans. Accordingly, we have discussed with our borrowers potential near-term defensive loan modifications, which could include repurposing of reserves, temporary deferrals of interest, or performance test or covenant waivers on loans collateralized by assets directly impacted by the COVID-19 pandemic, and which would typically be coupled with an additional equity commitment and/or guaranty from sponsors.

Based on the limited loan modifications completed to date, we are encouraged by the tone of these conversations and our borrowers’ ~~initial~~ response to the COVID-19 pandemic’s impacts on their properties. We believe our loan sponsors are generally committed to supporting assets collateralizing our loans through additional equity investments. Our portfolio’s low weighted-average LTV of ~~70.4%~~66.9% as of ~~June~~September 30, 2020 reflects significant equity value that our sponsors are motivated to protect through periods of cyclical disruption. While we believe the principal amounts of our loans are generally adequately protected by underlying collateral value, there is a risk that we will not realize the entire principal value of certain investments.

Credit Spread Risk

Credit spread risk is the risk that interest rate spreads between two different financial instruments will change. In general, fixed-rate commercial mortgages and CMBS are priced based on a spread to Treasury or interest rate swaps. The Company generally benefits if credit spreads narrow during the time that it holds a portfolio of mortgage loans or CMBS investments, and the Company may experience losses if credit spreads widen during the time that it holds a portfolio of mortgage loans or CMBS investments. The Company actively monitors its exposure to changes in credit spreads and the Company may enter into credit total return swaps or take positions in other credit related derivative instruments to moderate its exposure against losses associated with a widening of credit spreads.

~~105~~

~~Table of Contents~~

Risks Related to Real Estate

Real estate and real estate-related assets, including loans and commercial real estate-related securities, are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions; changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; environmental conditions; competition from comparable property types or properties; changes in tenant mix or performance and retroactive changes to building or similar codes and rent regulations. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay the underlying loans, which could also cause the Company to suffer losses.

105

Table of Contents

Covenant Risk

In the normal course of business, the Company enters into loan and securities repurchase agreements and credit facilities with certain lenders to finance its real estate investment transactions. These agreements contain, among other conditions, events of default and various covenants and representations. If such events are not cured by the Company or waived by the lenders, the lenders may decide to curtail or limit extension of credit, and the Company may be forced to repay its advances or loans. In addition, the Company’s Notes are subject to covenants, including maintenance of unencumbered assets, limitations on the incurrence of additional debt, restricted payments, liens, sales of assets, affiliate transactions and other covenants typical for financings of this type. The Company’s failure to comply with these covenants could result in an event of default, which could result in the Company being required to repay these borrowings before their due date.

We were in compliance with all covenants as described in the Company’s Annual Report, as of ~~June~~September 30, 2020.

Diversification Risk

The assets of the Company are concentrated in the commercial real estate sector. Accordingly, the investment portfolio of the Company may be subject to more rapid change in value than would be the case if the Company were to maintain a wide diversification among investments or industry sectors. Furthermore, even within the commercial real estate sector, the investment portfolio may be relatively concentrated in terms of geography and type of real estate investment. This lack of diversification may subject the investments of the Company to more rapid change in value than would be the case if the assets of the Company were more widely diversified.

Concentrations of Market Risk

Concentrations of market risk may exist with respect to the Company’s investments. Market risk is a potential loss the Company may incur as a result of change in the fair values of its investments. The Company may also be subject to risk associated with concentrations of investments in geographic regions and industries.

Regulatory Risk

The Company established a broker-dealer subsidiary, LCS, which was initially licensed and capitalized to do business in July 2010. LCS is required to be compliant with FINRA and SEC requirements on an ongoing basis and is subject to multiple operating and reporting requirements to which all broker-dealer entities are subject. LCS deregistered with the SEC effective May 28, 2020. On May 29, 2020, LCS filed a broker-dealer withdrawal form with FINRA, which became effective on July 28, 2020. Ladder Capital Asset Management LLC (“LCAM”) is a registered investor. LCAM is required to be compliant with SEC requirements on an ongoing and is subject to multiple operating and reporting requirements to which all registered investment advisors are subject. On June 22, 2020, LCAM deregistered with the SEC. Additionally, Tuebor is subject to state regulation as a captive insurance company. If ~~LCS, or~~ Tuebor ~~fail~~fails to comply with regulatory requirements, they could be subject to loss of their licenses and registration and/or economic penalties.

