BLACKSTONE MORTGAGE TRUST, INC. - Quarter Report: 2017 June (Form 10-Q)

Large accelerated filer

Accelerated filer

Non-accelerated filer

☐ (Do not check if a smaller reporting company)

Smaller reporting company

Emerging growth company

10-Q

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 30, 2017

☐	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: 001-14788

LOGO

Blackstone Mortgage Trust, Inc.

(Exact name of Registrant as specified in its charter)

Maryland

94-6181186

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

345 Park Avenue, 42nd Floor

New York, New York 10154

(Address of principal executive offices) (Zip Code)

(212) 655-0220

(Registrant’s telephone number, including area code)

N/A

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

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post 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.

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 ☒

The number of the Registrant’s outstanding shares of class A common stock, par value $0.01 per share, outstanding as of July 18, 2017 was 94,828,007.

TABLE OF CONTENTS


PART I.	FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS	2

	Consolidated Financial Statements (Unaudited):

	Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016	2

	Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2017 and 2016	3

	Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2017 and 2016	4

	Consolidated Statements of Changes in Equity for the Six Months Ended June 30, 2017 and 2016	5

	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016	6

	Notes to Consolidated Financial Statements	8

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	36

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	53

ITEM 4.	CONTROLS AND PROCEDURES	55

PART II.	OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS	56

ITEM 1A.	RISK FACTORS	56

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	56

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	56

ITEM 4.	MINE SAFETY DISCLOSURES	56

ITEM 5.	OTHER INFORMATION	56

ITEM 6.	EXHIBITS	57

SIGNATURES		58

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Blackstone Mortgage Trust, Inc.

Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)


	June 30,			December 31,
	2017			2016
Assets
Cash and cash equivalents	$	33,521		$	75,567
Restricted cash		34,278			—
Loans receivable, net		9,587,457			8,692,978
Other assets		63,832			44,070

Total Assets	$	9,719,088		$	8,812,615


Liabilities and Equity
Secured debt agreements, net	$	5,806,037		$	5,716,354
Loan participations sold, net		367,671			348,077
Securitized debt obligations, net		474,123			—
Convertible notes, net		448,047			166,762
Other liabilities		116,737			87,819

Total Liabilities		7,212,615			6,319,012


Commitments and contingencies		—			—

Equity
Class A common stock, $0.01 par value, 200,000,000 shares authorized, 94,827,579 and 94,540,263 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively		948			945
Additional paid-in capital		3,102,929			3,089,997
Accumulated other comprehensive loss		(40,508	)		(56,202	)
Accumulated deficit		(556,896	)		(541,137	)

Total Equity		2,506,473			2,493,603

Total Liabilities and Equity	$	9,719,088		$	8,812,615

Note: The consolidated balance sheet as of June 30, 2017 includes assets of a consolidated variable interest entity, or VIE, that can only be used to settle obligations of the VIE, and liabilities of the consolidated VIE for which creditors do not have recourse to Blackstone Mortgage Trust, Inc. As of June 30, 2017, assets of the VIE totaled $500.2 million and liabilities of the VIE totaled $474.2 million. We did not consolidate any VIEs as of December 31, 2016. Refer to Note 16 for additional discussion of the VIE.

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per share data)


	Three Months Ended June 30,					Six Months Ended June 30,
	2017		2016			2017		2016
Income from loans and other investments
Interest and related income	$	126,825	$	130,471		$	245,341	$	253,496
Less: Interest and related expenses		54,352		49,065			101,026		94,446

Income from loans and other investments, net		72,473		81,406			144,315		159,050
Other expenses
Management and incentive fees		14,393		15,847			27,314		29,460
General and administrative expenses		7,373		6,781			14,800		13,576

Total other expenses		21,766		22,628			42,114		43,036
Gain on investments at fair value		—		10,524			—		10,589
(Loss) income from equity investment in unconsolidated subsidiary		—		(6	)		—		133

Income before income taxes		50,707		69,296			102,201		126,736
Income tax provision (benefit)		94		(154	)		183		87

Net income		50,613		69,450			102,018		126,649

Net income attributable to non-controlling interests		—		(6,369	)		—		(6,521	)

Net income attributable to Blackstone Mortgage Trust, Inc.	$	50,613	$	63,081		$	102,018	$	120,128

Net income per share of common stock basic and diluted	$	0.53	$	0.67		$	1.07	$	1.28

Weighted-average shares of common stock outstanding, basic and diluted		95,005,873		94,064,423			94,999,664		94,066,096

Dividends declared per share of common stock	$	0.62	$	0.62		$	1.24	$	1.24

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Comprehensive Income (Unaudited)

(in thousands)


	Three Months Ended June 30,						Six Months Ended June 30,
	2017			2016			2017			2016
Net income	$	50,613		$	69,450		$	102,018		$	126,649
Other comprehensive income
Unrealized gain (loss) on foreign currency remeasurement		20,045			(21,321	)		27,815			(15,343	)
Realized and unrealized (loss) gain on derivative financial instruments		(8,196	)		12,624			(12,121	)		5,958

Other comprehensive income (loss)		11,849			(8,697	)		15,694			(9,385	)

Comprehensive income		62,462			60,753			117,712			117,264
Comprehensive income attributable to non-controlling interests		—			(6,369	)		—			(6,521	)

Comprehensive income attributable to Blackstone Mortgage Trust, Inc.	$	62,462		$	54,384		$	117,712		$	110,743

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Changes in Equity (Unaudited)

(in thousands)


	Blackstone Mortgage Trust, Inc.
	Class A Common Stock		Additional Paid-In Capital		Accumulated Other Comprehensive (Loss) Income			Accumulated Deficit			Stockholders’ Equity			Non-controlling Interests			Total Equity
Balance at December 31, 2015	$	937	$	3,070,200	$	(32,758	)	$	(545,791	)	$	2,492,588		$	13,143		$	2,505,731
Shares of class A common stock issued, net		2		—		—			—			2			—			2
Restricted class A common stock earned		—		9,335		—			—			9,335			—			9,335
Dividends reinvested		—		180		—			(167	)		13			—			13
Deferred directors’ compensation		—		188		—			—			188			—			188
Other comprehensive loss		—		—		(9,385	)		—			(9,385	)		—			(9,385	)
Net income		—		—		—			120,128			120,128			6,521			126,649
Dividends declared on common stock		—		—		—			(116,452	)		(116,452	)		—			(116,452	)
Distributions to non-controlling interests		—		—		—			—			—			(6,987	)		(6,987	)

Balance at June 30, 2016	$	939	$	3,079,903	$	(42,143	)	$	(542,282	)	$	2,496,417		$	12,677		$	2,509,094


Balance at December 31, 2016	$	945	$	3,089,997	$	(56,202	)	$	(541,137	)	$	2,493,603		$	—		$	2,493,603
Shares of class A common stock issued, net		3		—		—			—			3			—			3
Restricted class A common stock earned		—		11,675		—			—			11,675			—			11,675
Issuance of convertible notes		—		856		—			—			856			—			856
Dividends reinvested		—		213		—			(197	)		16			—			16
Deferred directors’ compensation		—		188		—			—			188			—			188
Other comprehensive income		—		—		15,694			—			15,694			—			15,694
Net income		—		—		—			102,018			102,018			—			102,018
Dividends declared on common stock		—		—		—			(117,580	)		(117,580	)		—			(117,580	)

Balance at June 30, 2017	$	948	$	3,102,929	$	(40,508	)	$	(556,896	)	$	2,506,473		$	—		$	2,506,473

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(in thousands)


	Six Months Ended June 30,
	2017			2016
Cash flows from operating activities
Net income	$	102,018		$	126,649
Adjustments to reconcile net income to net cash provided by operating activities
Non-cash compensation expense		11,866			10,315
Amortization of deferred fees on loans		(16,796	)		(20,360	)
Amortization of deferred financing costs and premiums/discount on debt obligations		9,488			9,752
Income from equity investment in unconsolidated subsidiary		—			(133	)
Distributions of income from unconsolidated subsidiary		—			6,837
Gain on investments at fair value		—			(10,589	)
Changes in assets and liabilities, net
Other assets		(1,255	)		4,248
Other liabilities		5,492			(3,424	)

Net cash provided by operating activities		110,813			123,295

Cash flows from investing activities
Origination and fundings of loans receivable		(1,464,994	)		(1,401,871	)
Principal collections and sales proceeds from loans receivable and other assets		1,097,022			1,323,770
Origination and exit fees received on loans receivable		25,228			21,613
Receipts under derivative financial instruments		6,115			—
Payments under derivative financial instruments		(9,398	)		—

Net cash used in investing activities		(346,027	)		(56,488	)

continued…

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(in thousands)


	Six Months Ended June 30,
	2017			2016
Cash flows from financing activities
Borrowings under secured debt agreements	$	1,744,766		$	1,508,171
Repayments under secured debt agreements		(1,673,886	)		(1,328,131	)
Proceeds from sale of loan participations		—			54,441
Repayment of loan participations		—			(92,000	)
Payment of deferred financing costs		(9,800	)		(9,316	)
Receipts under derivative financial instruments		—			11,478
Payments under derivative financial instruments		—			(13,240	)
Distributions to non-controlling interests		—			(6,987	)
Net proceeds from issuance of convertible notes		280,473			—
Net proceeds from issuance of class A common stock		16			13
Dividends paid on class A common stock		(117,402	)		(116,323	)

Net cash provided by financing activities		224,167			8,106

Net (decrease) increase in cash, cash equivalents, and restricted cash		(11,047	)		74,913
Cash, cash equivalents, and restricted cash at beginning of period		75,567			106,006
Effects of currency translation on cash, cash equivalents, and restricted cash		3,279			1,353

Cash, cash equivalents, and restricted cash at end of period	$	67,799		$	182,272

Supplemental disclosure of cash flows information
Payments of interest	$	(88,519	)	$	(84,408	)

Payments of income taxes	$	(141	)	$	(204	)

Supplemental disclosure of non-cash investing and financing activities
Dividends declared, not paid	$	(58,793	)	$	(58,382	)

Participations sold, net	$	—		$	(37,559	)

Loan principal payments held by servicer, net	$	5,082		$	35,947

Consolidation of loans receivable of a VIE	$	500,000		$	—

Consolidation of securitized debt obligations of a VIE	$	(474,620	)	$	—

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

1. ORGANIZATION

References herein to “Blackstone Mortgage Trust,” “Company,” “we,” “us” or “our” refer to Blackstone Mortgage Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.

Blackstone Mortgage Trust is a real estate finance company that originates and purchases senior loans collateralized by properties in North America and Europe. We are externally managed by BXMT Advisors L.L.C., or our Manager, a subsidiary of The Blackstone Group L.P., or Blackstone, and are a real estate investment trust, or REIT, traded on the New York Stock Exchange, or NYSE, under the symbol “BXMT.” We are headquartered in New York City.

We conduct our operations as a REIT for U.S. federal income tax purposes. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders and maintain our qualification as a REIT. We also operate our business in a manner that permits us to maintain an exclusion from registration under the Investment Company Act of 1940, as amended. We are organized as a holding company and conduct our business primarily through our various subsidiaries.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The consolidated financial statements, including the notes thereto, are unaudited and exclude some of the disclosures required in annual financial statements. Management believes it has made all necessary adjustments, consisting of only normal recurring items, so that the consolidated financial statements are presented fairly and that estimates made in preparing its consolidated financial statements are reasonable and prudent. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. The accompanying unaudited consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 filed with the Securities and Exchange Commission, or the SEC.

Basis of Presentation

The accompanying consolidated financial statements include, on a consolidated basis, our accounts, the accounts of our wholly-owned subsidiaries, majority-owned subsidiaries, and variable interest entities, or VIEs, of which we are the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation.

Principles of Consolidation

We consolidate all entities that we control through either majority ownership or voting rights. In addition, we consolidate all VIEs of which we are considered the primary beneficiary. VIEs are defined as entities in which equity investors (i) do not have the characteristics of a controlling financial interest and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The entity that consolidates a VIE is known as its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. Refer to Note 16 for additional discussion of our consolidated VIE.

In April 2017, we entered into a joint venture, or our Multifamily Joint Venture, with Walker & Dunlop Inc. to originate, hold, and finance multifamily bridge loans. Pursuant to the terms of the agreements governing the joint venture, Walker & Dunlop will contribute 15% of the venture’s equity capital and we will contribute 85%. We consolidate the Multifamily Joint Venture as we have a controlling financial interest. The Multifamily Joint Venture did not have any activity during the six months ended June 30, 2017.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may ultimately differ from those estimates.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Revenue Recognition

Interest income from our loans receivable portfolio is recognized over the life of each investment using the effective interest method and is recorded on the accrual basis. Recognition of fees, premiums, and discounts associated with these investments is deferred until the loan is advanced and is then recorded over the term of the loan as an adjustment to yield. Income accrual is generally suspended for loans at the earlier of the date at which payments become 90 days past due or when, in the opinion of our Manager, recovery of income and principal becomes doubtful. Income is then recorded on the basis of cash received until accrual is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. In addition, for loans we originate, the related origination expenses are deferred and recognized as a component of interest income, however expenses related to loans we acquire are included in general and administrative expenses as incurred.

Cash, Cash Equivalents, and Restricted Cash

Cash and cash equivalents represent cash held in banks, cash on hand, and liquid investments with original maturities of three months or less. We may have bank balances in excess of federally insured amounts; however, we deposit our cash and cash equivalents with high credit-quality institutions to minimize credit risk exposure. We have not experienced, and do not expect, any losses on our cash or cash equivalents.

Restricted cash represents cash held in a segregated bank account related to a letter of credit.

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


	June 30, 2017		June 30, 2016
Cash and cash equivalents	$	33,521	$	181,796
Restricted cash		34,278		476

Total cash, cash equivalents, and restricted cash shown in our consolidated statements of cash flows	$	67,799	$	182,272

Loans Receivable and Provision for Loan Losses

We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. We are required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed probable that we will not be able to collect all amounts due to us pursuant to the contractual terms of the loan. If a loan is determined to be impaired, we write down the loan through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by our Manager. Actual losses, if any, could ultimately differ from these estimates.

Our Manager performs a quarterly review of our portfolio of loans. In conjunction with this review, our Manager assesses the risk factors of each loan, and assigns a risk rating based on a variety of factors, including, without limitation, loan-to-value ratio, or LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a 5-point scale, our loans are rated “1” through “5,” from less risk to greater risk, which ratings are defined as follows:


		1 -		Very Low Risk

		2 -		Low Risk

		3 -		Medium Risk

		4 -		High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss.

		5 -		Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss.

During the second quarter of 2015, we acquired a portfolio of loans from General Electric Capital Corporation and certain of its affiliates, or the GE portfolio, for a total purchase price of $4.7 billion. We allocated the aggregate purchase price between each loan based on its fair value relative to the overall portfolio, which allocation resulted in purchase discounts or premiums determined on an asset-by-asset basis. Each loan accretes from its allocated purchase price to its expected collection value over the life of the loan, consistent with the other loans in our portfolio.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Equity Investment in Unconsolidated Subsidiary

Our carried interest in CT Opportunity Partners I, LP, or CTOPI, was accounted for using the equity method. CTOPI’s assets and liabilities were not consolidated into our financial statements due to our determination that (i) it was not a VIE and (ii) the other investors in CTOPI had sufficient rights to preclude consolidation by us. As such, we reported our allocable percentage of the net assets of CTOPI on our consolidated balance sheets. The investment was fully realized as of December 31, 2016 and we no longer have any equity investments in unconsolidated subsidiaries in our consolidated financial statements.

Derivative Financial Instruments

We classify all derivative financial instruments as either other assets or other liabilities on our consolidated balance sheets at fair value.

On the date we enter into a derivative contract, we designate each contract as (i) a hedge of a net investment in a foreign operation, or net investment hedge, (ii) a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability, or cash flow hedge, (iii) a hedge of a recognized asset or liability, or fair value hedge, or (iv) a derivative instrument not to be designated as a hedging derivative, or non-designated hedge. For all derivatives other than those designated as non-designated hedges, we formally document our hedge relationships and designation at the contract’s inception. This documentation includes the identification of the hedging instruments and the hedged items, its risk management objectives, strategy for undertaking the hedge transaction and our evaluation of the effectiveness of its hedged transaction.

On a quarterly basis, we also formally assess whether the derivative we designated in each hedging relationship is expected to be, and has been, highly effective in offsetting changes in the value or cash flows of the hedged items. If it is determined that a derivative is not highly effective at hedging the designated exposure, hedge accounting is discontinued. Changes in the fair value of the effective portion of our hedges are reflected in accumulated other comprehensive income (loss) on our consolidated financial statements. Changes in the fair value of the ineffective portion of our hedges are included in net income. Amounts are reclassified out of accumulated other comprehensive income (loss) and into net income when the hedged item is sold, substantially liquidated, or de-designated. To the extent a derivative does not qualify for hedge accounting and is deemed a non-designated hedge, the changes in its value are included in net income.

