Annual Statements Open main menu

BLACKSTONE MORTGAGE TRUST, INC. - Quarter Report: 2020 June (Form 10-Q)

Table of Contents 
 
 
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, 2020
OR
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
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 former fiscal year, if changed since last report)
 
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
 
Trading
symbol(s)
 
Name of each exchange
on which registered
Class A common stock, par value $0.01 per share
 
BXMT
 
New York Stock Exchange
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes
  ☒    No  ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes
  ☒    No  ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
 
  
 
Accelerated filer
 
  
             
Non-accelerated
filer
 
  
 
Smaller reporting company
 
  
             
 
 
Emerging growth company
 
  
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No
  
The number of the registrant’s outstanding shares of class A common stock, par value $0.01 per share, outstanding as of July 22, 2020 was
 
146,197,290
.
 
 

Table of Contents
TABLE OF CONTENTS
 
PART I.
 
  
     
     
ITEM 1.
 
  
 
2
 
     
 
 
Consolidated Financial Statements (Unaudited):
  
     
     
 
 
  
 
2
 
     
 
 
  
 
3
 
     
 
 
  
 
4
 
     
 
 
  
 
5
 
     
 
 
  
 
7
 
     
 
 
  
 
9
 
     
ITEM 2.
 
  
 
47
 
     
ITEM 3.
 
  
 
72
 
     
ITEM 4.
 
  
 
75
 
     
PART II.
 
  
     
     
ITEM 1.
 
  
 
77
 
     
ITEM 1A.
 
  
 
77
 
     
ITEM 2.
 
  
 
77
 
     
ITEM 3.
 
  
 
77
 
     
ITEM 4.
 
  
 
77
 
     
ITEM 5.
 
  
 
77
 
     
ITEM 6.
 
  
 
78
 
   
  
 
80

Table of Contents
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,
 
 
2020
 
 
2019
 
Assets
 
 
 
 
 
 
Cash and cash equivalents
  $
1,259,836
    $
150,090
 
Loans receivable
   
16,339,403
     
16,164,801
 
Current expected credit loss reserve
   
(178,050
)    
—  
 
                 
Loans receivable, net
   
16,161,353
     
16,164,801
 
Other assets
   
241,934
     
236,980
 
                 
Total Assets
  $
17,663,123
 
 
  $
16,551,871
 
                 
                 
Liabilities and Equity
 
 
 
 
 
 
Secured debt agreements, net
  $
9,689,541
    $
10,054,930
 
Securitized debt obligations, net
   
2,240,612
     
1,187,084
 
Secured term loans, net
   
1,045,163
     
736,142
 
Convertible notes, net
   
614,710
     
613,071
 
Other liabilities
   
177,313
     
175,963
 
                 
Total Liabilities
   
13,767,339
     
12,767,190
 
                 
                 
Commitments and contingencies
 
 
—  
 
 
 
—  
 
                 
Equity
 
 
 
 
 
 
Class A common stock, $0.01 par value, 400,000,000 shares authorized and 146,196,662 shares issued and outstanding as of June 30, 2020, and 200,000,000 shares authorized and 135,003,662 shares issued and outstanding as of December 31, 2019
   
1,462
     
1,350
 
Additional
paid-in
capital
   
4,685,159
     
4,370,014
 
Accumulated other comprehensive income (loss)
   
8,925
     
(16,233
)
Accumulated deficit
   
(820,783
)    
(592,548
)
                 
Total Blackstone Mortgage Trust, Inc. stockholders’ equity
   
3,874,763
     
3,762,583
 
Non-controlling
interests
   
21,021
     
22,098
 
                 
Total Equity
   
3,895,784
     
3,784,681
 
                 
Total Liabilities and Equity
  $
17,663,123
    $
16,551,871
 
                 
                        