~~106~~

~~Table of Contents~~

Capital Market Risks

The COVID-19 pandemic has resulted in extreme volatility in a variety of global markets, including the real estate-related debt markets. U.S. financial markets, in particular, are experiencing limited liquidity, and forced selling by certain market participants to meet current obligations has put further downward pressure on asset prices. In reaction to these volatile and unpredictable market conditions, banks and other lenders have generally restricted lending activity and requested margin posting or repayments where applicable for secured loans collateralized by assets with depressed valuations. Ladder has satisfied all margin calls on a timely basis.

106

Table of Contents

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, with the participation of the Chief Executive Officer and the Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as required by Rules 13a-15 and 15d-15 under the Exchange Act as of ~~June~~September 30, 2020. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective, as of ~~June~~September 30, 2020, to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Due to the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended ~~June~~September 30, 2020 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

107

Table of Contents

Part II - Other Information

Item 1. Legal Proceedings

From time to time, we may be involved in litigation and claims incidental to the conduct of our business in the ordinary course. Further, certain of our subsidiaries, ~~including~~such as our ~~registered broker-dealer, registered investment advisers and~~ captive insurance company, are subject to scrutiny by government regulators, which could result in enforcement proceedings or litigation related to regulatory compliance matters. LCS deregistered with the SEC effective May 28, 2020. On May 29, 2020, LCS filed a broker-dealer withdrawal form with FINRA, which became effective on July 28, 2020. On June 22, 2020, LCAM deregistered with the SEC. We are not presently a party to any material enforcement proceedings, litigation related to regulatory compliance matters or any other type of material litigation matters. We maintain insurance policies in amounts and with the coverage and deductibles we believe are adequate, based on the nature and risks of our business, historical experience and industry standards.

~~107~~

~~Table of Contents~~

Item 1A. Risk Factors

There have been no material changes during the ~~six~~nine months ended ~~June~~September 30, 2020 to the risk factors in Item 1A. in our Annual Report, except as set forth below:

The outbreak of the novel coronavirus (COVID-19) has had, and will continue to have for the foreseeable future, an adverse effect on our business, financial condition and results of operations, and we are unable to predict the full extent or nature of these impacts at this time.

In December 2019, a novel strain of coronavirus (“COVID-19”) was reported in Wuhan, China. The World Health Organization has declared the COVID-19 outbreak a pandemic and public health emergency of international concern. Public health officials have recommended and mandated precautions to mitigate the spread of COVID-19, including the closing of non-essential businesses, prohibitions on congregating in heavily populated areas and shelter-in-place orders or similar measures. As the COVID-19 pandemic develops, governments, businesses and other third parties will likely continue to implement restrictions or policies that adversely impact consumer spending, global capital markets, the global economy and stock prices.

The continued spread of COVID-19 globally has had, and is likely to continue to have for the foreseeable future, a material adverse effect on the global and U.S. economies as a whole, as well as on the states and cities where we own properties or have properties as collateral. A prolonged economic downturn could adversely and materially affect our business, results of operations and financial condition.

The COVID-19 outbreak is negatively impacting almost every industry, whether directly or indirectly. Businesses have been, continue to be or may periodically be, required by the local, state or federal authorities to cease or reduce operations, thereby preventing them from generating revenue. The extent of the effects will depend, in part, upon the breadth and duration of these economic shutdowns. The effects on commercial real estate have varied by sector and market. Some properties securing our loans to borrowers or owned by us, including hotels and certain retail properties, have experienced, or are likely to experience, material disruptions to their businesses from the end consumer and underlying property tenants. These disruptions could lead to or continue to cause a material decline in operating cash flows from these assets, and could impact our borrowers’ ability to pay debt service or property expenses or repay our loans to them at maturity or affect our ability to service our own borrowings secured by these loans or properties. Further, long-term structural changes may affect the value of certain businesses and properties. For example, restaurants have been required to reduce capacity and other businesses have moved to, and may continue, remote work arrangements, which may reduce the demand for certain types of office space. Without the requirement to be close to the office, many cities have experienced a flight to local suburbs that has led to reduced multifamily rental occupancy.

In addition, it is possible that there could be a return of volatility to the credit markets, which may impact our ability to access capital on favorable terms, or at all. Our ability to execute on one or more of our business models, such as the origination of loans for securitization, may be adversely affected by the underlying economic and credit market disruptions. In addition, the effects of the outbreak on credit markets, tenants and borrowers negatively affected, and may in the future negatively affect, the prices of securities that we hold, which resulted in, and may in the future result in, margin calls under our repurchase agreements. To the extent we are not able to satisfy such margin calls, it would result in a default under such repurchase agreements and could result in a default under our other debt instruments, including our senior secured credit agreement or the indentures governing our notes.