Secured Debt Agreements

Where applicable, we record investments financed with repurchase agreements as separate assets and the related borrowings under any repurchase agreements are recorded as separate liabilities on our consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the repurchase agreements are reported separately on our consolidated statements of operations.

Senior Loan Participations

In certain instances, we finance our loans through the non-recourse syndication of a senior loan interest to a third-party. Depending on the particular structure of the syndication, the senior loan interest may remain on our GAAP balance sheet or, in other cases, the sale will be recognized and the senior loan interest will no longer be included in our consolidated financial statements. When these sales are not recognized under GAAP we reflect the transaction by recording a loan participations sold liability on our consolidated balance sheet, however this gross presentation does not impact stockholders’ equity or net income. When the sales are recognized, our balance sheet only includes our remaining subordinate loan and not the non-consolidated senior interest we sold.

Convertible Notes

The “Debt with Conversion and Other Options” Topic of the Financial Accounting Standards Board, or FASB, Accounting Standards Codification, or ASC, requires the liability and equity components of convertible debt instruments that may be settled in cash upon conversion, including partial cash settlement, to be separately accounted for in a manner that reflects the issuer’s nonconvertible debt borrowing rate. The initial proceeds from the sale of convertible notes are allocated between a liability component and an equity component in a manner that reflects interest expense at the rate of similar nonconvertible debt that could have been issued at such time. The equity component represents the excess initial proceeds received over the fair value of the liability component of the notes as of the date of issuance. We measured the estimated fair value of the debt component of our convertible

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

notes as of the respective issuance dates based on our nonconvertible debt borrowing rate. The equity component of each series of our convertible notes is reflected within additional paid-in capital on our consolidated balance sheet, and the resulting debt discount is amortized over the period during which such convertible notes are expected to be outstanding (through the maturity date) as additional non-cash interest expense. The additional non-cash interest expense attributable to such convertible notes will increase in subsequent periods through the maturity date as the notes accrete to their par value over the same period.

Deferred Financing Costs

The deferred financing costs that are included as a reduction in the net book value of the related liability on our consolidated balance sheets include issuance and other costs related to our debt obligations. These costs are amortized as interest expense using the effective interest method over the life of the related obligations.

Fair Value of Financial Instruments

The “Fair Value Measurements and Disclosures” Topic, or ASC 820, defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements under GAAP. Specifically, this guidance defines fair value based on exit price, or the price that would be received upon the sale of an asset or the transfer of a liability in an orderly transaction between market participants at the measurement date.

ASC 820 also establishes a fair value hierarchy that prioritizes and ranks the level of market price observability used in measuring financial instruments. Market price observability is affected by a number of factors, including the type of financial instrument, the characteristics specific to the financial instrument, and the state of the marketplace, including the existence and transparency of transactions between market participants. Financial instruments with readily available quoted prices in active markets generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

Financial instruments measured and reported at fair value are classified and disclosed based on the observability of inputs used in the determination, as follows:

•

Level 1: Generally includes only unadjusted quoted prices that are available in active markets for identical financial instruments as of the reporting date.

•

Level 2: Pricing inputs include quoted prices in active markets for similar instruments, quoted prices in less active or inactive markets for identical or similar instruments where multiple price quotes can be obtained, and other observable inputs, such as interest rates, yield curves, credit risks, and default rates.

•

Level 3: Pricing inputs are unobservable for the financial instruments and include situations where there is little, if any, market activity for the financial instrument. These inputs require significant judgment or estimation by management of third-parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2.

The estimated value of each asset reported at fair value using Level 3 inputs is determined by an internal committee composed of members of senior management of our Manager, including our Chief Executive Officer, Chief Financial Officer, and other senior officers.

Certain of our other assets are reported at fair value either (i) on a recurring basis, as of each quarter-end, or (ii) on a nonrecurring basis, as a result of impairment or other events. Our assets that are recorded at fair value are discussed further in Note 15. We generally value our assets recorded at fair value by either (i) discounting expected cash flows based on assumptions regarding the collection of principal and interest and estimated market rates, or (ii) obtaining assessments from third-party dealers. For collateral-dependent loans that are identified as impaired, we measure impairment by comparing our Manager’s estimation of the fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations may require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by our Manager.

We are also required by GAAP to disclose fair value information about financial instruments, that are not otherwise reported at fair value in our consolidated balance sheet, to the extent it is practicable to estimate a fair value for those instruments. These disclosure requirements exclude certain financial instruments and all non-financial instruments.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following methods and assumptions are used to estimate the fair value of each class of financial instruments, for which it is practicable to estimate that value:

•

Cash and cash equivalents: The carrying amount of cash and cash equivalents approximates fair value.

•

Restricted cash: The carrying amount of restricted cash approximates fair value.

•

Loans receivable, net: The fair values of these loans were estimated by our Manager based on a discounted cash flow methodology, taking into consideration various factors including capitalization rates, discount rates, leasing, occupancy rates, availability and cost of financing, exit plan, sponsorship, actions of other lenders, and indications of market value from other market participants.

•

Derivative financial instruments: The fair value of our foreign currency and interest rate contracts was estimated using advice from a third-party derivative specialist, based on contractual cash flows and observable inputs comprising foreign currency rates and credit spreads.

•

Secured debt agreements, net: The fair value of these instruments was estimated based on the rate at which a similar credit facility would currently be priced.

•

Loan participations sold, net: The fair value of these instruments was estimated based on the value of the related loan receivable asset.

•

Securitized debt obligations, net: The fair value of these instruments was estimated by utilizing third-party pricing service providers. In determining the value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades, or valuation estimates from their internal pricing models to determine the reported price.

•

Convertible notes, net: Each series of the convertible notes is actively traded and their fair values were obtained using quoted market prices.

Income Taxes

Our financial results generally do not reflect provisions for current or deferred income taxes on our REIT taxable income. We believe that we operate in a manner that will continue to allow us to be taxed as a REIT and, as a result, we generally do not expect to pay substantial corporate level taxes other than those payable by our taxable REIT subsidiaries. If we were to fail to meet these requirements, we may be subject to federal, state, and local income tax on current and past income, and penalties. Refer to Note 13 for additional information.

Stock-Based Compensation

Our stock-based compensation consists of awards issued to our Manager and certain individuals employed by an affiliate of our Manager that vest over the life of the awards, as well as deferred stock units issued to certain members of our Board of Directors. Stock-based compensation expense is recognized for these awards in net income on a variable basis over the applicable vesting period of the awards, based on the value of our class A common stock. Refer to Note 14 for additional information.

Earnings per Share

Basic earnings per share, or Basic EPS, is computed in accordance with the two-class method and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units outstanding during the period. Our restricted class A common stock is considered a participating security, as defined by GAAP, and has been included in our Basic EPS under the two-class method as these restricted shares have the same rights as our other shares of class A common stock, including participating in any gains or losses.

Diluted earnings per share, or Diluted EPS, is determined using the treasury stock method, and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units. Refer to Note 11 for additional discussion of earnings per share.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Foreign Currency

In the normal course of business, we enter into transactions not denominated in United States, or U.S., dollars. Foreign exchange gains and losses arising on such transactions are recorded as a gain or loss in our consolidated statements of operations. In addition, we consolidate entities that have a non-U.S. dollar functional currency. Non-U.S. dollar denominated assets and liabilities are translated to U.S. dollars at the exchange rate prevailing at the reporting date and income, expenses, gains, and losses are translated at the average exchange rate over the applicable period. Cumulative translation adjustments arising from the translation of non-U.S. dollar denominated subsidiaries are recorded in other comprehensive income.

Underwriting Commissions and Offering Costs

Underwriting commissions and offering costs incurred in connection with common stock offerings are reflected as a reduction of additional paid-in capital. Costs incurred that are not directly associated with the completion of a common stock offering are expensed when incurred.

Recent Accounting Pronouncements

In November 2016, the FASB issued ASU 2016-18 “Statement of Cash Flows (Topic 230): Restricted Cash,” or ASU 2016-18. ASU 2016-18 is intended to clarify how entities present restricted cash in the statement of cash flows. The guidance requires entities to show the changes in the total of cash and cash equivalents and restricted cash in the statement of cash flows. As a result, entities will no longer present transfers between cash and cash equivalents and restricted cash in the statement of cash flows. We adopted ASU 2016-18 in the second quarter of 2017 and applied the guidance retrospectively to our prior period consolidated statement of cash flows.

In June 2016, the FASB issued ASU 2016-13 “Financial Instruments – Credit Losses – Measurement of Credit Losses on Financial Instruments (Topic 326),” or ASU 2016-13. ASU 2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU 2016-13 will replace the “incurred loss” model under existing guidance with an “expected loss” model for instruments measured at amortized cost, and require entities to record allowances for available-for-sale debt securities rather than reduce the carrying amount, as they do today under the other-than-temporary impairment model. It also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019 and is to be adopted through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. While we are currently evaluating the impact ASU 2016-13 will have on our consolidated financial statements, we expect that the adoption will result in an increased amount of provisions for potential loan losses as well as the recognition of such provisions earlier in the lending cycle. We currently do not have any provision for loan losses on our consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),” or ASU 2014-09. ASU 2014-09 broadly amends the accounting guidance for revenue recognition. ASU 2014-09 is effective for the first interim or annual period beginning after December 15, 2017, and is to be applied retrospectively. We do not anticipate that the adoption of ASU 2014-09 will have a material impact on our consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

3. LOANS RECEIVABLE, NET

The following table details overall statistics for our loans receivable portfolio ($ in thousands):


	June 30, 2017			December 31, 2016
Number of loans		102			107
Principal balance	$	9,630,306		$	8,727,218
Net book value	$	9,587,457		$	8,692,978
Unfunded loan commitments⁽¹⁾	$	1,389,982		$	882,472
Weighted-average cash coupon⁽²⁾		5.27	%		5.01	%
Weighted-average all-in yield⁽²⁾		5.65	%		5.36	%
Weighted-average maximum maturity (years)⁽³⁾		3.4			3.2

Activity relating to our loans receivable portfolio was as follows ($ in thousands):


	Principal Balance			Deferred Fees / Other Items⁽¹⁾			Net Book Value
December 31, 2016	$	8,727,218		$	(34,240)		$	8,692,978
Loan fundings		1,939,614			—			1,939,614
Loan repayments		(1,117,733	)		—			(1,117,733	)
Unrealized gain (loss) on foreign currency translation		81,207			(177	)		81,030
Deferred fees and other items		—			(25,228	)		(25,228	)
Amortization of fees and other items		—			16,796			16,796

June 30, 2017	$	9,630,306		$	(42,849	)	$	9,587,457


(1)		Other items primarily consist of purchase discounts or premiums, exit fees, and deferred origination expenses.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The tables below detail the property type and geographic distribution of the properties securing the loans in our portfolio ($ in thousands):


June 30, 2017
Property Type	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
Office	55	$	5,622,781	$	5,652,170	54%
Hotel	14		2,068,196		2,141,347	20
Retail	7		532,397		965,804	9
Multifamily	10		639,622		644,211	6
Manufactured housing	7		233,201		232,971	2
Condominium	1		55,916		215,113	2
Other	8		435,344		762,044	7

	102	$	9,587,457	$	10,613,660	100%


Geographic Location	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
United States
Northeast	25	$	2,550,440	$	2,566,702	24%
Southeast	21		2,025,144		2,467,193	23
West	22		2,044,017		2,212,783	21
Midwest	8		877,698		881,658	8
Southwest	5		272,302		270,830	3
Northwest	2		236,134		238,522	2

Subtotal	83		8,005,735		8,637,688	81
International
United Kingdom	9		1,034,661		1,379,591	13
Canada	7		480,906		476,843	4
Germany	1		11,764		64,940	1
Netherlands	2		54,391		54,598	1

Subtotal	19		1,581,722		1,975,972	19

Total	102	$	9,587,457	$	10,613,660	100%


(1)		In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $983.4 million of such non-consolidated senior interests as of June 30, 2017.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)


December 31, 2016
Property Type	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
Office	55	$	4,800,609	$	4,889,456		50%
Hotel	18		1,889,732		1,957,334		20
Retail	9		769,813		1,173,592		12
Multifamily	8		521,097		523,529		5
Manufactured housing	9		296,290		296,252		3
Condominium	2		66,070		258,360		3
Other	6		349,367		658,211		7

	107	$	8,692,978	$	9,756,734		100%


Geographic Location	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
United States
Northeast	26	$	2,548,257	$	2,562,149		26%
Southeast	21		1,492,530		1,899,748		19
West	22		1,628,811		1,828,667		19
Midwest	7		695,713		698,093		7
Southwest	8		380,639		379,766		4
Northwest	3		227,747		293,564		3

Subtotal	87		6,973,697		7,661,987		78
International
United Kingdom	9		977,136		1,305,816		13
Canada	8		487,835		483,923		5
Germany	1		204,241		254,644		3
Netherlands	2		50,069		50,364		1

Subtotal	20		1,719,281		2,094,747		22

Total	107	$	8,692,978	$	9,756,734		100%


(1)		In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.0 billion of such non-consolidated senior interests as of December 31, 2016.

Loan Risk Ratings

As further described in Note 2, our Manager evaluates our loan portfolio on a quarterly basis. In conjunction with our quarterly loan portfolio review, our Manager assesses the risk factors of each loan, and assigns a risk rating based on several factors. Factors considered in the assessment include, but are not limited to, risk of loss, current LTV, debt yield, collateral performance, structure, exit plan, and sponsorship. Loans are rated “1” (less risk) through “5” (greater risk), which ratings are defined in Note 2.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table allocates the principal balance and net book value of our loans receivable based on our internal risk ratings ($ in thousands):


June 30, 2017							December 31, 2016
Risk Rating		Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Risk Rating		Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾
	1	5	$	285,006	$	285,064		1	8	$	361,100	$	361,574
	2	44		3,692,459		3,701,921		2	52		4,011,992		4,083,678
	3	52		5,589,247		6,605,992		3	46		4,299,026		5,290,668
	4	1		20,745		20,683		4	1		20,860		20,814
	5	—		—		—		5	—		—		—

		102	$	9,587,457	$	10,613,660			107	$	8,692,978	$	9,756,734

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $983.4 million and $1.0 billion of such non-consolidated senior interests as of June 30, 2017 and December 31, 2016, respectively.

The weighted-average risk rating of our total loan exposure was 2.6 and 2.5 as of June 30, 2017 and December 31, 2016, respectively. The increase in weighted-average risk rating was primarily driven by repayments of loans with lower risk ratings, and not rating downgrades in the existing portfolio.

We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of June 30, 2017 or December 31, 2016.

4. EQUITY INVESTMENT IN UNCONSOLIDATED SUBSIDIARY

Our equity investment in unconsolidated subsidiary consisted solely of our carried interest in CTOPI, a fund formerly sponsored and managed by an affiliate of our Manager. The investment was fully realized as of December 31, 2016 and we no longer have any investments in unconsolidated subsidiaries on our consolidated financial statements.

Our carried interest in CTOPI entitled us to earn promote revenue in an amount equal to 17.7% of the fund’s profits, after a 9% preferred return and 100% return of capital to the CTOPI partners. We recognized $6,000 of expenses and $133,000 of promote income from CTOPI in respect of our carried interest and recorded such amounts in our consolidated statements of operations during the three and six months ended June 30, 2016, respectively.

CTOPI Incentive Management Fee Grants

In January 2011, we created a management compensation pool for employees equal to 45% of the CTOPI promote distributions received by us. During the six months ended June 30, 2016, we recognized $168,000 of expenses under the CTOPI incentive plan. Such amounts were recognized as a component of general and administrative expenses in our consolidated statement of operations.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

5. OTHER ASSETS AND LIABILITIES

The following table details the components of our other assets ($ in thousands):


	June 30, 2017		December 31, 2016
Loan portfolio payments held by servicer⁽¹⁾	$	28,886	$	6,294
Accrued interest receivable		33,485		32,871
Derivative assets		743		4,086
Prepaid expenses		711		803
Prepaid taxes		7		16

Total	$	63,832	$	44,070


(1)		Represents loan principal and interest payments held by our third-party loan servicer as of the balance sheet date which were remitted to us during the subsequent remittance cycle.

The following table details the components of our other liabilities ($ in thousands):


	June 30, 2017		December 31, 2016
Secured debt repayments pending servicer remittance⁽¹⁾	$	21,669	$	5,372
Accrued dividends payable		58,793		58,615
Accrued management and incentive fees payable		14,393		12,798
Accrued interest payable		11,690		9,049
Derivative liabilities		6,928		210
Accounts payable and other liabilities		3,264		1,775

Total	$	116,737	$	87,819


(1)		Represents pending transfers from our third-party loan servicer that were remitted to our banking counterparties during the subsequent remittance cycle.