Note: The consolidated balance sheets as of June 30, 2020 and December 31, 2019 include assets of consolidated variable interest entities, or VIEs, that can only be used to settle obligations of each respective VIE, and liabilities of consolidated VIEs for which creditors do not have recourse to Blackstone Mortgage Trust, Inc. As of June 30, 2020 and December 31, 2019, assets of the consolidated VIEs totaled $2.7 billion and $1.4 billion, respectively, and liabilities of the consolidated VIEs totaled $2.2 billion and $1.2 billion, respectively. Refer to Note 15 for additional discussion of the VIEs.
See accompanying notes to consolidated financial statements.
2

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
 
Three Months Ended
   
Six Months Ended
 
 
June 30,
   
June 30,
 
 
2020
 
 
2019
 
 
2020
 
 
2019
 
Income from loans and other investments
 
 
 
 
 
 
 
 
 
 
 
 
Interest and related income
  $
191,982
    $
223,369
    $
396,857
    $
448,128
 
Less: Interest and related expenses
   
84,853
     
116,891
     
189,092
     
235,579
 
                                 
Income from loans and other investments, net
   
107,129
     
106,478
     
207,765
     
212,549
 
Other expenses
 
 
 
 
 
 
 
 
 
 
 
 
Management and incentive fees
   
20,496
     
20,984
     
39,773
     
40,774
 
General and administrative expenses
   
11,286
     
9,897
     
23,078
     
19,210
 
                                 
Total other expenses
   
31,782
     
30,881
     
62,851
     
59,984
 
Increase in current expected credit loss reserve
   
(56,819
)    
—  
     
(179,521
)    
—  
 
                                 
Income (loss) before income taxes
   
18,528
     
75,597
     
(34,607
)    
152,565
 
Income tax provision
   
23
     
46
     
173
     
147
 
                                 
Net income (loss)
   
18,505
     
75,551
     
(34,780
)    
152,418
 
                                 
Net income attributable to
non-controlling
interests
   
(961
)    
(377
)    
(1,028
)    
(680
)
                                 
Net income (loss) attributable to Blackstone Mortgage Trust, Inc.
  $
17,544
    $
75,174
    $
(35,808
)   $
151,738
 
                                 
Net income (loss) per share of common stock basic and diluted
  $
0.13
    $
0.59
    $
(0.26
)   $
1.21
 
                                 
Weighted-average shares of common stock outstanding, basic and diluted
   
138,299,418
     
126,475,244
     
136,959,341
     
125,410,064
 
                                 
See accompanying notes to consolidated financial statements.
3

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Comprehensive Income (Unaudited)
(in thousands)
 
Three Months Ended
   
Six Months Ended
 
 
June 30,
   
June 30,
 
 
2020
 
 
2019
 
 
2020
 
 
2019
 
Net income (loss)
  $
18,505
    $
75,551
    $
(34,780
)   $
152,418
 
Other comprehensive income
   
     
     
     
 
Unrealized gain (loss) on foreign currency translation
   
21,342
     
(9,578
)    
(48,166
)    
(4,164
)
Realized and unrealized (loss) gain on derivative financial instruments
   
(30,665
)    
10,914
     
73,325
     
8,966
 
                                 
Other comprehensive (loss) income
   
(9,323
)    
1,336
     
25,159
     
4,802
 
                                 
Comprehensive income (loss)
   
9,182
     
76,887
     
(9,621
)    
157,220
 
Comprehensive income attributable to
non-controlling
interests
   
(961
)    
(377
)    
(1,028
)    
(680
)
                                 
Comprehensive income (loss) attributable to Blackstone Mortgage Trust, Inc.
  $
8,221
    $
76,510
    $
(10,649
)   $
156,540
 
                                 
See accompanying notes to consolidated financial statements.
4

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Changes in Equity (Unaudited)
(in thousands)
 
Blackstone Mortgage Trust, Inc.
   