The COVID-19 crisis has created uncertainty regarding the valuation of commercial properties. Continuing uncertainty or a significant drop in prices may affect the ability of our borrowers to refinance loans we have extended to them and/or may impact the value of real estate we own. In addition, if loans we have extended become impaired, we may be required to establish reserves against losses, which can impact our earnings and/or our liquidity.

108

Table of Contents

The ultimate extent of the COVID-19 outbreak and its impact on our business, global markets and overall economic activity are unknown and impossible to predict with certainty at this time.

~~108~~

~~Table of Contents~~

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the three months ended ~~June~~September 30, 2020, ~~6,779,225~~5,381,000 Series REIT LP Units and ~~6,779,225~~5,381,000 Series TRS LP Units were collectively exchanged for ~~6,779,225~~5,381,000 shares of Class A common stock and ~~6,779,225~~5,381,000 shares of Class B common stock were canceled. We received no other consideration in connection with these exchanges, which were effected in reliance on Section 4(a)(2) of the Securities Act.

Stock Repurchases

The following table is a summary of the Company’s repurchase activity of its Class A common stock during the three months ended ~~June~~September 30, 2020 ($ in thousands, except per share data and average price paid per share):


ISSUER PURCHASE OF EQUITY SECURITIES	ISSUER PURCHASE OF EQUITY SECURITIES													ISSUER PURCHASE OF EQUITY SECURITIES
									(a)	(b)		(c)	(d)
Period	Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1)	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs		Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1)	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs

April 1, 2020 - April 30, 2020		—	$	—	—	$	39,931
May 1, 2020 - May 31, 2020		—	—		—	39,931
June 1, 2020 - June 30, 2020		63,998	7.52		63,998	39,450

July 1, 2020 - July 31, 2020								July 1, 2020 - July 31, 2020	—	—		—	39,450
August 1, 2020 - August 31, 2020								August 1, 2020 - August 31, 2020	37,100	7.29		37,100	39,180
September 1, 2020 - September 30, 2020								September 1, 2020 - September 30, 2020	87,000	7.18		87,000	38,555

Total	Total	63,998	$	7.52	63,998	$	39,450	Total	124,100	$	7.21	124,100	$	38,555

(1)In August 2015, we publicly disclosed that our board of directors had authorized the Company to repurchase up to $50.0 million of the Company’s Class A common stock from time to time.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

109

Table of Contents

Item 6. Exhibits

EXHIBIT INDEX

EXHIBIT
NO.

DESCRIPTION

~~4.1~~

~~Purchase Right, dated as of April 30, 2020, by and among Ladder Capital Corp and Beaverhead Capital, LLC (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on May 4, 2020)~~

4.2

Registration Rights Agreement, dated as of April 30, 2020, by and among Ladder Capital Corp and Beaverhead Capital, LLC (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on May 4, 2020)

31.1

Certification of Brian Harris pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2

Certification of Marc Fox pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1*

Certification of Brian Harris pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2*

Certification of Marc Fox pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101

Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of ~~June~~September 30, 2020 and December 31, 2019; (ii) the Consolidated Statements of Income for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; (iii) the Consolidated Statements of Comprehensive Income for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; (iv) the Consolidated Statement of Changes in Equity for the three and ~~six~~nine months ended ~~June~~September 30, 2020 and 2019; (v) the Consolidated Statements of Cash Flows for the ~~three and six~~nine months ended ~~June~~September 30, 2020 and 2019; and (vi) the Notes to the Consolidated Financial Statements.

104

Cover Page Interactive Data File (formatted in inline XBRL and contained in Exhibit 101)

* The certifications attached hereto as Exhibits 32.1 and 32.2 are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, nor shall they be deemed incorporated by reference in any filing under the Securities Act, except as shall be expressly set forth by specific reference in such filing.

110

Table of Contents

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.

LADDER CAPITAL CORP

(Registrant)

Date: ~~July 30,~~October 29, 2020

By:

/s/ BRIAN HARRIS

Brian Harris

Chief Executive Officer

Date: ~~July 30,~~October 29, 2020

By:

/s/ MARC FOX

Marc Fox

Chief Financial Officer

111