6. SECURED DEBT AGREEMENTS, NET

Our secured debt agreements include credit facilities, the GE portfolio acquisition facility, asset-specific financings, and a revolving credit agreement. The following table details our secured debt agreements ($ in thousands):


	Secured Debt Agreements
	Borrowings Outstanding
	June 30, 2017			December 31, 2016
Credit facilities	$	4,014,582		$	3,572,837
GE portfolio acquisition facility		1,188,076			1,479,582
Asset-specific financings		530,358			679,207
Revolving credit agreement		90,750			—

Total secured debt agreements	$	5,823,766		$	5,731,626

Deferred financing costs⁽¹⁾		(17,729	)		(15,272	)

Net book value of secured debt	$	5,806,037		$	5,716,354


(1)		Costs incurred in connection with our secured debt agreements are recorded on our consolidated balance sheet when incurred and recognized as a component of interest expense over the life of each related agreement.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Credit Facilities

During the six months ended June 30, 2017, we increased the maximum facility size of two of our credit facilities, providing an additional £250.0 million and €250.0 million of credit capacity, respectively, and we converted one of our asset-specific financings to a $500.0 million credit facility. The following tables detail our credit facilities ($ in thousands):


	June 30, 2017
	Maximum		Collateral		Credit Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Wells Fargo	$	2,000,000	$	1,993,129	$	1,548,713	$	1,232,179	$	316,534
MetLife		1,000,000		1,013,172		795,207		795,207		—
Bank of America		750,000		816,218		641,066		641,066		—
Société Générale⁽⁴⁾		457,040		456,849		354,959		348,486		6,473
Deutsche Bank		500,000		377,634		284,174		284,174		—
Citibank⁽⁵⁾		785,650		394,783		307,201		258,450		48,751
Morgan Stanley⁽⁶⁾		651,250		411,350		321,848		254,345		67,503
JP Morgan⁽⁷⁾		500,000		324,873		248,788		200,675		48,113

	$	6,643,940	$	5,788,008	$	4,501,956	$	4,014,582	$	487,374


	December 31, 2016
	Maximum		Collateral		Credit Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Wells Fargo	$	2,000,000	$	1,718,874	$	1,339,942	$	1,107,733	$	232,209
MetLife		1,000,000		1,106,017		862,454		862,454		—
Bank of America		750,000		794,881		617,694		617,694		—
JP Morgan⁽⁷⁾		500,000		550,560		420,414		316,219		104,195
Morgan Stanley⁽⁶⁾		308,500		344,056		272,221		231,930		40,291
Citibank⁽⁵⁾		500,000		508,989		394,677		229,629		165,048
Société Générale⁽⁴⁾		420,680		274,351		207,178		207,178		—

	$	5,479,180	$	5,297,728	$	4,114,580	$	3,572,837	$	541,743


(1)		Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.
(2)		Represents the principal balance of the collateral assets.
(3)		Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each credit facility.
(4)		As of June 30, 2017 and December 31, 2016, the Société Générale maximum facility size was composed of a €400.0 million facility size that was translated to $457.0 million and $420.7 million, respectively. Borrowings denominated in U.S. Dollars, British Pound Sterling, and Euro are contemplated under this facility.
(5)		As of June 30, 2017, the Citibank maximum facility size was composed of a general $500.0 million facility size denominated in U.S. Dollars plus a general €250.0 million ($285.7 million) facility size that contemplated British Pound Sterling and Euro borrowings. As of December 31, 2016, the maximum facility size was composed of a general $500.0 million facility.
(6)		As of June 30, 2017, the Morgan Stanley maximum facility size was composed of a £500.0 million facility size that was translated to $651.3 million. As of December 31, 2016, the maximum facility size was composed of a £250.0 million facility size that was translated to $308.5 million. Borrowings denominated in U.S. Dollars, British Pound Sterling, and Euro are contemplated under this facility.
(7)		As of June 30, 2017 and December 31, 2016, the JP Morgan maximum facility size was composed of a general $500.0 million facility size, under which U.S. Dollars and British Pound Sterling borrowings are contemplated.

The weighted-average outstanding balance of our credit facilities was $3.8 billion for the six months ended June 30, 2017. As of June 30, 2017, we had aggregate borrowings of $4.0 billion outstanding under our credit facilities, with a weighted-average cash coupon of LIBOR plus 1.90% per annum, a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 2.11% per annum, and a weighted-average advance rate of 78.8%. As of June 30, 2017, outstanding borrowings under these facilities had a weighted-average maturity, excluding extension options and term-out provisions, of 1.5 years.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The weighted-average outstanding balance of our credit facilities was $2.8 billion for the six months ended December 31, 2016. As of December 31, 2016, we had aggregated borrowings of $3.6 billion outstanding under our credit facilities, with a weighted-average cash coupon of LIBOR plus 1.82% per annum, a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 2.02% per annum, and a weighted-average advance rate of 79.1%. As of December 31, 2016, outstanding borrowings under these facilities had a weighted-average maturity, excluding extension options and term-out provisions, of 1.5 years.

Borrowings under each facility are subject to the initial approval of eligible collateral loans by the lender and the maximum advance rate and pricing rate of individual advances are determined with reference to the attributes of the respective collateral loan.

The following tables outline the key terms of our credit facilities as of June 30, 2017:


Lender	Currency	Guarantee⁽¹⁾	Margin Call⁽²⁾	Term/Maturity
Wells Fargo	$	25%	Collateral marks only	Term matched⁽³⁾
MetLife	$	50%	Collateral marks only	April 21, 2023⁽⁴⁾
Bank of America	$	50%	Collateral marks only	May 21, 2021⁽⁵⁾
Société Générale	$ / £ / €	25%	Collateral marks only	Term matched⁽³⁾
Deutsche Bank	$	25%	Collateral marks only	Term matched⁽³⁾
Citibank	$ / £ / €	25%	Collateral marks only	Term matched⁽³⁾
Morgan Stanley	$ / £ / €	25%	Collateral marks only	March 3, 2020
JP Morgan	$ / £	50%	Collateral marks only	January 7, 2020


(1)		Other than amounts guaranteed based on specific collateral asset types, borrowings under our credit facilities are non-recourse to us.
(2)		Margin call provisions under our credit facilities do not permit valuation adjustments based on capital markets events, and are limited to collateral-specific credit marks.
(3)		These credit facilities have various availability periods during which new advances can be made and which are generally subject to each lender’s discretion. Maturity dates for advances outstanding are tied to the term of each respective collateral asset.
(4)		Includes five one-year extension options which may be exercised at our sole discretion.
(5)		Includes two one-year extension options which may be exercised at our sole discretion.


Currency	Outstanding Borrowings		Potential Borrowings⁽¹⁾		Index	Rate⁽²⁾	Advance Rate⁽³⁾
$		$ 3,684,398		$ 4,103,296	1-month USD LIBOR	L+1.88%	78.8%
€		€ —		€ 38,227	3-month EURIBOR	n/a	77.8%
£		£ 253,500		£ 273,451	3-month GBP LIBOR	L+2.15%	79.0%

		$ 4,014,582		$ 4,501,956		L+1.90%	78.8%


(1)		Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each credit facility.
(2)		Represents weighted-average cash coupon based on borrowings outstanding.
(3)		Represents weighted-average advance rate based on the outstanding principal balance of the collateral assets pledged.

GE Portfolio Acquisition Facility

During the second quarter of 2015, concurrently with our acquisition of the GE portfolio, we entered into an agreement with Wells Fargo to provide us with secured financing for the acquired portfolio. As of June 30, 2017, this facility provided for $1.3 billion of financing, of which $1.2 billion was outstanding and an additional $142.6 million was available to finance future loan fundings in the GE portfolio. The GE portfolio acquisition facility is non-revolving and consists of a single master repurchase agreement providing for asset-specific borrowings for each collateral asset.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The asset-specific borrowings under the GE portfolio acquisition facility were advanced at a weighted-average rate of 80% of our purchase price of the collateral assets and are repaid pro rata from collateral asset repayment proceeds. The asset-specific borrowings are currency matched to the collateral assets and accrue interest at a rate equal to the sum of (i) the applicable base rate plus (ii) a margin of 1.75%, which will increase to 1.80% and 1.85% in year four and year five, respectively. As of June 30, 2017, those borrowings were denominated in U.S. Dollars, Canadian Dollars, and British Pounds Sterling. The asset-specific borrowings are term matched to the underlying collateral assets with an outside maturity date of May 20, 2020, which may be extended pursuant to two one-year extension options. We guarantee obligations under the GE portfolio acquisition facility in an amount equal to the greater of (i) 25% of outstanding asset-specific borrowings, and (ii) $250.0 million. We had outstanding asset-specific borrowings under the GE portfolio acquisition facility of $1.2 billion and a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 1.80% per annum as of June 30, 2017, compared to $1.5 billion of outstanding asset-specific borrowings and a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 1.83% per annum as of December 31, 2016.

Asset-Specific Financings

The following tables detail our asset-specific financings ($ in thousands):


	June 30, 2017
Asset-Specific Financings	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term⁽³⁾
Collateral assets	5	$	675,639	$	672,295		L+4.71	%		n/a		Nov. 2020
Financing provided⁽⁴⁾	5	$	530,358	$	529,350		L+2.48	%	$	167,124		Nov. 2020


(1)		These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)		Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.
(3)		The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific financings are term-matched to the corresponding collateral loans.
(4)		Borrowings of $394.8 million under these asset specific financings are cross collateralized with related credit facilities with the same lenders.


	December 31, 2016
Asset-Specific Financings	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term⁽³⁾
Collateral assets	7	$	876,083	$	869,417		L+4.84	%		n/a		Aug. 2020
Financing provided⁽⁴⁾	7	$	679,207	$	676,333		L+2.60	%	$	231,585		Aug. 2020


(1)		These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)		Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.
(3)		The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific financings are term-matched to the corresponding collateral loans.
(4)		Borrowings of $392.3 million under these asset specific financings are cross collateralized with related credit facilities with the same lenders.

The weighted-average outstanding balance of our asset-specific financings was $628.3 million for the six months ended June 30, 2017 and $571.1 million for the six months ended December 31, 2016.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Revolving Credit Agreement

During the second quarter of 2017, we increased the borrowing capacity under our secured revolving credit agreement with Barclays by $125.0 million to $250.0 million. This full recourse facility is designed to finance first mortgage originations for up to six months as a bridge to term financing or syndication. Advances under the agreement are subject to availability under a specified borrowing base and accrue interest at a per annum pricing rate equal to the sum of (i) an applicable base rate or Eurodollar rate and (ii) an applicable margin, in each case, dependent on the applicable type of loan collateral. The maturity date of the facility is April 4, 2020.

During the six months ended June 30, 2017, the weighted-average outstanding borrowings under the revolving credit agreement were $1.0 million and we recorded interest expense of $589,000, including $332,000 of amortization of deferred fees and expenses. As of June 30, 2017, we had $90.8 million of borrowings outstanding under the agreement.

During the six months ended December 31, 2016, the weighted-average outstanding borrowings under the revolving credit agreement were $29.9 million and we recorded interest expense of $927,000, including $255,000 of amortization of deferred fees and expenses. As of December 31, 2016 we had no outstanding borrowings under the agreement.

Debt Covenants

Each of the guarantees related to our secured debt agreements contain the following uniform financial covenants: (i) our ratio of earnings before interest, taxes, depreciation, and amortization, or EBITDA, to fixed charges, as defined in the agreements, shall be not less than 1.4 to 1.0; (ii) our tangible net worth, as defined in the agreements, shall not be less than $1.9 billion as of each measurement date plus 75% of the net cash proceeds of future equity issuances subsequent to June 30, 2017; (iii) cash liquidity shall not be less than the greater of (x) $10.0 million or (y) 5% of our recourse indebtedness; and (iv) our indebtedness shall not exceed 83.33% of our total assets. As of June 30, 2017 and December 31, 2016, we were in compliance with these covenants.

7. LOAN PARTICIPATIONS SOLD, NET

The financing of a loan by the non-recourse sale of a senior interest in the loan through a participation agreement generally does not qualify as a sale under GAAP. Therefore, in the instance of such sales, we present the whole loan as an asset and the loan participation sold as a liability on our consolidated balance sheet until the loan is repaid. The obligation to pay principal and interest on these liabilities is generally based on the performance of the related loan obligation. The gross presentation of loan participations sold does not impact stockholders’ equity or net income.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following tables detail our loan participations sold ($ in thousands):


	June 30, 2017
Loan Participations Sold	Count	Principal Balance		Book Value		Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Term
Total loan	1	$	442,850	$	439,880		L+4.48	%		n/a	Dec. 2019
Senior participation⁽³⁾⁽⁴⁾	1		369,042		367,671		L+2.72	%	$	31,260	Dec. 2019

	December 31, 2016
Loan Participations Sold	Count	Principal Balance		Book Value		Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Term
Total loan	1	$	419,560	$	416,233		L+4.48	%		n/a	Dec. 2019
Senior participation⁽³⁾⁽⁴⁾	1		349,633		348,077		L+2.72	%	$	29,616	Dec. 2019


(1)		Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred fees / financing costs.
(2)		Other than one instance where we entered into a related guarantee agreement for £24.0 million ($31.3 million and $29.6 million as of June 30, 2017 and December 31, 2016, respectively), our loan participations sold are non-recourse to us.
(3)		During the three and six months ended June 30, 2017, we recorded $2.7 million and $5.3 million, respectively, of interest expense related to our loan participations sold, of which $2.6 million and $5.0 million was paid in cash. During the three and six months ended December 31, 2016, we recorded $2.9 million and $6.3 million, respectively, of interest expense related to our loan participations sold, of which $2.8 million and $6.0 million was paid in cash.
(4)		The difference between principal balance and book value of loan participations sold is due to deferred financing costs of $1.4 million and $1.6 million as of June 30, 2017 and December 31, 2016, respectively.

8. SECURITIZED DEBT OBLIGATIONS, NET

In the second quarter of 2017, we financed one of our loans through a single asset securitization vehicle, or the Securitization, which is consolidated in our financial statements. The Securitization has issued securitized debt obligations that are non-recourse to us. Refer to Note 16 for further discussion of our Securitization.

The following table details our securitized debt obligations ($ in thousands):


	June 30, 2017
Securitized Debt Obligations	Count	Principal Balance		Book Value		Yield/Cost⁽¹⁾			Term⁽²⁾
Total loan	1	$	642,806	$	639,280		L+3.60	%		June 2023
Securitized debt obligations⁽³⁾	1		474,620		474,123		L+1.95	%		June 2033


(1)		In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)		Loan term represents final maturity, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitization.
(3)		During the three and six months ended June 30, 2017, we recorded $37,000 of interest expense related to our securitized debt obligations.

We did not have any securitized debt obligations as of December 31, 2016.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

9. CONVERTIBLE NOTES, NET

As of June 30, 2017, the following convertible senior notes, or Convertible Notes, were outstanding ($ in thousands):


Convertible Notes Issuance	Face Value		Coupon Rate			All-in Cost⁽¹⁾			Conversion Rate⁽²⁾		Maturity
November 2013	$	172,500		5.25	%		5.87	%		36.1380	December 1, 2018
May 2017		287,500		4.38	%		4.93	%		28.0324	May 5, 2022


(1)		Includes issuance costs that are amortized through interest expense over the life of the Convertible Notes using the effective interest method.
(2)		Represents the shares of class A common stock per $1,000 principal amount of Convertible Notes, which is equivalent to a conversion price of $27.67 and $35.67 per share of class A common stock, respectively, for the November 2013 and May 2017 convertible notes. As a result of exceeding the cumulative dividend threshold, as defined in the November 2013 convertible notes supplemental indenture, the conversion rate on the November 2013 convertible notes was most recently adjusted on June 28, 2017 from the prior conversion rate of 35.7236 shares of class A common stock per $1,000 principal amount of convertible notes, which was equivalent to a conversion price of $27.99 per share of class A common stock. The cumulative dividend threshold as defined in the May 2017 convertible notes supplemental indenture has not been exceeded as of June 30, 2017.

The Convertible Notes are convertible at the holders’ option into shares of our class A common stock, only under specific circumstances, prior to the close of business on August 31, 2018 and January 31, 2022, for the November 2013 and May 2017 convertible notes, respectively, at the applicable conversion rate in effect on the conversion date. Thereafter, the Convertible Notes are convertible at the option of the holder at any time until the second scheduled trading day immediately preceding the maturity date. Neither series of the Convertible Notes were convertible as of June 30, 2017. We may not redeem the Convertible Notes prior to maturity. The last reported sale price of our class A common stock of $31.60 on June 30, 2017 was greater than the per share conversion price of the November 2013 convertible notes but less than the per share conversion price of the May 2017 convertible notes. We have the intent and ability to settle each series of the Convertible Notes in cash and, as a result, the Convertible Notes did not have any impact on our diluted earnings per share.