 
 
 
 
Class A
 
 
Additional
 
 
Accumulated Other
 
 
 
 
 
 
 
 
 
 
Common
 
 
Paid-In
 
 
Comprehensive
 
 
Accumulated
 
 
Stockholders’
 
 
Non-controlling
 
 
Total
 
 
Stock
 
 
Capital
 
 
(Loss) Income
 
 
Deficit
 
 
Equity
 
 
Interests
 
 
Equity
 
Balance at December 31, 2019
  $
1,350
    $
4,370,014
    $
(16,233
)   $
(592,548
)   $
3,762,583
    $
22,098
    $
3,784,681
 
Adoption of ASU
2016-13,
see Note 2
   
—  
     
—  
     
—  
     
(17,565
)    
(17,565
)    
(85
)    
(17,650
)
Shares of class A common stock issued, net
   
4
     
—  
     
—  
     
—  
     
4
     
—  
     
4
 
Restricted class A common stock earned
   
—  
     
8,550
     
—  
     
—  
     
8,550
     
—  
     
8,550
 
Dividends reinvested
   
—  
     
162
     
—  
     
(150
)    
12
     
—  
     
12
 
Deferred directors’ compensation
   
—  
     
125
     
—  
     
—  
     
125
     
—  
     
125
 
Other comprehensive income
   
—  
     
—  
     
34,481
     
—  
     
34,481
     
—  
     
34,481
 
Net (loss) income
   
—  
     
—  
     
—  
     
(53,350
)    
(53,350
)    
67
     
(53,283
)
Dividends declared on common stock, $0.62 per share
   
—  
     
—  
     
—  
     
(83,920
)    
(83,920
)    
—  
     
(83,920
)
Contributions from
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
8,108
     
8,108
 
Distributions to
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
(6,681
)
 
   
(6,681
)
                                                         
Balance at March 31, 2020
  $
1,354
    $
4,378,851
    $
18,248
    $
(747,533
)   $
3,650,920
    $
23,507
    $
3,674,427
 
                                                         
Shares of class A common stock issued, net
   
108
     
297,491
     
—  
     
—  
     
297,599
     
—  
     
297,599
 
Restricted class A common stock earned
   
—  
     
8,527
     
—  
     
—  
     
8,527
     
—  
     
8,527
 
Dividends reinvested
   
—  
     
165
     
—  
     
(152
)    
13
     
—  
     
13
 
Deferred directors’ compensation
   
—  
     
125
     
—  
     
—  
     
125
     
—  
     
125
 
Other comprehensive loss
   
—  
     
—  
     
(9,323
)    
—  
     
(9,323
)    
—  
     
(9,323
)
 
Net income
   
—  
     
—  
     
—  
     
17,544
     
17,544
     
961
     
18,505
 
Dividends declared on common stock, $0.62 per share
   
—  
     
—  
     
—  
     
(90,642
)    
(90,642
)    
—  
     
(90,642
)
Distributions to
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
(3,447
)    
(3,447
)
                                                         
Balance at June 30, 2020
  $
1,462
    $
4,685,159
    $
8,925
    $
(820,783
)   $
3,874,763
    $
21,021
    $
3,895,784
 
                                                         
 
See accompanying notes to consolidated financial statements.
5

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Changes in Equity (Unaudited)
(in thousands)
 
Blackstone Mortgage Trust, Inc.
   
 
 
 
 
Class A
 
 
Additional
 
 
Accumulated Other
 
 
 
 
 
 
 
 
 
 
Common
 
 
Paid-In
 
 
Comprehensive
 
 
Accumulated
 
 
Stockholders’
 
 
Non-controlling
 
 
Total
 
 
Stock
 
 
Capital
 
 
(Loss) Income
 
 
Deficit
 
 
Equity
 
 
Interests
 
 
Equity
 
Balance at December 31, 2018
  $
1,234
    $
3,966,540
    $
(34,222
)   $
(569,428
)   $
3,364,124
    $
10,483
    $
3,374,607
 