Upon our issuance of the November 2013 convertible notes, we recorded a $9.1 million discount based on the implied value of the conversion option and an assumed effective interest rate of 6.50%, as well as $4.1 million of initial issuance costs. Including the amortization of this discount and the issuance costs, our total cost of the November 2013 convertible notes issuance is 7.16% per annum. Upon our issuance of the May 2017 convertible notes, we recorded an $868,000 discount based on the implied value of the conversion option and an assumed effective interest rate of 4.67%, as well as $7.0 million of initial debt discount and issuance costs. Including the amortization of the discount and issuance costs, our total cost of the May 2017 convertible notes issuance is 5.00% per annum.

The following table details our interest expense related to the Convertible Notes ($ in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Cash coupon	$	4,221	$	2,264	$	6,485	$	4,528
Discount and issuance cost amortization		955		677		1,668		1,347

Total interest expense	$	5,176	$	2,941	$	8,153	$	5,875

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table details the net book value of our Convertible Notes on our consolidated balance sheets ($ in thousands):


	June 30, 2017			December 31, 2016
Face value	$	460,000		$	172,500
Unamortized discount		(11,258	)		(5,532	)
Deferred financing costs		(695	)		(206	)

Net book value	$	448,047		$	166,762

Accrued interest payable for the Convertible Notes was $2.7 million and $755,000 as of June 30, 2017 and December 31, 2016, respectively. Refer to Note 2 for additional discussion of our accounting policies for the Convertible Notes.

10. DERIVATIVE FINANCIAL INSTRUMENTS

The sole objective of our use of derivative financial instruments is to minimize the risks and/or costs associated with our investments and/or financing transactions. These derivatives may or may not qualify as net investment, cash flow, or fair value hedges under the hedge accounting requirements of ASC 815 – “Derivatives and Hedging.” Derivatives not designated as hedges are not speculative and are used to manage our exposure to interest rate movements and other identified risks. For more information on the accounting for designated and non-designated hedges, refer to Note 2.

The use of derivative financial instruments involves certain risks, including the risk that the counterparties to these contractual arrangements do not perform as agreed. To mitigate this risk, we only enter into derivative financial instruments with counterparties that have appropriate credit ratings and are major financial institutions with which we and our affiliates may also have other financial relationships. We do not anticipate that any of the counterparties will fail to meet their obligations.

Net Investment Hedges of Foreign Currency Risk

Certain of our international investments expose us to fluctuations in foreign interest rates and currency exchange rates. These fluctuations may impact the value of our cash receipts and payments in terms of our functional currency, the U.S. Dollar. We use foreign currency forward contracts to protect the value or fix the amount of certain investments or cash flows in terms of the U.S. Dollar.

The following table details our outstanding foreign exchange derivatives that were designated as net investment hedges of foreign currency risk (notional amount in thousands):


June 30, 2017				December 31, 2016
Foreign Currency Derivatives	Number of Instruments	Notional Amount		Foreign Currency Derivatives	Number of Instruments	Notional Amount
Sell GBP Forward	1	£	145,500	Sell GBP Forward	2	£	141,900
Sell CAD Forward	1	C$	122,900	Sell CAD Forward	2	C$	122,900
				Sell EUR Forward	1	€	44,900

Cash Flow Hedges of Interest Rate Risk

Certain of our financing transactions expose us to a fixed versus floating rate mismatch between our assets and liabilities. We use derivative financial instruments, which include interest rate caps and swaps, and may also include interest rate options, floors, and other interest rate derivative contracts, to hedge interest rate risk associated with our borrowings where there is potential for an index mismatch.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following tables detail our outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (notional amount in thousands):


June 30, 2017
Interest Rate Derivatives	Number of Instruments	Notional Amount		Strike	Index	Wtd.-Avg. Maturity (Years)
Interest Rate Swaps	4	C$	108,271	1.0%	CDOR	1.9
Interest Rate Caps	9	$	204,248	2.4%	USD LIBOR	2.0
Interest Rate Caps	4	C$	52,628	2.0%	CDOR	0.4

December 31, 2016
Interest Rate Derivatives	Number of Instruments	Notional Amount		Strike	Index	Wtd.-Avg. Maturity (Years)
Interest Rate Swaps	4	C$	108,271	1.0%	CDOR	2.4
Interest Rate Caps	21	$	802,256	2.0%	USD LIBOR	0.4
Interest Rate Caps	5	C$	400,035	2.0%	CDOR	0.4
Interest Rate Caps	1	£	15,142	2.0%	GBP LIBOR	0.3

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on our floating rate debt. During the twelve months following June 30, 2017, we estimate that an additional $188,000 will be reclassified from accumulated other comprehensive income as an increase to interest income. Additionally, during the three and six months ended June 30, 2017 and 2016, we did not record any hedge ineffectiveness in our consolidated statements of operations.

Non-designated Hedges

During the three and six months ended June 30, 2017, we recorded losses of $403,000 and $313,000, respectively, related to non-designated hedges that were reported as a component of interest expense in our consolidated financial statements. During the three and six months ended June 30, 2016, we recorded losses of $659,000 and $1.6 million, respectively.

The following tables summarize our non-designated hedges (notional amount in thousands):


June 30, 2017
Non-designated Hedges	Number of Instruments	Notional Amount
Buy GBP / Sell EUR Forward	1	€	12,857

December 31, 2016
Non-designated Hedges	Number of Instruments	Notional Amount
Interest Rate Caps	3	$	256,875
Interest Rate Caps	2	C$	37,221
Buy GBP / Sell EUR Forward	1	€	12,857

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Valuation of Derivative Instruments

The following table summarizes the fair value of our derivative financial instruments ($ in thousands):


	Fair Value of Derivatives in an Asset Position⁽¹⁾ as of				Fair Value of Derivatives in a Liability Position⁽²⁾ as of
	June 30, 2017		December 31, 2016		June 30, 2017		December 31, 2016
Derivatives designated as hedging instruments:
Foreign exchange contracts	$	—	$	3,268	$	6,340	$	210
Interest rate derivatives		743		331		—		—

Total derivatives designated as hedging instruments	$	743	$	3,599	$	6,340	$	210

Derivatives not designated as hedging instruments:
Foreign exchange contracts	$	—	$	487	$	588	$	—
Interest rate derivatives		—		—		—		—

Total derivatives not designated as hedging instruments	$	—	$	487	$	588	$	—

Total Derivatives	$	743	$	4,086	$	6,928	$	210

(1)

Included in other assets in our consolidated balance sheets.

(2)

Included in other liabilities in our consolidated balance sheets.

The following table presents the effect of our derivative financial instruments on our consolidated statements of operations ($ in thousands):


	Amount of Gain (Loss) Recognized in OCI on Derivatives (Effective Portion)						Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)		Amount of Loss Reclassified from Accumulated OCI into Income (Effective Portion)
Derivatives in Hedging Relationships	Three Months Ended June 30, 2017			Six Months Ended June 30, 2017					Three Months Ended June 30, 2017			Six Months Ended June 30, 2017
Net Investment Hedges
Foreign exchange contracts⁽¹⁾	$	(8,939	)	$	(13,233	)		Interest Expense	$	—		$	—

Cash Flow Hedges
Interest rate derivatives		286			180			Interest Expense		(457	)		(932	)

Total	$	(8,653	)	$	(13,053	)			$	(457	)	$	(932	)


(1)		During the three and six months ended June 30, 2017, we paid net cash settlements of $1.2 million and $3.1 million, respectively, on our foreign currency forward contracts, compared to paying $10.0 million and $1.8 million during the same periods in 2016. Those amounts are included as a component of accumulated other comprehensive loss on our consolidated balance sheets.

Credit-Risk Related Contingent Features

We have entered into agreements with certain of our derivative counterparties that contain provisions where if we were to default on any of our indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, we may also be declared in default on our derivative obligations. In addition, certain of our agreements with our derivative counterparties require that we post collateral to secure net liability positions. As of June 30, 2017, we were in a net liability position with each such derivative counterparty and posted collateral of $1.4 million.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

11. EQUITY

Stock and Stock Equivalents

Authorized Capital

As of June 30, 2017, we had the authority to issue up to 300,000,000 shares of stock, consisting of 200,000,000 shares of class A common stock and 100,000,000 shares of preferred stock. Subject to applicable NYSE listing requirements, our board of directors is authorized to cause us to issue additional shares of authorized stock without stockholder approval. In addition, to the extent not issued, currently authorized stock may be reclassified between class A common stock and preferred stock. We did not have any shares of preferred stock issued and outstanding as of June 30, 2017.

Class A Common Stock and Deferred Stock Units

Holders of shares of our class A common stock are entitled to vote on all matters submitted to a vote of stockholders and are entitled to receive such dividends as may be authorized by our board of directors and declared by us, in all cases subject to the rights of the holders of shares of outstanding preferred stock, if any.

We also issue restricted class A common stock under our stock-based incentive plans. Refer to Note 14 for additional discussion of these long-term incentive plans. In addition to our class A common stock, we also issue deferred stock units to certain members of our board of directors in lieu of cash compensation for services rendered. These deferred stock units are non-voting, but carry the right to receive dividends in the form of additional deferred stock units in an amount equivalent to the cash dividends paid to holders of shares of class A common stock.

The following table details the movement in our outstanding shares of class A common stock, including restricted class A common stock and deferred stock units:


	Six Months Ended June 30,
Common Stock Outstanding⁽¹⁾	2017		2016
Beginning balance		94,709,290		93,843,847
Issuance of class A common stock⁽²⁾		543		550
Issuance of restricted class A common stock, net		286,773		209,798
Issuance of deferred stock units		12,904		14,155

Ending balance		95,009,510		94,068,350


(1)		Includes deferred stock units held by members of our board of directors of 181,931 and 155,676 as of June 30, 2017 and 2016, respectively.
(2)		Consists of 543 and 550 shares issued under our dividend reinvestment program during the six months ended June 30, 2017 and 2016, respectively.

Dividend Reinvestment and Direct Stock Purchase Plan

On March 25, 2014, we adopted a dividend reinvestment and direct stock purchase plan, under which we registered and reserved for issuance, in the aggregate, 10,000,000 shares of class A common stock. Under the dividend reinvestment component of this plan, our class A common stockholders can designate all or a portion of their cash dividends to be reinvested in additional shares of class A common stock. The direct stock purchase component allows stockholders and new investors, subject to our approval, to purchase shares of class A common stock directly from us. During the three and six months ended June 30, 2017, we issued 273 shares and 543 shares, respectively, of class A common stock under the dividend reinvestment component of the plan compared to 265 shares and 550 shares for the same periods in 2016. As of June 30, 2017, a total of 9,997,784 shares of class A common stock remained available for issuance under the dividend reinvestment and direct stock purchase plan.

At the Market Stock Offering Program

On May 9, 2014, we entered into equity distribution agreements, or ATM Agreements, pursuant to which we may sell, from time to time, up to an aggregate sales price of $200.0 million of our class A common stock. On July 29, 2016, in connection with filing a new universal shelf registration statement on Form S-3, we entered into amendments to each of the ATM Agreements. Sales of class A common stock made pursuant to the ATM

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Agreements may be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended. Actual sales will depend on a variety of factors including market conditions, the trading price of our class A common stock, our capital needs, and our determination of the appropriate sources of funding to meet such needs. We did not sell any shares of our class A common stock under the ATM Agreements during the six months ended June 30, 2017 and 2016. As of June 30, 2017, sales of our class A common stock with an aggregate sales price of $188.6 million remained available for issuance under the ATM Agreements.

Dividends

We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to our stockholders each year to comply with the REIT provisions of the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code. Our dividend policy remains subject to revision at the discretion of our board of directors. All distributions will be made at the discretion of our board of directors and will depend upon our taxable income, our financial condition, our maintenance of REIT status, applicable law, and other factors as our board of directors deems relevant.

On June 13, 2017, we declared a dividend of $0.62 per share, or $58.8 million, that was paid on July 14, 2017 to stockholders of record as of June 30, 2017. The following table details our dividend activity ($ in thousands, except per share data):


	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Dividends declared per share of common stock	$	0.62	$	0.62	$	1.24	$	1.24
Total dividends declared	$	58,793	$	58,226	$	117,580	$	116,452

Earnings Per Share

We calculate our basic and diluted earnings per share using the two-class method for all periods presented as the unvested shares of our restricted class A common stock qualify as participating securities, as defined by GAAP. These restricted shares have the same rights as our other shares of class A common stock, including participating in any dividends, and therefore have been included in our basic and diluted net income per share calculation. Our Convertible Notes are excluded from dilutive earnings per share as we have the intent and ability to settle these instruments in cash.

The following table sets forth the calculation of basic and diluted net income per share of class A common stock based on the weighted-average of both restricted and unrestricted class A common stock outstanding ($ in thousands, except per share data):


	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Net income⁽¹⁾	$	50,613	$	63,081	$	102,018	$	120,128
Weighted-average shares outstanding, basic and diluted		95,005,873		94,064,423		94,999,664		94,066,096

Per share amount, basic and diluted	$	0.53	$	0.67	$	1.07	$	1.28


(1)		Represents net income attributable to Blackstone Mortgage Trust, Inc.

Other Balance Sheet Items

Accumulated Other Comprehensive Loss

As of June 30, 2017, total accumulated other comprehensive loss was $40.5 million, primarily representing (i) $79.6 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies and (ii) an offsetting $39.1 million of net realized and unrealized gains related to changes in the fair value of derivative instruments. As of December 31, 2016, total accumulated other comprehensive loss was $56.2 million, primarily representing (i) $107.5 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies and (ii) an offsetting $51.3 million of net realized and unrealized gains related to changes in the fair value of derivative instruments.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

12. OTHER EXPENSES

Our other expenses consist of the management and incentive fees we pay to our Manager and our general and administrative expenses.

Management and Incentive Fees

Pursuant to a management agreement between our Manager and us, or our Management Agreement, our Manager earns a base management fee in an amount equal to 1.50% per annum multiplied by our outstanding equity balance, as defined in the Management Agreement. In addition, our Manager is entitled to an incentive fee in an amount equal to the product of (i) 20% and (ii) the excess of (a) our Core Earnings (as defined in our Management Agreement) for the previous 12-month period over (b) an amount equal to 7.00% per annum multiplied by our outstanding Equity, provided that our Core Earnings over the prior three-year period is greater than zero. Core Earnings, as defined in our Management Agreement, is generally equal to our net income (loss) prepared in accordance with GAAP, excluding (i) certain non-cash items (ii) the net income (loss) related to our legacy portfolio and (iii) incentive management fees.

During the three and six months ended June 30, 2017, we incurred $9.6 million and $19.1 million, respectively, of management fees payable to our Manager, compared to $9.4 million and $18.9 million during the same periods in 2016. In addition, during the three and six months ended June 30, 2017, we incurred $4.8 million and $8.2 million, respectively, of incentive fees payable to our Manager, compared to $6.4 million and $10.6 million during the same periods in 2016.

As of June 30, 2017 and December 31, 2016 we had accrued management and incentive fees payable to our Manager of $14.4 million and $12.8 million, respectively.

General and Administrative Expenses

General and administrative expenses consisted of the following ($ in thousands):


	Three Months Ended June 30,					Six Months Ended June 30,
	2017		2016			2017		2016
Professional services	$	862	$	756		$	1,878	$	1,644
Operating and other costs		489		521			934		1,391

Subtotal		1,351		1,277			2,812		3,035
Non-cash and CT Legacy Portfolio compensation expenses
Management incentive awards plan - CTOPI⁽¹⁾		—		(3	)		—		168
Management incentive awards plan - CT Legacy Partners⁽²⁾		—		630			—		758
Restricted class A common stock earned		5,865		4,742			11,678		9,335
Director stock-based compensation		94		94			188		188

Subtotal		5,959		5,463			11,866		10,449

Total BXMT expenses		7,310		6,740			14,678		13,484
Other expenses		63		41			122		92

Total general and administrative expenses	$	7,373	$	6,781		$	14,800	$	13,576

(1)

Represents the portion of CTOPI promote revenue recorded under compensation awards. See Note 4 for further discussion.

(2)

Represents the amounts recorded under the CT Legacy Partners management incentive awards during the period. See below for discussion of the CT Legacy Partners management incentive awards plan.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

CT Legacy Partners Management Incentive Awards Plan

In conjunction with our March 2011 restructuring, we created an employee pool for up to 6.75% of the distributions paid to the common equity holders of our subsidiary, CT Legacy Partners (subject to certain caps and priority distributions). During the three and six months ended June 30, 2016 we recognized $630,000 and $758,000, respectively, of expenses under the CT Legacy Partners incentive plan. Our investment in CT Legacy Partners was substantially realized as of December 31, 2016.

13. INCOME TAXES

We elected to be taxed as a REIT, effective January 1, 2003, under the Internal Revenue Code for U.S. federal income tax purposes. We generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments and excluding any net capital gain, in order for U.S. federal income tax not to apply to our earnings that we distribute. To the extent that we satisfy this distribution requirement, but distribute less than 100% of our net taxable income, we will be subject to U.S. federal income tax on our undistributed taxable income. In addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our stockholders in a calendar year is less than a minimum amount specified under U.S. federal tax laws.

Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Internal Revenue Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of our assets and the sources of our income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state, and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of June 30, 2017 and December 31, 2016, we were in compliance with all REIT requirements.

During the three and six months ended June 30, 2017, we recorded a current income tax provision of $94,000 and $183,000, respectively, primarily related to activities of our taxable REIT subsidiaries and various state and local taxes. During the three and six months ended June 30, 2016, we recorded a current income tax benefit of $154,000 and a current income tax provision of $87,000, respectively. We did not have any deferred tax assets or liabilities as of June 30, 2017 or December 31, 2016.

As a result of our issuance of 25,875,000 shares of class A common stock in May 2013, the availability of our net operating losses, or NOLs, is generally limited to $2.0 million per annum by change of control provisions promulgated by the Internal Revenue Service with respect to the ownership of Blackstone Mortgage Trust. As of December 31, 2016, we had estimated NOLs of $159.0 million available to be carried forward and utilized in current or future periods. If we are unable to utilize our NOLs, they will expire in 2029.

As of June 30, 2017, tax years 2013 through 2016 remain subject to examination by taxing authorities.

14. STOCK-BASED INCENTIVE PLANS

We do not have any employees as we are externally managed by our Manager. However, as of June 30, 2017, our Manager, certain individuals employed by an affiliate of our Manager, and certain members of our board of directors were compensated, in part, through the issuance of stock-based instruments.

We had stock-based incentive awards outstanding under seven benefit plans as of June 30, 2017: (i) our amended and restated 1997 non-employee director stock plan, or 1997 Plan; (ii) our 2007 long-term incentive plan, or 2007 Plan; (iii) our 2011 long-term incentive plan, or 2011 Plan; (iv) our 2013 stock incentive plan, or 2013 Plan; (v) our 2013 manager incentive plan, or 2013 Manager Plan; (vi) our 2016 stock incentive plan, or 2016 Plan; and (vii) our 2016 manager incentive plan, or 2016 Manager Plan. We refer to our 1997 Plan, our 2007 Plan, our 2011 Plan, our 2013 Plan, and our 2013 Manager Plan, collectively, as our Expired Plans and we refer to our 2016 Plan and 2016 Manager Plan, collectively, as our Current Plans.

Our Expired Plans have expired and no new awards may be issued under them. Under our Current Plans, a maximum of 2,400,000 shares of our class A common stock may be issued to our Manager, our directors and officers, and certain employees of affiliates of our Manager. As of June 30, 2017, there were 1,456,508 shares available under the Current Plans.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table details the movement in our outstanding shares of restricted class A common stock and the weighted-average grant date fair value per share:


	Restricted Class A Common Stock			Weighted-Average Grant Date Fair Value Per Share
Balance as of December 31, 2016		1,309,995		$	28.68
Granted		289,896			30.55
Vested		(222,759	)		27.77
Forfeited		(3,123	)		27.37

Balance as of June 30, 2017		1,374,009		$	29.23

These shares generally vest in installments over a three-year period, pursuant to the terms of the respective award agreements and the terms of the Current Plans. The 1,374,009 shares of restricted class A common stock outstanding as of June 30, 2017 will vest as follows: 525,257 shares will vest in 2017; 542,789 shares will vest in 2018; 305,218 shares will vest in 2019; and 745 shares will vest in 2020. As of June 30, 2017, total unrecognized compensation cost relating to nonvested share-based compensation arrangements was $36.3 million based on the June 30, 2017 closing price of our class A common stock of $31.60. This cost is expected to be recognized over a weighted average period of 1.1 years from June 30, 2017.

15. FAIR VALUES

Assets and Liabilities Measured at Fair Value

The following table summarizes our assets and liabilities measured at fair value on a recurring basis ($ in thousands):


	June 30, 2017								December 31, 2016
	Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3		Fair Value
Assets
Derivatives	$	—	$	743	$	—	$	743	$	—	$	4,086	$	—	$	4,086
Liabilities
Derivatives	$	—	$	6,928	$	—	$	6,928	$	—	$	210	$	—	$	210

The following table reconciles the beginning and ending balances of assets measured at fair value on a recurring basis using Level 3 inputs ($ in thousands):


	Six Months Ended June 30,
	2017		2016⁽¹⁾
January 1,	$	—	$	12,561
Proceeds from investment realizations		—		(2,406	)
Transfers out of level 3⁽²⁾		—		(20,745	)
Adjustments to fair value included in earnings
Gain on investments at fair value		—		10,590

June 30,	$	—	$	—

(1)

All assets measured at fair value on a recurring basis using Level 3 inputs were included as a component of other assets in the consolidated Balance Sheets.

(2)

During the second quarter of 2016, $20.7 million of collateralized debt obligations, or CDOs, were transferred out of Level 3 and into Level 1 as a result of a binding agreement to sell the underlying collateral assets of the CDO to an independent third-party as of June 30, 2016.

Refer to Note 2 for further discussion regarding fair value measurement.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Fair Value of Financial Instruments

As discussed in Note 2, GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the statement of financial position, for which it is practicable to estimate that value. The following table details the carrying amount, face amount, and fair value of the financial instruments described in Note 2 ($ in thousands):


	June 30, 2017						December 31, 2016
	Carrying		Face		Fair		Carrying		Face		Fair
	Amount		Amount		Value		Amount		Amount		Value
Financial assets
Cash and cash equivalents	$	33,521	$	33,521	$	33,521	$	75,567	$	75,567	$	75,567
Restricted cash		34,278		34,278		34,278		—		—		—
Loans receivable, net		9,587,457		9,630,306		9,635,553		8,692,978		8,727,218		8,733,784
Financial liabilities
Secured debt agreements, net		5,806,037		5,823,766		5,823,766		5,716,354		5,731,626		5,731,626
Loan participations sold, net		367,671		369,042		369,042		348,077		349,633		349,633
Securitized debt obligations, net		474,123		474,620		476,572		—		—		—
Convertible notes, net		448,047		460,000		493,516		166,762		172,500		191,763

Estimates of fair value for cash and cash equivalents, restricted cash, and convertible notes are measured using observable, quoted market prices, or Level 1 inputs. Estimates of fair value for securitized debt obligations are measured using observable, quoted market prices, in inactive markets, or Level 2 inputs. All other fair value significant estimates are measured using unobservable inputs, or Level 3 inputs. See Note 2 for further discussion regarding fair value measurement of certain of our assets and liabilities.

16. VARIABLE INTEREST ENTITIES

In the second quarter of 2017, we financed one of our loans through the Securitization, which is a VIE. We are the primary beneficiary and consolidate the Securitization on our balance sheet as we (i) control the subordinate tranche of the Securitization, which we believe gives us the power to direct the activities that most significantly affect the Securitization, and (ii) have the right to receive benefits and obligation to absorb losses of the Securitization through the subordinate interests we own.

The following table details the assets and liabilities of our consolidated Securitization VIE ($ in thousands):


	June 30, 2017		December 31, 2016
Assets:
Loans receivable, net	$	500,000	$	—
Other assets		204		—

Total assets	$	500,204	$	—

Liabilities:
Securitized debt obligations, net	$	474,123	$	—
Other liabilities		37		—

Total liabilities	$	474,160	$	—

Assets held by the Securitization are restricted and can be used only to settle obligations of the Securitization, including the subordinate interests owned by us. The liabilities of the Securitization are non-recourse to us and can only be satisfied from the assets of the Securitization. The consolidation of the Securitization results in an increase in our gross assets, liabilities, interest income and interest expense, however it does not affect our stockholders’ equity or net income. We are not obligated to provide, have not provided, and do not intend to provide financial support to the Securitization.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

17. TRANSACTIONS WITH RELATED PARTIES

We are managed by our Manager pursuant to the Management Agreement, the current term of which expires on December 19, 2017, and will be automatically renewed for a one-year term each anniversary thereafter unless earlier terminated.

As of June 30, 2017 and December 31, 2016, our consolidated balance sheet included $14.4 million and $12.8 million of accrued management and incentive fees payable to our Manager, respectively. During the three and six months ended June 30, 2017, we paid management and incentive fees of $12.9 million and $25.7 million, respectively, to our Manager, compared to $13.6 million and $28.0 million during the same periods of 2016. In addition, during the three and six months ended June 30, 2017, we reimbursed our Manager for expenses incurred on our behalf of $174,000 and $266,000, respectively, compared to $59,000 and $380,000 during the same periods of 2016. During the three and six months ended June 30, 2016, CT Legacy Partners made aggregate preferred distributions of $121,000 and $345,000, respectively, to an affiliate of our Manager.

As of June 30, 2017, our Manager held 663,846 shares of unvested restricted class A common stock, which had an aggregate grant date fair value of $19.3 million. The shares vest in installments over three years from the date of issuance. During the three and six months ended June 30, 2017, we recorded non-cash expense related to shares held by our Manager of $2.9 million and $5.8 million, respectively, compared to $2.5 million and $4.6 million during the same periods of 2016. We did not issue any shares of restricted class A common stock to our Manager during the six months ended June 30, 2017 or 2016, respectively. Refer to Note 14 for further details.

During the six months ended June 30, 2017, we originated three loans whereby each respective borrower engaged an affiliate of our Manager to act as title insurance agent in connection with each transaction. We did not incur any expenses or receive any revenues as a result of this transaction. We did not have any similar transactions during the six months ended June 30, 2016.

During the three and six months ended June 30, 2017, we incurred $79,000 and $167,000, respectively, of expenses for various administrative and capital market data services to third-party service providers that are affiliates of our Manager, compared to $80,000 and $170,000 during the same periods of 2016.

On June 30, 2017, in a fully subscribed offering totaling $474.6 million, certain Blackstone-advised investment vehicles purchased, in the aggregate, $72.9 million of securitized debt obligations issued by the Securitization. These investments by the Blackstone-advised investment vehicles represented no more than a 49% participation in any individual tranche and were purchased by the Blackstone-advised investment vehicles from third-party investment banks on market terms negotiated by the majority third-party investors.

18. COMMITMENTS AND CONTINGENCIES

Unfunded Commitments Under Loans Receivable

As of June 30, 2017, we had unfunded commitments of $1.4 billion related to 62 loans receivable, which amounts will generally be funded to finance lease-related or capital expenditures by our borrowers. These future commitments will expire variously over the next four years.

Litigation

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2017, we were not involved in any material legal proceedings.

Board of Directors’ Compensation

As of June 30, 2017, of the eight members of our board of directors, our five independent directors are entitled to annual compensation of $125,000 each. The other three board members, including our chairman and our chief executive officer, serve as directors without compensation for such service. As of June 30, 2017, the annual compensation for our directors was paid 40% in cash and 60% in the form of deferred stock units. In addition, the member of our board of directors that serves as the chairperson of the audit committee of our board of directors receives additional annual cash compensation of $12,000. Compensation to the board of directors is payable in four equal quarterly installments.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

In April 2017, our board of directors approved changes to the compensation of our five independent directors which will be effective as of the beginning of the third quarter of 2017. The other three board members, including our chairman and our chief executive officer, will continue to serve as directors without compensation for such service. These changes will increase the annual compensation of our directors from $125,000 to $175,000 and will be paid $75,000 in cash and $100,000 in the form of deferred stock units. In addition, the chair of our audit committee will receive an increase in the additional annual cash compensation from $12,000 to $20,000, the other members of our audit committee will receive additional annual cash compensation of $10,000, and the chairs of each of our compensation and corporate governance committees will receive additional annual cash compensation of $10,000.

ITEM 2.

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

References herein to “Blackstone Mortgage Trust,” “Company,” “we,” “us,” or “our” refer to Blackstone Mortgage Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.

The following discussion should be read in conjunction with the unaudited consolidated financial statements and notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed in Item 1A. Risk Factors in our annual report on Form 10-K for the year ended December 31, 2016 and elsewhere in this quarterly report on Form 10-Q.

Introduction

I. Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, Core Earnings, and book value per share. For the three months ended June 30, 2017 we recorded earnings per share of $0.53, declared a dividend of $0.62 per share, and reported $0.60 per share of Core Earnings. In addition, our book value per share as of June 30, 2017 was $26.38. As further described below, Core Earnings is a measure that is not prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. We use Core Earnings to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan activity and operations.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share ($ in thousands, except per share data):


	Three Months Ended
	June 30, 2017		March 31, 2017
Net income ⁽¹⁾	$	50,613	$	51,405
Weighted-average shares outstanding, basic and diluted		95,005,873		94,993,386

Net income per share, basic and diluted	$	0.53	$	0.54

Dividends declared per share	$	0.62	$	0.62

(1)

Represents net income attributable to Blackstone Mortgage Trust, Inc.

Core Earnings

Core Earnings is a non-GAAP measure, which we define as GAAP net income (loss), including realized gains and losses not otherwise included in GAAP net income (loss), and excluding (i) net income (loss) attributable to our CT Legacy Portfolio, (ii) non-cash equity compensation expense, (iii) depreciation and amortization, (iv) unrealized gains (losses), and (v) certain non-cash items. Core Earnings may also be adjusted from time to time to exclude one-time events pursuant to changes in GAAP and certain other non-cash charges as determined by our Manager, subject to approval by a majority of our independent directors.

We believe that Core Earnings provides meaningful information to consider in addition to our net income and cash flow from operating activities determined in accordance with GAAP. This adjusted measure helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations. Although, according to the management agreement between our Manager and us, or our Management Agreement, we calculate the incentive and base management fees due to our Manager using Core Earnings before incentive fees expense, we report Core Earnings after incentive fee expense, as we believe this is a more meaningful presentation of the economic performance of our class A common stock.

Core Earnings does not represent net income or cash generated from operating activities and should not be considered as an alternative to GAAP net income, or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. In addition, our methodology for calculating Core Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Core Earnings may not be comparable to the Core Earnings reported by other companies.

The following table provides a reconciliation of Core Earnings to GAAP net income ($ in thousands, except per share data):


	Three Months Ended
	June 30, 2017			March 31, 2017
Net income⁽¹⁾	$	50,613		$	51,405
Non-cash compensation expense		5,959			5,907
GE purchase discount accretion adjustment⁽²⁾		(198	)		(216	)
Other items		1,001			1,024

Core Earnings	$	57,375		$	58,120

Weighted-average shares outstanding, basic and diluted		95,005,873			94,993,386

Core Earnings per share, basic and diluted	$	0.60		$	0.61

(1)

Represents net income attributable to Blackstone Mortgage Trust.

(2)

Adjustment in respect of the deferral in Core Earnings of the accretion of a total $9.1 million of purchase discount attributable to a certain pool of GE portfolio loans pending the repayment of those loans.

Book Value Per Share

The following table calculates our book value per share ($ in thousands, except per share data):


	June 30, 2017		March 31, 2017
Stockholders’ equity	$	2,506,473	$	2,495,982
Shares
Class A common stock		94,827,579		94,818,348
Deferred stock units		181,931		175,442

Total outstanding		95,009,510		94,993,790

Book value per share	$	26.38	$	26.28

II. Loan Portfolio

During the quarter ended June 30, 2017, we originated $1.5 billion of loans. Loan fundings during the quarter totaled $1.3 billion and repayments totaled $442.0 million. We generated interest income of $126.8 million and incurred interest expense of $54.4 million during the quarter, which resulted in $72.5 million of net interest income during the three months ended June 30, 2017.

Portfolio Overview

The following table details our loan origination activity ($ in thousands):


	Three Months Ended			Six Months Ended
	June 30, 2017			June 30, 2017
Loan originations⁽¹⁾	$	1,475,196		$	2,472,906
Loan fundings⁽²⁾	$	1,252,608		$	1,977,838
Loan repayments⁽³⁾		(441,993	)		(1,222,806	)

Total net fundings	$	810,615		$	755,032

(1)

Includes new loan originations and additional commitments made under existing loans.

(2)

Loan fundings during the three and six months ended June 30, 2017 include $15.3 million and $38.2 million, respectively, of additional fundings under related non-consolidated senior interests.

(3)

Loan repayments during the three and six months ended June 30, 2017 include $20.0 million and $105.1 million, respectively, of additional repayments under related non-consolidated senior interests.