Shares of class A common stock issued, net
   
23
     
65,358
     
—  
     
—  
     
65,381
     
—  
     
65,381
 
Restricted class A common stock earned
   
—  
     
7,639
     
—  
     
—  
     
7,639
     
—  
     
7,639
 
Dividends reinvested
   
—  
     
143
     
—  
     
(132
)    
11
     
—  
     
11
 
Deferred directors’ compensation
   
—  
     
125
     
—  
     
—  
     
125
     
—  
     
125
 
Other comprehensive income
   
—  
     
—  
     
3,466
     
—  
     
3,466
     
—  
     
3,466
 
Net income
   
—  
     
—  
     
—  
     
76,565
     
76,565
     
302
     
76,867
 
Dividends declared on common stock, $0.62 per share
   
—  
     
—  
     
—  
     
(77,913
)    
(77,913
)    
—  
     
(77,913
)
Contributions from
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
1,470
     
1,470
 
Distributions to
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
(64
)    
(64
)
                                                         
Balance at March 31, 2019
  $
1,257
    $
4,039,805
    $
(30,756
)   $
(570,908
)   $
3,439,398
    $
12,191
    $
3,451,589
 
                                                         
Shares of class A common stock issued, net
   
86
     
306,866
     
—  
     
—  
     
306,952
     
—  
     
306,952
 
Restricted class A common stock earned
   
—  
     
7,629
     
—  
     
—  
     
7,629
     
—  
     
7,629
 
Dividends reinvested
   
—  
     
146
     
—  
     
(138
)    
8
     
—  
     
8
 
Deferred directors’ compensation
   
—  
     
125
     
—  
     
—  
     
125
     
—  
     
125
 
Other comprehensive income
   
—  
     
—  
     
1,336
     
—  
     
1,336
     
—  
     
1,336
 
Net income
   
—  
     
—  
     
—  
     
75,174
     
75,174
     
377
     
75,551
 
Dividends declared on common stock, $0.62 per share
   
—  
     
—  
     
—  
     
(83,259
)    
(83,259
)    
—  
     
(83,259
)
Contributions from
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
17,158
     
17,158
 
Distributions to
non-controlling
interests
   
—  
     
—  
     
—  
     
—  
     
—  
     
(664
)    
(664
)
                                                         
Balance at June 30, 2019
  $
1,343
    $
4,354,571
    $
(29,420
)   $
(579,131
)   $
3,747,363
    $
29,062
    $
3,776,425
 
 
                                                         
See accompanying notes to consolidated financial statements.
6

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
 
 
Six Months Ended
June 30,
 
 
 
 
2020
 
 
2019
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
Net (loss) income
   
    $
(34,780
)   $
152,418
 
Adjustments to reconcile net (loss) income to net cash provided by operating activities
   
     
     
 
 
Satisfaction of management and incentive fees in stock
 
 
 
 
 
19,277
 
 
 
— 
Non-cash
compensation expense
   
     
17,329
     
15,522
 
Amortization of deferred fees on loans and debt securities
   
     
(28,325
)    
(28,511
)
Amortization of deferred financing costs and premiums/
 
discount on debt obligations
   
     
18,747
     
15,232
 
Increase in current expected credit loss reserve
   
     
179,521
     
—  
 
Changes in assets and liabilities, net
   
     
     
 
Other assets
   
     
7,778
     
(1,285
)
Other liabilities
   
     
(3,839
)    
3,808
 
                         
Net cash provided by operating activities
   
     
175,708
     
157,184
 
                         
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Origination and fundings of loans receivable
   
     
(1,240,642
)    
(1,922,219
)
Principal collections and sales proceeds from loans receivable and debt securities
   
     
928,348
     
1,807,121
 
Origination and exit fees received on loans receivable
   
     
11,969
     
17,721
 
Receipts under derivative financial instruments
   
     
85,465
     
9,893
 
Payments under derivative financial instruments
   
     
(28,488
)    
(2,941
)
Collateral deposited under derivative agreements
   
     
(191,540
)    
(9,090
)
Return of collateral deposited under derivative agreements
   
     
200,160
     
9,090
 
                         
Net cash used in investing activities
   
     
(234,728
)    
(90,425
)
 
                         
continued…
See accompanying notes to consolidated financial statements.
7

Table of Contents
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
 
 
Six Months Ended
June 30,
 
 
 
 
2020
 
 
2019
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Borrowings under secured debt agreements
   
    $
2,200,042
    $
1,464,038
 
Repayments under secured debt agreements
   
     
(2,486,103
)    
(2,172,557
)
Proceeds from issuance of collateralized loan obligations
   
     
1,243,125
     
—  
 
Repayment of collateralized loan obligations
   
     
(179,759
)    
—  
 
Proceeds from sale of loan participations
   
     
—  
     
21,346
 
Repayment of loan participations
   
     
—  
     
(115,874
)
Net proceeds from issuance of secured term loans
   
     
315,438
     
498,750
 
Repayments of secured term loans
   
     
(3,744
)    
—  
 
Payment of deferred financing costs
   
     
(27,906
)    
(23,323
)
Contributions from
non-controlling
interests
   
     
8,108
     
18,628
 
Distributions to
non-controlling
interests
   
     
(10,128
)    
(728
)
Net proceeds from issuance of class A common stock
   
     
278,322
     
372,329
 
Dividends paid on class A common stock
   
     
(167,623
)    
(154,443
)
                         
Net cash provided by (used in) financing activities
   
     
1,169,772
     
(91,834
)
                         
Net increase (decrease) in cash, cash equivalents, and restricted cash
   
     
1,110,752
     
(25,075
)
Cash and cash equivalents at beginning of period
   
     
150,090
     
105,662
 
Effects of currency translation on cash and cash equivalents
   
     
(1,006
)    
(3
)
                         
Cash and cash equivalents at end of period
   
    $
1,259,836
    $
80,584
 
                         
Supplemental disclosure of cash flows information
 
 
 
 
 
 
 
 
 
Payments of interest
   
    $
(173,040
)   $
(219,573
)
                         
Payments of income taxes
   
    $
(148
)   $
(99
)
                         
Supplemental disclosure of
non-cash
investing and financing activities
 
 
 
Dividends declared, not paid
   
    $
(90,642
)   $
(83,259
)
                         
Satisfaction of management and incentive fees in stock
 
 
 
 
 
$
19,277
 
 
$
—  
 
 
Loan principal payments held by servicer, net
   
    $
81,261
    $
32,975
 
                         
See accompanying notes to consolidated financial statements.
8

Table of Contents
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 senior loans collateralized by commercial real estate in North America, Europe, and Australia. Our portfolio is composed of loans secured by high-quality, institutional assets in major markets, sponsored by experienced, well-capitalized real estate investment owners and operators. These senior loans are capitalized by accessing a variety of financing options, including our credit facilities, issuing CLOs or single-asset securitizations, and syndications of senior loan participations, depending on our view of the most prudent financing option available for each of our investments. We are not in the business of buying or trading securities, and the only securities we own are the retained interests from our securitization financing transactions, which we have not financed. We are externally managed by BXMT Advisors L.L.C., or our Manager, a subsidiary of The Blackstone Group Inc., or Blackstone, and are a real estate investment trust, or REIT, traded on the New York Stock Exchange, or NYSE, under the symbol “BXMT.” Our principal executive offices are located at 345 Park Avenue, 42nd Floor, New York, New York 10154. We were incorporated in Maryland in 1998, when we reorganized from a California common law business trust into a Maryland corporation.
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 audited financial statements. We believe we have 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 our 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, 2019 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.
In the third quarter of 2018, we contributed a loan to a single asset securitization vehicle, or the 2018 Single Asset Securitization, which is a VIE, and invested in the related subordinate  position. We are not the primary beneficiary of the VIE because we do not have the power to direct the activities that most significantly affect the VIE’s economic performance and, therefore, do not consolidate the 2018 Single Asset Securitization on our balance sheet. We have classified the subordinate  position
 
we o
w
n
 as a
held-to-maturity
debt security that is included in other assets on our consolidated balance sheets. Refer to Note 15 for additional discussion of our VIEs.
9