The following table details overall statistics for our loan portfolio as of June 30, 2017 ($ in thousands):


				Total Loan Exposure⁽¹⁾
	Balance Sheet Portfolio			Total Loan Portfolio			Floating Rate Loans			Fixed Rate Loans
Number of loans		102			102			89			13
Principal balance	$	9,630,306		$	10,613,660		$	9,755,917		$	857,743
Net book value	$	9,587,457		$	10,567,882		$	9,710,617		$	857,265
Unfunded loan commitments⁽²⁾	$	1,389,982		$	1,448,115		$	1,448,115		$	—
Weighted-average cash coupon⁽³⁾		5.27	%		5.10	%		L+3.99	%		4.78	%
Weighted-average all-in yield⁽³⁾		5.65	%		5.54	%		L+4.39	%		5.67	%
Weighted-average maximum maturity (years)⁽⁴⁾		3.4			3.5			3.4			4.2
Loan to value (LTV)⁽⁵⁾		61.5	%		60.9	%		60.1	%		69.6	%


(1)		In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. Total loan exposure encompasses the entire loan we originated and financed, including $983.4 million of such non-consolidated senior interests that are not included in our balance sheet portfolio.
(2)		Unfunded commitments will primarily be funded to finance property improvements or lease-related expenditures by the borrowers. These future commitments will be funded over the term of each loan, subject in certain cases to an expiration date.
(3)		As of June 30, 2017, our floating rate loans were indexed to various benchmark rates, with 86% of floating rate loans by loan exposure indexed to USD LIBOR based on total loan exposure. In addition, $228.9 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.18%, as of June 30, 2017. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs, purchase discounts, and accrual of both extension and exit fees. Cash coupon and all-in yield for the total portfolio assume applicable floating benchmark rates for weighted-average calculation.
(4)		Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. As of June 30, 2017, based on total loan exposure, 56% of our loans were subject to yield maintenance or other prepayment restrictions and 44% were open to repayment by the borrower without penalty.
(5)		Based on LTV as of the dates loans were originated or acquired by us.

The charts below detail the geographic distribution and types of properties securing these loans, as of June 30, 2017:

LOGO

Refer to section VI of this Item 2 for details of our loan portfolio, on a loan-by-loan basis.

Asset Management

We actively manage the investments in our loan portfolio and exercise the rights afforded to us as a lender, including collateral level budget approvals, lease approvals, loan covenant enforcement, escrow/reserve management/collection, collateral release approvals and other rights that we may negotiate.

As discussed in Note 2 to our consolidated financial statements, our Manager performs a quarterly review of our loan portfolio, assesses the performance of each loan, and assigns it a risk rating between “1” and “5,” from less risk to greater risk. The following table allocates the principal balance and total loan exposure balances based on our internal risk ratings ($ in thousands):


	June 30, 2017
Risk Rating	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾
1	5	$	285,006	$	285,064
2	44		3,692,459		3,701,921
3	52		5,589,247		6,605,992
4	1		20,745		20,683
5	—		—		—

	102	$	9,587,457	$	10,613,660

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 to our consolidated financial statements for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $983.4 million of such non-consolidated senior interests as of June 30, 2017.

Portfolio Financing

Our portfolio financing arrangements include credit facilities, the GE portfolio acquisition facility, asset-specific financings, a revolving credit agreement, loan participations sold, non-consolidated senior interests, and securitized debt obligations.

The following table details our portfolio financing ($ in thousands):


	Portfolio Financing
	Outstanding Principal Balance
	June 30, 2017		December 31, 2016
Credit facilities	$	4,014,582	$	3,572,837
GE portfolio acquisition facility		1,188,076		1,479,582
Asset-specific financings		530,358		679,207
Revolving credit agreement		90,750		—
Loan participations sold		369,042		349,633
Non-consolidated senior interests		983,354		1,029,516
Securitized debt obligations		474,620		—

Total portfolio financing	$	7,650,782	$	7,110,775

Credit Facilities

The following table details our credit facilities ($ in thousands):


	June 30, 2017
	Maximum		Collateral		Credit Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Wells Fargo	$	2,000,000	$	1,993,129	$	1,548,713	$	1,232,179	$	316,534
MetLife		1,000,000		1,013,172		795,207		795,207		—
Bank of America		750,000		816,218		641,066		641,066		—
Société Générale⁽⁴⁾		457,040		456,849		354,959		348,486		6,473
Deutsche Bank		500,000		377,634		284,174		284,174		—
Citibank⁽⁵⁾		785,650		394,783		307,201		258,450		48,751
Morgan Stanley⁽⁶⁾		651,250		411,350		321,848		254,345		67,503
JP Morgan⁽⁷⁾		500,000		324,873		248,788		200,675		48,113

	$	6,643,940	$	5,788,008	$	4,501,956	$	4,014,582	$	487,374


(1)		Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.
(2)		Represents the principal balance of the collateral assets.
(3)		Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each credit facility.
(4)		As of June 30, 2017, the Société Générale maximum facility size was composed of a €400.0 million facility size that was translated to $457.0 million. Borrowings denominated in U.S. Dollars, British Pound Sterling, and Euro are contemplated under this facility.
(5)		As of June 30, 2017, the Citibank maximum facility size was composed of a general $500.0 million facility size denominated in U.S. Dollars plus a general €250.0 million ($285.7 million) facility size that contemplated British Pound Sterling and Euro borrowings.
(6)		As of June 30, 2017, the Morgan Stanley maximum facility size was composed of a £500.0 million facility size that was translated to $651.3 million. Borrowings denominated in U.S. Dollars, British Pound Sterling, and Euro are contemplated under this facility.
(7)		As of June 30, 2017, the JP Morgan maximum facility size was composed of a general $500.0 million facility size, under which U.S. Dollars and British Pound Sterling borrowings are contemplated.

GE Portfolio Acquisition Facility

Asset-Specific Financings

The following table details our asset-specific financings ($ in thousands):


	June 30, 2017
		Principal		Book		Wtd. Avg.					Wtd. Avg.
Asset-Specific Financings	Count	Balance		Value		Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Term⁽³⁾
Collateral assets	5	$	675,639	$	672,295		L+4.71	%		n/a		Nov. 2020
Financing provided⁽⁴⁾	5	$	530,358	$	529,350		L+2.48	%	$	167,124		Nov. 2020


(1)		These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)		Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.
(3)		The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific financings are term-matched to the corresponding collateral loans.
(4)		Borrowings of $394.8 million under these asset specific financings are cross collateralized with related credit facilities with the same lenders.

Refer to Note 6 to our consolidated financial statements for additional terms and details of our secured debt agreements, including certain financial covenants.

Revolving Credit Agreement

During the second quarter of 2017, we increased our secured revolving credit agreement with Barclays by $125.0 million to $250.0 million of credit capacity. This full recourse facility is designed to finance first mortgage originations for up to six months as a bridge to term financing or syndication. Advances under the agreement are subject to availability under a specified borrowing base and accrue interest at a per annum pricing rate equal to the sum of (i) an applicable base rate or Eurodollar rate and (ii) an applicable margin, in each case, dependent on the applicable type of loan collateral. The maturity date of the facility is April 4, 2020.

Loan Participations Sold

The following table details our loan participations sold ($ in thousands):


	June 30, 2017
		Principal		Book
Loan Participations Sold	Count	Balance		Value		Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Term
Total loan	1	$	442,850	$	439,880		L+4.48	%		n/a		Dec. 2019
Senior participation⁽³⁾⁽⁴⁾	1		369,042		367,671		L+2.72	%	$	31,260		Dec. 2019


(1)		Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred fees / financing costs.
(2)		Other than one instance where we entered into a related guarantee agreement for £24.0 million ($31.3 million as of June 30, 2017), our loan participations sold are non-recourse to us.
(3)		During the three and six months ended June 30, 2017, we recorded $2.7 million and $5.3 million, respectively, of interest expense related to our loan participations sold, of which $2.6 million and $5.0 million was paid in cash.
(4)		The difference between principal balance and book value of loan participations sold is due to deferred financing costs of $1.4 million as of June 30, 2017.

Refer to Note 7 to our consolidated financial statements for additional details of our loan participations sold.

Non-Consolidated Senior Interests

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. These non-consolidated senior interests provide structural leverage for our net investments which are reflected in the form of mezzanine loans or other subordinate interests on our balance sheet and in our results of operations. The following table details the subordinate interests retained on our balance sheet and the related non-consolidated senior interests as of June 30, 2017 ($ in thousands):

June 30, 2017

Principal

Book

Wtd. Avg.

Non-Consolidated Senior Interests

Count

Balance

Value

Yield/Cost⁽¹⁾

Guarantee

Term

Total loan

1,198,619

n/a

5.98

n/a

May 2021

Senior participation

983,354

n/a

4.38

n/a

May 2021


(1)		Our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, all-in yield/cost includes the amortization of deferred fees / financing costs.

Securitized Debt Obligations

The following table details our securitized debt obligations ($ in thousands):


	June 30, 2017
		Principal		Book
Securitized Debt Obligations	Count	Balance		Value		Yield/Cost⁽¹⁾			Term⁽²⁾
Total loan	1	$	642,806	$	639,280		L+3.60	%		June 2023
Securitized debt obligations⁽³⁾	1		474,620		474,123		L+1.95	%		June 2033


(1)		In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)		Loan term represents final maturity, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitization.
(3)		During the three and six months ended June 30, 2017, we recorded $37,000 of interest expense related to our securitized debt obligations.

Refer to Notes 8 and 16 to our consolidated financial statements for additional details of our securitized debt obligations.

Floating Rate Portfolio

Generally, our business model is such that rising interest rates will increase our net income, while declining interest rates will decrease net income. As of June 30, 2017, 92% of our loans by total loan exposure earned a floating rate of interest and were financed with liabilities that pay interest at floating rates, which resulted in an amount of net equity that is positively correlated to rising interest rates, subject to the impact of interest rate floors on certain of our floating rate loans. As of June 30, 2017, the remaining 8% of our loans by total loan exposure earned a fixed rate of interest, but are financed with liabilities that pay interest at floating rates, which resulted in a negative correlation to rising interest rates to the extent of our financing. In certain instances where we have financed fixed rate assets with floating rate liabilities, we have purchased interest rate swaps or caps to limit our exposure to increases in interest rates on such liabilities.

Our liabilities are generally currency and index-matched to each collateral asset, resulting in a net exposure to movements in benchmark rates that varies by currency silo based on the relative proportion of floating rate assets and liabilities. The following table details our loan portfolio’s net exposure to interest rates by currency as of June 30, 2017 ($/£/€/C$ in thousands):


	USD			GBP			EUR		CAD
Floating rate loans⁽¹⁾	$	8,385,876		£	739,807		€	47,784	C$	456,131
Floating rate debt^(1)(2)(3)		(6,127,892	)		(571,016	)		—		(391,899	)

Net floating rate exposure⁽⁴⁾	$	2,257,984		£	168,791		€	47,784	C$	64,232


(1)		Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate.
(2)		Includes borrowings under secured debt agreements, loan participations sold, non-consolidated senior interests, and securitized debt obligations.
(3)		Liabilities balance includes four interest rate swaps totaling C$108.3 million ($83.5 million as of June 30, 2017) that are used to hedge a portion of our fixed rate debt.
(4)		In addition, we have interest rate caps of $204.2 million and C$52.6 million to limit our exposure to increases in interest rates.

Convertible Notes

As of June 30, 2017, the following convertible senior notes, or Convertible Notes, were outstanding ($ in thousands):


Convertible Notes Issuance	Face Value		Coupon Rate			All-in Cost⁽¹⁾			Maturity
November 2013	$	172,500		5.25	%		5.87	%	December 1, 2018
May 2017		287,500		4.38	%		4.93	%	May 5, 2022


(1)		Includes issuance costs that are amortized through interest expense over the life of the Convertible Notes using the effective interest method.

Refer to Notes 2 and 9 to our consolidated financial statements for additional discussion of our Convertible Notes.

III. Our Results of Operations

Operating Results

The following table sets forth information regarding our consolidated results of operations ($ in thousands, except per share data):


	Three Months Ended					2017 vs			Six Months Ended					2017 vs
	June 30,					2016			June 30,					2016
	2017		2016			$			2017		2016			$
Income from loans and other investments
Interest and related income	$	126,825	$	130,471		$	(3,646	)	$	245,341	$	253,496		$	(8,155	)
Less: Interest and related expenses		54,352		49,065			5,287			101,026		94,446			6,580

Income from loans and other investments, net		72,473		81,406			(8,933	)		144,315		159,050			(14,735	)
Other expenses
Management and incentive fees		14,393		15,847			(1,454	)		27,314		29,460			(2,146	)
General and administrative expenses		7,373		6,781			592			14,800		13,576			1,224

Total other expenses		21,766		22,628			(862	)		42,114		43,036			(922	)
Gain on investments at fair value		—		10,524			(10,524	)		—		10,589			(10,589	)
(Loss) income from equity investment in unconsolidated subsidiary		—		(6	)		6			—		133			(133	)

Income before income taxes		50,707		69,296			(18,589	)		102,201		126,736			(24,535	)
Income tax provision (benefit)		94		(154	)		248			183		87			96

Net income		50,613		69,450			(18,837	)		102,018		126,649			(24,631	)

Net income attributable to non-controlling interests		—		(6,369	)		6,369			—		(6,521	)		6,521

Net income attributable to Blackstone Mortgage Trust, Inc.	$	50,613	$	63,081		$	(12,468	)	$	102,018	$	120,128		$	(18,110	)

Net income per share - basic and diluted	$	0.53	$	0.67		$	(0.14	)	$	1.07	$	1.28		$	(0.21	)
Dividends declared per share	$	0.62	$	0.62		$	—		$	1.24	$	1.24		$	—

Income from loans and other investments, net

Income from loans and other investments, net decreased $8.9 million during the three months ended June 30, 2017, as compared to the corresponding period in 2016. The decrease was primarily due to the decrease in the weighted-average principal balance of our loan portfolio, which decreased by $504.0 million for the three months ended June 30, 2017, as compared to the corresponding period in 2016, respectively.

Income from loans and other investments, net decreased $14.7 million during the six months ended June 30, 2017, as compared to the corresponding period in 2016. The decrease was primarily due to the decrease in the weighted-average principal balance of our loan portfolio, which decreased by $607.8 million for the six months ended June 30, 2017, as compared to the corresponding period in 2016, respectively.

Other expenses

Other expenses are composed of management and incentive fees payable to our Manager and general and administrative expenses. Other expenses decreased by $862,000 during the three months ended June 30, 2017 compared to the corresponding period in 2016 due to (i) a decrease of $1.5 million of incentive fees payable to our Manager, and (ii) a decrease of $627,000 of compensation expenses associated with our CT Legacy Portfolio incentive plans. These were partially offset by (i) $1.1 million of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans, and (ii) an increase of $96,000 of general operating expenses.

Other expenses decreased by $922,000 during the six months ended June 30, 2017 compared to the six months ended June 30, 2016 due to (i) a decrease of $2.3 million of incentive fees payable to our Manager, (ii) a decrease of $904,000 of compensation expenses associated with our CT Legacy Portfolio incentive plans, and (iii) a decrease of $214,000 of general operating expenses. These were partially offset by (i) $2.3 million of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans, and (ii) an increase of $176,000 of management fees payable to our Manager.

Gain on investments at fair value

During the three and six months ended June 30, 2016, we recognized $10.5 million and $10.6 million, respectively, of net gains on investments held by CT Legacy Partners. Our investment in CT Legacy Partners was substantially realized as of December 31, 2016.

Income from equity investment in unconsolidated subsidiary

During the three and six months ended June 30, 2016, we recognized a $6,000 loss and a $138,000 gain, respectively, related to our promote interest from CTOPI. The investment in CTOPI was fully realized as of December 31, 2016.

Net income attributable to non-controlling interests

During the three and six months ended June 30, 2016, we recognized $6.4 million and $6.5 million, respectively, of net income attributable to non-controlling interests. The non-controlling interests represent the portion of CT Legacy Partners net income that is not owned by us. Our investment in CT Legacy Partners was substantially realized as of December 31, 2016.

Dividends per share

During the three months ended June 30, 2017, we declared a dividend of $0.62 per share, or $58.8 million, which was paid on July 14, 2017 to common stockholders of record as of June 30, 2017. During the three months ended June 30, 2016, we declared a dividend of $0.62 per share, or $58.2 million.

During the six months ended June 30, 2017, we declared aggregate dividends of $1.24 per share, or $117.6 million. During the six months ended June 30, 2016, we declared aggregate dividends of $1.24 per share, or $116.5 million.

IV. Liquidity and Capital Resources

Capitalization

We have capitalized our business to date through, among other things, the issuance and sale of shares of our class A common stock, borrowings under secured debt agreements, and the issuance and sale of Convertible Notes. As of June 30, 2017, we had 94,827,579 shares of our class A common stock outstanding representing $2.5 billion of stockholders’ equity, $5.8 billion of outstanding borrowings under secured debt agreements, and $460.0 million of Convertible Notes outstanding.

As of June 30, 2017, our secured debt agreements consisted of credit facilities with an outstanding balance of $4.0 billion, the GE portfolio acquisition facility with an outstanding balance of $1.2 billion, and $530.4 million of asset-specific financings. We also finance our business through the sale of loan participations and non-consolidated senior interests. As of June 30, 2017 we had $369.0 million of loan participations sold and $983.4 million of non-consolidated senior interests outstanding. In addition, as of June 30, 2017, our consolidated balance sheets included $474.6 million of securitized debt obligations related to the Securitization.

See Notes 6, 7, 8, and 9 to our consolidated financial statements for additional details regarding our secured debt agreements, loan participations sold, securitized debt obligations, and Convertible Notes.

Debt-to-Equity Ratio and Total Leverage Ratio

The following table presents our debt-to-equity ratio and total leverage ratio:


	June 30, 2017		December 31, 2016
Debt-to-equity ratio⁽¹⁾		2.5x		2.3x
Total leverage ratio⁽²⁾		3.2x		2.9x


(1)		Represents (i) total outstanding secured debt agreements and convertible notes, less cash, to (ii) total stockholders’ equity, in each case at period end.
(2)		Represents (i) total outstanding secured debt agreements, convertible notes, loan participations sold, non-consolidated senior interests, and securitized debt obligations, less cash, to (ii) total stockholders’ equity, in each case at period end.

Sources of Liquidity

Our primary sources of liquidity include cash and cash equivalents, available borrowings under our credit facilities and revolving credit agreement, and net receivables from servicers related to loan repayments which are set forth in the following table ($ in thousands):


	June 30, 2017		December 31, 2016
Cash and cash equivalents	$	33,521	$	75,567
Available borrowings under secured debt agreements		491,812		541,743
Loan principal payments held by servicer, net⁽¹⁾		5,082		670

	$	530,415	$	617,980


(1)		Represents loan principal payments held by our third-party servicer as of the balance sheet date which were remitted to us during the subsequent remittance cycle, net of the related secured debt balance.

In addition to our current sources of liquidity, we have access to liquidity through public offerings of debt and equity securities. To facilitate such offerings, in July 2016, we filed a shelf registration statement with the Securities and Exchange Commission, or the SEC, that is effective for a term of three years and expires in July 2019. The amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed and there is no specific dollar limit on the amount of securities we may issue. The securities covered by this registration statement include: (i) class A common stock; (ii) preferred stock; (iii) debt securities; (iv) depositary shares representing preferred stock; (v) warrants; (vi) subscription rights; (vii) purchase contracts; and (viii) units consisting of one or more of such securities or any combination of these securities. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering.

We may also access liquidity through a dividend reinvestment plan and direct stock purchase plan, under which 9,997,784 shares of class A common stock were available for issuance as of June 30, 2017, and our at-the-market stock offering program, pursuant to which we may sell, from time to time, up to $188.6 million of additional shares of our class A common stock as of June 30, 2017. Refer to Note 11 to our consolidated financial statements for additional details.

Our existing loan portfolio also provides us with liquidity as loans are repaid or sold, in whole or in part, and the proceeds from such repayments become available for us to reinvest.

Liquidity Needs

In addition to our ongoing loan origination activity, our primary liquidity needs include interest and principal payments under our $5.8 billion of outstanding borrowings under secured debt agreements, our Convertible Notes, our unfunded loan commitments, dividend distributions to our stockholders, and operating expenses.

Contractual Obligations and Commitments

Our contractual obligations and commitments as of June 30, 2017 were as follows ($ in thousands):


			Payment Timing
	Total		Less Than		1 to 3		3 to 5		More Than
	Obligation		1 Year		Years		Years		5 Years
Unfunded loan commitments⁽¹⁾	$	1,389,982	$	252,106	$	871,840	$	266,036	$	—
Principal payments under secured debt agreements⁽²⁾		5,823,766		2,511,085		3,189,566		123,115		—
Principal payments on convertible notes		460,000		—		172,500		287,500		—
Interest payments⁽²⁾⁽³⁾		354,374		181,172		147,725		25,477		—

Total⁽⁴⁾	$	8,028,122	$	2,944,363	$	4,381,631	$	702,128	$	—


(1)		The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.
(2)		The allocation of our secured debt agreements for both principal and interest payments is based on the current maturity date of each individual borrowing under the respective agreement.
(3)		Represents interest payments on our secured debt agreements and convertible notes. Future interest payment obligations are estimated assuming the amounts outstanding and the interest rates in effect as of June 30, 2017 will remain constant into the future. This is only an estimate as actual amounts borrowed and rates will vary over time.
(4)		Total does not include $369.0 million of loan participations sold, $983.4 million of non-consolidated senior interests, and $474.6 million of consolidated securitized debt obligations, as the satisfaction of these liabilities will not require cash outlays from us.

We are also required to settle our foreign currency forward contracts and interest rate swaps with our derivative counterparties upon maturity which, depending on foreign exchange and interest rate movements, may result in cash received from or due to the respective counterparty. The table above does not include these amounts as they are not fixed and determinable. Refer to Note 10 to our consolidated financial statement for details regarding our derivative contracts.

We are required to pay our Manager a base management fee, an incentive fee, and reimbursements for certain expenses pursuant to our Management Agreement. The table above does not include the amounts payable to our Manager under our Management Agreement as they are not fixed and determinable. Refer to Note 12 to our consolidated financial statements for additional terms and details of the fees payable under our Management Agreement.

As a REIT, we generally must distribute substantially all of our net taxable income to shareholders in the form of dividends to comply with the REIT provisions of the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code. Our taxable income does not necessarily equal our net income as calculated in accordance with GAAP, or our Core Earnings as described above.

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,
	2017			2016
Cash flows provided by operating activities	$	110,813		$	123,295
Cash flows used in investing activities		(346,027	)		(56,488	)
Cash flows provided by financing activities		224,167			8,106

Net (decrease) increase in cash, cash equivalents, and restricted cash	$	(11,047	)	$	74,913

We experienced a net decrease in cash of $11.0 million for the six months ended June 30, 2017, compared to a net increase of $74.9 million for the six months ended June 30, 2016. During the six months ended June 30, 2017, we (i) received $1.1 billion of proceeds from loan principal collections, (ii) received $280.5 million of net proceeds from the issuance of a convertible note offering, and (iii) borrowed a net $70.9 million under our secured debt agreements. We used the proceeds from our debt and equity financing activities to fund $1.5 billion of new loans during the six months ended June 30, 2017.

Refer to Note 3 to our consolidated financial statements for further discussion of our loan activity. Refer to Notes 6 and 7 to our consolidated financial statements for additional discussion of our secured debt agreements and participations sold.

V. Other Items

Income Taxes

Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Internal Revenue Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of our assets and the sources of our income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of June 30, 2017 and December 31, 2016, we were in compliance with all REIT requirements.

Refer to Note 13 to our consolidated financial statements for additional discussion of our income taxes.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our Manager to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. Actual results could differ from these estimates. There have been no material changes to our Critical Accounting Policies described in our annual report on Form 10-K filed with the SEC on February 14, 2017.

Refer to Note 2 to our consolidated financial statements for the description of our significant accounting policies.

VI. Loan Portfolio Details

The following table provides details of our loan portfolio, on a loan-by-loan basis, as of June 30, 2017 ($ in millions):


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾		All-in Yield⁽⁴⁾		Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT /Unit /Key	LTV⁽²⁾		Risk Rating
1	Senior loan	5/11/2017	$	752.6		$ 642.8	$	639.3		L + 3.40%		L + 3.60%	6/10/2023	Virginia	Office	316 / sqft		62%	3
2	Senior loan⁽³⁾	5/15/2015		590.0		520.4		88.0		L + 4.25%		L + 4.75%	5/15/2020	Miami	Retail	643 / sqft		36%	3
3	Senior loan⁽³⁾	8/6/2015		480.9		480.9		87.1		4.49%		5.81%	10/29/2022	Diversified - EUR	Other	n/a		71%	3
4	Senior loan	5/22/2014		442.9		442.9		439.9		L + 4.20%		L + 4.48%	12/31/2019	Diversified - UK	Hotel	120,340 / key		59%	3
5	Senior loan	5/1/2015		320.3		294.5		293.6		L + 3.45%		L + 3.83%	5/1/2020	New York	Office	375 / sqft		68%	3
6	Senior loan	1/7/2015		315.0		287.4		286.5		L + 3.50%		L + 3.70%	1/9/2021	New York	Office	246 / sqft		53%	2
7	Senior loan	6/4/2015		265.6		265.6		268.6		L + 4.34%		L + 4.21%	8/26/2020	Diversified - CAN	Hotel	41,008 / key		54%	2
8	Senior loan	3/31/2017		258.4		241.5		239.1		L + 4.15%		L + 4.54%	4/9/2022	Maui	Hotel	318,182 / key		75%	3
9	Senior loan	6/23/2015		223.2		214.8		214.3		L + 3.65%		L + 3.96%	5/8/2022	Washington DC	Office	241 / sqft		72%	2
10	Senior loan	7/31/2014		215.0		203.5		203.5		L + 3.40%		L + 3.44%	8/9/2019	Chicago	Office	268 / sqft		64%	2
11	Senior loan⁽³⁾	6/30/2015		197.7		197.2		39.1		L + 4.75%		L + 5.19%	7/9/2020	San Francisco	Condo	927 / sqft		66%	3
12	Senior loan	8/3/2016		275.9		188.7		186.7		L + 4.66%		L + 5.20%	8/9/2021	New York	Office	260 / sqft		57%	3
13	Senior loan	8/19/2016		200.0		187.5		187.0		L + 3.64%		L + 4.10%	9/9/2021	New York	Office	572 / sqft		69%	3
14	Senior loan	4/15/2016		200.0		185.2		184.3		L + 4.25%		L + 4.86%	5/9/2021	New York	Office	174 / sqft		40%	3
15	Senior loan	2/25/2014		181.0		181.0		180.6		L + 4.75%		L + 5.07%	3/9/2019	Diversified - US	Hotel	95,113 / key		58%	2
16	Senior loan	12/22/2016		204.0		170.9		170.2		L + 3.50%		L + 4.07%	1/9/2022	New York	Office	241 / sqft		66%	3
17	Senior loan	8/17/2016		187.0		169.0		167.6		L + 3.75%		L + 4.13%	9/9/2021	San Francisco	Office	493 / sqft		65%	3
18	Senior loan	5/16/2017		189.2		163.5		161.7		L + 3.90%		L + 4.29%	5/16/2021	Chicago	Office	123 / sqft		59%	3
19	Senior loan	6/3/2016		160.0		160.0		160.0		L + 4.42%		L + 4.42%	6/9/2021	Los Angeles	Office	86 / sqft		41%	3
20	Senior loan	3/8/2016		181.2		158.5		157.2		L + 3.55%		L + 3.85%	3/9/2021	Orange County	Office	198 / sqft		52%	3
21	Senior loan	2/17/2017		150.0		140.0		138.7		L + 4.65%		L + 5.04%	3/9/2022	Honolulu	Hotel	224,719 / key		65%	3
22	Senior loan	10/30/2013		140.0		140.0		139.7		L + 4.38%		L + 4.54%	9/9/2020	San Francisco	Hotel	215,716 / key		66%	2
23	Senior loan	10/5/2016		145.5		136.7		135.7		L + 4.35%		L + 4.84%	10/9/2021	Diversified - US	Hotel	51,539 / key		61%	2
24	Senior loan	12/9/2014		159.6		136.3		136.3		L + 3.80%		L + 3.80%	12/9/2019	Diversified - US	Office	81 / sqft		65%	2
25	Senior loan	1/30/2014		133.4		133.4		132.8		L + 4.30%		L + 5.32%	12/1/2017	New York	Hotel	212,341 / key		38%	2
26	Senior loan	3/4/2014		138.1		124.3		124.9		L + 4.00%		L + 5.99%	3/4/2018	London - UK	Office	707 / sqft		42%	2
27	Senior loan	10/26/2016		123.5		123.5		122.5		L + 4.20%		L + 4.56%	11/9/2021	Oakland	Office	126 / sqft		72%	2
28	Senior loan	6/29/2017		141.1		121.0		119.6		L + 3.35%		L + 3.77%	7/9/2022	Torrance	Multi	239,139 / unit		68%	3
29	Senior loan	2/12/2016		225.0		111.6		109.4		L + 5.75%		L + 7.06%	2/11/2021	Seattle	Office	148 / sqft		48%	3
30	Senior loan	2/20/2014		110.0		110.0		109.6		L + 3.95%		L + 4.16%	3/9/2021	Long Island	Office	161 / sqft		74%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT /Unit /Key	LTV⁽²⁾		Risk Rating
31	Senior loan	10/17/2016		108.1		108.1		107.3		L + 3.95%			L + 4.31%		10/21/2021	Diversified - UK	Other	154 / sqft		73%	3
32	Senior loan	6/23/2015		104.5		104.5		106.7		L + 3.30%			L + 3.90%		7/31/2017	Diversified - US	Other	258,040 / unit		57%	3
33	Senior loan	2/18/2016		104.2		104.2		103.8		L + 3.75%			L + 4.41%		4/20/2019	London - UK	Office	888 / sqft		44%	3
34	Senior loan	6/24/2015		107.3		103.7		103.3		L + 4.25%			L + 4.62%		7/9/2020	Honolulu	Hotel	173,921 / key		67%	2
35	Senior loan	7/28/2016		116.5		102.8		102.0		L + 3.60%			L + 4.02%		8/9/2021	Atlanta	Office	163 / sqft		70%	3
36	Senior loan	3/12/2015		101.2		101.1		100.9		L + 3.25%			L + 3.61%		3/11/2020	Orange County	Office	268 / sqft		66%	1
37	Senior loan	4/27/2016		100.8		100.8		100.5		L + 4.35%			L + 5.02%		5/9/2021	Chicago	Office	134 / sqft		74%	2
38	Senior loan	1/22/2016		128.5		97.8		97.1		L + 4.25%			L + 4.76%		2/9/2021	Los Angeles	Retail	255 / sqft		64%	3
39	Senior loan	3/10/2016		98.5		89.0		88.4		L + 4.10%			L + 4.52%		4/9/2021	Chicago	Multi	597,635 / unit		63%	3
40	Senior loan	5/16/2014		100.0		89.0		88.4		L + 3.85%			L + 4.21%		4/9/2022	Miami	Office	204 / sqft		67%	3
41	Senior loan	6/23/2015		87.3		87.3		87.3		L + 3.41%			L + 3.84%		7/31/2019	Virginia	Office	140 / sqft		75%	3
42	Senior loan	2/18/2015		89.9		85.6		85.6		L + 3.75%			L + 3.75%		3/9/2020	Diversified - CA	Office	177 / sqft		71%	2
43	Senior loan	5/22/2014		98.7		84.3		84.0		L + 3.75%			L + 4.07%		6/15/2021	Orange County	Office	148 / sqft		67%	2
44	Senior loan	7/11/2014		82.2		82.2		82.1		L + 3.65%			L + 4.03%		8/9/2019	Chicago	Office	160 / sqft		64%	2
45	Senior loan	10/28/2014		85.0		82.1		82.0		L + 3.75%			L + 4.12%		11/9/2019	New York	Retail	1,534 / sqft		78%	2
46	Senior loan	6/23/2015		81.2		81.2		81.5		L + 3.65%			L + 3.82%		11/30/2018	Diversified - US	Hotel	68,678 / key		83%	2
47	Senior loan	1/31/2017		134.8		81.1		79.8		L + 5.00%			L + 5.48%		2/9/2022	Boston	Other	439 / sqft		60%	3
48	Senior loan	7/23/2014		90.0		80.0		79.7		L + 3.85%			L + 4.07%		7/9/2020	Atlanta	Office	160 / sqft		43%	2
49	Senior loan	5/1/2015		83.5		78.8		78.6		L + 3.95%			L + 4.20%		5/9/2020	Maryland	Hotel	202,088 / key		67%	2
50	Senior loan	2/12/2016		100.0		78.5		78.2		L + 4.15%			L + 4.68%		3/9/2021	Long Island	Office	117 / sqft		65%	3
51	Senior loan	6/23/2015		75.8		75.6		75.7		5.18%	⁽⁶⁾		5.47%	⁽⁶⁾	8/31/2020	Diversified - FL	MHC	20,623 / unit		69%	1
52	Senior loan	11/17/2014		71.4		71.4		71.2		L + 5.50%			L + 6.00%		12/9/2019	Diversified - CAN	Office	60 / sqft		53%	2
53	Senior loan	6/4/2015		74.7		71.3		72.1		5.12%	⁽⁶⁾		5.27%	⁽⁶⁾	3/28/2019	Diversified - CAN	Retail	41 / sqft		74%	3
54	Senior loan	3/31/2017		91.2		67.4		66.6		L + 4.30%			L + 4.83%		4/9/2022	New York	Office	331 / sqft		64%	3
55	Senior loan	2/27/2015		102.2		66.3		65.5		L + 3.55%			L + 3.92%		4/28/2022	Chicago	Office	137 / sqft		65%	2
56	Senior loan	11/30/2016		79.0		63.9		63.3		L + 3.95%			L + 4.39%		12/9/2021	Chicago	Retail	1,263 / sqft		54%	3
57	Senior loan	10/6/2014		67.0		63.5		63.4		L + 4.35%			L + 4.78%		10/9/2019	Long Island	Hotel	103,182 / key		56%	2
58	Senior loan	6/29/2016		75.4		63.2		62.7		L + 3.65%			L + 4.08%		7/9/2021	Fort Lauderdale	Office	244 / sqft		64%	3
59	Senior loan	3/11/2014		65.0		62.1		62.0		L + 4.50%			L + 4.77%		4/9/2019	New York	Multi	698,177 / unit		65%	3
60	Senior loan	1/13/2014		60.0		60.0		59.3		L + 3.45%			L + 4.89%		6/9/2020	New York	Office	284 / sqft		53%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT /Unit /Key	LTV⁽²⁾		Risk Rating
61	Senior loan	5/9/2017		73.7		59.0		58.3		L + 3.85%			L + 4.30%		5/9/2022	New York	Multi	355,422 / unit		67%	3
62	Senior loan	5/11/2017		135.9		58.0		56.6		L + 3.40%			L + 3.91%		6/10/2023	Virginia	Office	132 / sqft		38%	2
63	Senior loan	6/29/2017		64.2		57.5		56.9		L + 3.40%			L + 3.71%		7/9/2023	New York	Multi	167,638 / unit		69%	3
64	Senior loan	6/4/2015		55.4		55.4		55.4		L + 3.25%			L + 3.32%		10/6/2017	Norwich - UK	Retail	152 / sqft		55%	1
65	Senior loan	1/26/2017		288.0		54.2		50.8		L + 5.50%			L + 6.28%		2/9/2022	Boston	Office	145 / sqft		42%	2
66	Senior loan	5/20/2015		52.6		52.6		52.9		L + 3.50%			L + 3.75%		12/31/2018	Chicago	Office	134 / sqft		67%	3
67	Senior loan	11/28/2013		61.2		51.7		51.6		L + 4.38%			L + 5.43%		1/20/2019	London - UK	Office	633 / sqft		58%	3
68	Senior loan	9/1/2016		51.6		51.6		51.3		L + 4.35%			L + 4.98%		9/1/2021	Atlanta	Multi	247,905 / unit		72%	3
69	Senior loan	9/26/2014		51.0		51.0		51.0		L + 4.00%			L + 4.00%		10/9/2019	Dallas	Office	115 / sqft		70%	2
70	Senior loan	9/9/2014		56.0		50.4		50.4		L + 4.00%			L + 4.31%		9/9/2019	Ft. Lauderdale	Office	147 / sqft		71%	2
71	Senior loan	11/23/2016		55.4		50.0		49.5		L + 3.50%			L + 3.80%		12/9/2022	New York	Multi	208,333 / unit		65%	3
72	Senior loan	5/20/2015		58.0		49.1		49.0		5.25%	⁽⁶⁾		5.52%	⁽⁶⁾	6/30/2019	Charlotte	Office	97 / sqft		71%	3
73	Senior loan	12/27/2016		57.2		49.0		48.5		L + 4.65%			L + 5.08%		1/9/2022	New York	Multi	1,236,667 / unit		64%	3
74	Senior loan	9/22/2016		46.0		45.5		45.3		L + 4.25%			L + 4.90%		10/9/2019	New York	Office	456 / sqft		51%	3
75	Senior loan	11/19/2015		50.0		45.2		45.1		L + 4.00%			L + 4.32%		10/9/2018	New York	Office	1,159 / sqft		57%	3
76	Senior loan	2/9/2017		45.3		43.2		42.7		L + 4.50%			L + 4.98%		2/9/2022	London	Office	668 / sqft		69%	3
77	Senior loan	3/26/2014		42.9		42.9		42.8		L + 4.30%			L + 4.56%		4/9/2019	East Bay	Office	124 / sqft		71%	2
78	Senior loan	6/11/2015		39.8		39.8		40.0		5.17%	⁽⁶⁾		5.40%	⁽⁶⁾	9/30/2020	Diversified - US	MHC	22,719 / unit		79%	2
79	Senior loan	6/26/2015		42.1		38.2		38.2		L + 3.75%			L + 3.76%		7/9/2020	San Diego	Office	174 / sqft		73%	2
80	Senior loan	8/25/2015		43.8		37.4		37.3		L + 4.50%			L + 5.13%		9/9/2018	Los Angeles	Office	166 / sqft		46%	3
81	Senior loan	5/20/2015		38.0		36.5		36.5		4.67%	⁽⁶⁾		5.22%	⁽⁶⁾	1/31/2019	Los Angeles	Office	170 / sqft		59%	2
82	Senior loan	6/12/2014		34.9		34.9		34.8		L + 4.00%			L + 4.36%		6/30/2018	Los Angeles	Office	40 / sqft		44%	3
83	Senior loan	6/11/2015		34.1		34.1		34.3		5.34%			5.58%		5/31/2020	Diversified - US	MHC	20,883 / unit		65%	2
84	Senior loan	10/22/2015		33.9		33.9		33.8		L + 4.50%			L + 5.03%		10/22/2018	London - UK	Office	2,541 / sqft		64%	3
85	Senior loan	5/20/2015		36.5		32.0		32.0		L + 3.60%			L + 3.78%		7/11/2019	Los Angeles	Office	388 / sqft		46%	1
86	Senior loan	4/17/2015		30.9		30.9		30.7		L + 4.50%			L + 4.95%		4/20/2020	Hague - NL	Hotel	100,818 / key		71%	3
87	Senior loan	5/28/2015		27.1		27.1		27.2		L + 4.35%			L + 5.20%		12/31/2017	San Jose	Office	72 / sqft		48%	3
88	Senior loan	2/28/2014		26.0		26.0		26.0		L + 4.00%			L + 4.26%		3/9/2019	Phoenix	Other	123,223 / unit		69%	2
89	Senior loan	6/11/2015		26.0		26.0		25.9		5.25%	⁽⁶⁾		5.73%	⁽⁶⁾	11/30/2020	West Palm Beach	MHC	53,608 / unit		75%	2
90	Senior loan	6/11/2015		24.5		24.5		24.4		5.37%	⁽⁶⁾		5.87%	⁽⁶⁾	11/30/2020	Ft. Lauderdale	MHC	49,696 / unit		70%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT /Unit /Key	LTV⁽²⁾		Risk Rating
91	Senior loan	6/18/2014		23.7		23.7		23.6		L + 4.00%			L + 4.43%		7/20/2019	Diversified - NL	Office	62 / sqft		69%	2
92	Senior loan	5/28/2015		48.8		21.8		21.7		L + 4.00%			L + 4.59%		6/30/2018	Los Angeles	Office	25 / sqft		53%	3
93	Senior loan	5/20/2015		21.0		21.0		21.0		L + 4.25%			L + 4.72%		9/30/2018	Phoenix	Multi	68,303 / unit		73%	1
94	Senior loan	5/28/2015		20.7		20.7		20.7		L + 3.95%			L + 4.80%		3/31/2019	Pittsburgh	Hotel	92,749 / key		71%	4
95	Senior loan	6/4/2015		20.6		20.6		20.4		4.50%			4.99%		12/23/2021	Montreal - CAN	Office	56 / sqft		45%	2
96	Senior loan	6/11/2015		18.0		18.0		17.9		5.02%	⁽⁶⁾		5.59%	⁽⁶⁾	11/30/2020	Ft. Lauderdale	MHC	26,275 / unit		51%	2
97	Senior loan	6/4/2015		17.6		17.6		17.6		4.63%			5.01%		3/1/2019	Ontario - CAN	Other	51,807 / unit		59%	2
98	Senior loan	6/4/2015		16.6		16.6		16.6		5.20%			5.55%		9/4/2020	Diversified - CAN	Other	3,614 / unit		61%	2
99	Senior loan	6/11/2015		15.0		15.0		14.9		5.34%	⁽⁶⁾		5.86%	⁽⁶⁾	9/30/2020	Tampa	MHC	39,382 / unit		64%	2
100	Senior loan	6/4/2015		15.0		13.8		14.3		L + 4.50%			L + 4.75%		12/1/2017	Toronto - CAN	Office	83 / sqft		58%	3
101	Senior loan	5/28/2015		12.8		12.8		12.8		L + 4.75%			L + 5.54%		8/31/2017	Diversified - US	Office	48 / sqft		86%	2
102	Senior loan	5/8/2017		80.0		5.1		4.3		L + 3.75%			L + 4.94%		5/8/2022	Washington DC	Office	24 / sqft		73%	3

			$	12,061.8		$10,613.7	$	9,587.5		5.10%			5.54%		3.5 yrs					61%	2.6

(1)	Senior loans include senior mortgages and similar credit quality loans, including related contiguous subordinate loans and pari passu participations in senior mortgage loans.

(2)	Date loan was originated or acquired by us, and the LTV as of such date. Dates are not updated for subsequent loan modifications or upsizes.

(3)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. As of June 30, 2017, three loans in our portfolio have been financed with an aggregate $983.4 million of non-consolidated senior interest, which are included in the table above.

(4)

As of June 30, 2017, our floating rate loans were indexed to various benchmark rates, with 86% of floating rate loans by loan exposure indexed to USD LIBOR. In addition, $228.9 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.18%, as of June 30, 2017. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs, and accrual of both extension and exit fees.

(5)	Maximum maturity assumes all extension options are exercised, however our loans may be repaid prior to such date.

(6)	Loan consists of one or more floating and fixed rate tranches. Coupon and all-in yield assume applicable floating benchmark rates for weighted-average calculation.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

Loan Portfolio Net Interest Income

The following table projects the impact on our interest income and expense for the twelve-month period following June 30, 2017, assuming an immediate increase or decrease of both 25 and 50 basis points in the applicable interest rate benchmark by currency ($ in thousands):


Currency	Assets (Liabilities) Subject to Interest Rate Sensitivity⁽¹⁾⁽²⁾				25 Basis Point Increase			25 Basis Point Decrease			50 Basis Point Increase			50 Basis Point Decrease
USD	$	8,385,876		Interest income	$	20,703		$	(20,598	)	$	41,407		$	(39,505	)
		(6,127,892	)	Interest expense		(15,320	)		15,248			(30,639	)		29,381

	$	2,257,984		Total	$	5,383		$	(5,350	)	$	10,768		$	(10,124	)

GBP	$	963,599		Interest income	$	2,169		$	(2,098	)	$	4,578		$	(3,720	)
		(743,748	)	Interest expense		(1,859	)		1,859			(3,719	)		3,719

	$	219,850		Total	$	310		$	(239	)	$	859		$	(1	)

EUR	$	54,598		Interest income	$	—		$	—		$	92		$	—
		—		Interest expense		—			—			—			—

	$	54,598		Total	$	—		$	—		$	92		$	—

CAD⁽³⁾	$	351,844		Interest income	$	880		$	(880	)	$	1,759		$	(1,703	)
		(302,298	)	Interest expense		(756	)		756			(1,511	)		1,511

	$	49,546		Total	$	124		$	(124	)	$	248		$	(192	)



				Total	$	5,817		$	(5,713	)	$	11,967		$	(10,317	)

(1)	Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate.

(2)	Includes borrowings under secured debt agreements, loan participations sold, non-consolidated senior interests, and securitized debt obligations.

(3)	Liabilities balance includes four interest rate swaps totaling C$108.3 million ($83.5 million as of June 30, 2017) that are used to hedge a portion of our fixed rate debt.

Loan Portfolio Value

As of June 30, 2017, 8% of our loans by total loan exposure earned a fixed rate of interest and as such, the values of such loans are sensitive to changes in interest rates. We generally hold all of our loans to maturity and so do not expect to realize gains or losses on our fixed rate loan portfolio as a result of movements in market interest rates.

Risk of Non-Performance

In addition to the risks related to fluctuations in cash flows and asset values associated with movements in interest rates, there is also the risk of non-performance on floating rate assets. In the case of a significant increase in interest rates, the additional debt service payments due from our borrowers may strain the operating cash flows of the collateral real estate assets and, potentially, contribute to non-performance or, in severe cases, default. This risk is partially mitigated by various facts we consider during our underwriting process, which in certain cases include a requirement for our borrower to purchase an interest rate cap contract.

Credit Risks

Our loans and investments are also subject to credit risk. The performance and value of our loans and investments depend upon the sponsors’ ability to operate the properties that serve as our collateral so that they produce cash flows adequate to pay interest and principal due to us. To monitor this risk, our Manager’s asset management team reviews our investment portfolios and in certain instances is in regular contact with our borrowers, monitoring performance of the collateral and enforcing our rights as necessary.

In addition, we are exposed to the risks generally associated with the commercial real estate market, including variances in occupancy rates, capitalization rates, absorption rates, and other macroeconomic factors beyond our control. We seek to manage these risks through our underwriting and asset management processes.

Capital Market Risks

We are exposed to risks related to the equity capital markets, and our related ability to raise capital through the issuance of our class A common stock or other equity instruments. We are also exposed to risks related to the debt capital markets, and our related ability to finance our business through borrowings under credit facilities or other debt instruments. As a REIT, we are required to distribute a significant portion of our taxable income annually, which constrains our ability to accumulate operating cash flow and therefore requires us to utilize debt or equity capital to finance our business. We seek to mitigate these risks by monitoring the debt and equity capital markets to inform our decisions on the amount, timing, and terms of capital we raise.

Counterparty Risk

The nature of our business requires us to hold our cash and cash equivalents and obtain financing from various financial institutions. This exposes us to the risk that these financial institutions may not fulfill their obligations to us under these various contractual arrangements. We mitigate this exposure by depositing our cash and cash equivalents and entering into financing agreements with high credit-quality institutions.

The nature of our loans and investments also exposes us to the risk that our counterparties do not make required interest and principal payments on scheduled due dates. We seek to manage this risk through a comprehensive credit analysis prior to making an investment and active monitoring of the asset portfolios that serve as our collateral.

Currency Risk

Our loans and investments that are denominated in a foreign currency are also subject to risks related to fluctuations in currency rates. We mitigate this exposure by matching the currency of our foreign currency assets to the currency of the borrowings that finance those assets. As a result, we substantially reduce our exposure to changes in portfolio value related to changes in foreign currency rates. In certain circumstances, we may also enter into foreign currency derivative contracts to further mitigate this exposure.

The following table outlines our assets and liabilities that are denominated in a foreign currency (£/€/C$ in thousands):


	June 30, 2017
Foreign currency assets⁽¹⁾	£	1,111,880		€	79,530	C$	663,343
Foreign currency liabilities⁽¹⁾		(873,585	)		—		(528,873	)
Foreign currency contracts - notional		(145,500	)		—		(122,900	)

Net exposure to exchange rate fluctuations	£	92,795		€	79,530	C$	11,571


(1)		Balances include non-consolidated senior interests of £302.0 million.

We estimate that a 10% appreciation of the United States Dollar relative to the British Pound Sterling and the Euro would result in a decline in our net assets in U.S. Dollar terms of $31.0 million and $9.1 million, respectively, as of June 30, 2017. Substantially all of our net asset exposure to the Canadian Dollar has been hedged with foreign currency forward contracts.

ITEM 4.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

An evaluation of the effectiveness of the design and operation of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this quarterly report on Form 10-Q was made under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (a) are effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act 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.

Changes in Internal Controls over Financial Reporting

There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the period covered by this quarterly report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2017, we were not involved in any material legal proceedings.

ITEM 1A.

RISK FACTORS

There have been no material changes to the risk factors previously disclosed under Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2016.

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.

OTHER INFORMATION

None.

ITEM 6.

EXHIBITS



10.1		Amendment No. 2 to Amended and Restated Master Purchase Agreement, dated as of May 17, 2017, by and among Parlex 4 UK Finco, LLC, Parlex 4 Finance, LLC and JPMorgan Chase Bank, National Association.

10.2		Second Amended and Restated Master Repurchase and Securities Contract Agreement, dated as of April 28, 2017, among Parlex 6 UK Finco, LLC, Parlex 6 EUR Finco, LLC, Parlex 6 Finco, LLC, Blackstone Mortgage Trust, Inc. and Morgan Stanley Bank, N.A.

10.3		Amendment No. 1 to Fourth Amended and Restated Master Repurchase and Securities Contract and Fourth Amended and Restated Fee and Pricing Letter, dated as of May 8, 2017 by and among Parlex 5 Ken Finco, LLC, Parlex 5 Ken UK Finco, LLC, Parlex 5 Ken CAD Finco, LLC, Parlex 5 Ken ONT Finco, LLC Parlex 5 Ken EUR Finco, LLC and Wells Fargo Bank, National Association.

10.4		Amendment No. 3 to Master Repurchase Agreement, dated as of April 21, 2017, by and between Parlex 7 Finco, LLC and Metropolitan Life Insurance Company.

31.1		Certification of Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1 +		Certification of Chief Executive Officer, 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 Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		XBRL Instance Document

101.SCH		XBRL Taxonomy Extension Schema Document

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB		XBRL Taxonomy Extension Label Linkbase Document

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document

This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.

The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

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.


				BLACKSTONE MORTGAGE TRUST, INC.

July 25, 2017				/s/ Stephen D. Plavin
Date				Stephen D. Plavin
				Chief Executive Officer
				(Principal Executive Officer)

July 25, 2017				/s/ Anthony F. Marone, Jr.
Date				Anthony F. Marone, Jr.
				Chief Financial Officer
				(Principal Financial Officer and
				Principal Accounting Officer)