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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 contributed 15% of the venture’s equity capital and we contributed 85%. We consolidate the Multifamily Joint Venture as we have a controlling financial interest. The non-controlling interests included on our consolidated balance sheets represent the equity interests in our Multifamily Joint Venture that are owned by Walker & Dunlop. A portion of our Multifamily Joint Venture’s consolidated equity and results of operations are allocated to these non-controlling interests based on Walker & Dunlop’s pro rata ownership of our Multifamily Joint Venture.
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. During the first quarter of 2020, there was a global outbreak of a novel coronavirus, or COVID-19, which has spread to over 200 countries and territories, including the United States, and has spread to every state in the United States. The World Health Organization has designated COVID-19 as a pandemic, and numerous countries, including the United States, have declared national emergencies with respect to COVID-19. The global impact of the outbreak has been rapidly evolving, and as cases of COVID-19 have continued to be identified in additional countries, many countries have reacted by instituting quarantines and restrictions on travel, closing financial markets and/or restricting trading, and limiting operations of non-essential offices and retail centers. Such actions are creating disruption in global supply chains, increasing rates of unemployment and adversely impacting many industries. The outbreak could have a continued adverse impact on economic and market conditions and trigger a period of global economic slowdown. The rapid development and fluidity of this situation precludes any prediction as to the ultimate adverse impact of COVID-19 on economic and market conditions. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of June 30, 2020, however uncertainty over the ultimate impact
COVID-19
will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of June 30, 2020 inherently less certain than they would be absent the current and potential impacts of
COVID-19.
Actual results may ultimately differ from those estimates.
Revenue Recognition
Interest income from our loans receivable portfolio and debt securities 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 and recorded over the term of the loan or debt security 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 and Cash Equivalents
Cash and cash equivalents represent cash held in banks 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. As of both June 30, 2020 and December 31, 2019, we had no restricted cash on our consolidated balance sheets.
10

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Through our subsidiaries, we have oversight of certain servicing accounts held with third-party servicers, or Servicing Accounts, which relate to borrower escrows and other cash balances aggregating $350.4 million and $450.8 million as of June 30, 2020 and December 31, 2019, respectively. This cash is maintained in segregated bank accounts, and these amounts are not included in the assets and liabilities presented in our consolidated balance sheets. Cash in these Servicing Accounts will be transferred by the respective third-party servicer to the borrower or us under the terms of the applicable loan agreement upon occurrence of certain future events. We do not generate any revenue or incur any expenses as a result of these Servicing Accounts.
Loans Receivable
We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost.
Debt Securities
Held-to-Maturity
We classify our debt securities as
held-to-maturity,
as we have the intent and ability to hold these securities until maturity. We include our debt securities in other assets on our consolidated balance sheets at amortized cost.
Current Expected Credit Losses Reserve
The current expected credit loss, or CECL, reserve required under Accounting Standard Update, or ASU, 2016-13 “Financial Instruments – Credit Losses – Measurement of Credit Losses
on Financial Instruments (Topic 326),” or ASU 2016-13, reflects our current estimate of potential credit losses related to our loans and debt securities included in our consolidated balance sheets. The initial CECL reserve recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income (loss) o
n our consolidated statements of operations. While ASU 2016-13 does not require any particular method for determining the CECL reserve, it does specify the reserve should be based on relevant information about past events, including historical loss experience, current portfolio and market conditions, and reasonable and supportable forecasts for the duration of each respective loan. In addition, other than a few narrow exceptions, ASU 2016-13 requires that all financial instruments subject to the CECL model have some amount of loss reserve to reflect the GAAP principal underlying the CECL model that all loans, debt securities, and similar assets have some inherent risk of loss, regardless of credit quality, subordinate capital, or other mitigating factors.
We estimate our CECL reserve primarily using the Weighted Average Remaining Maturity, or WARM method, which has been identified as an acceptable loss-rate method for estimating CECL reserves in the Financial Accounting Standards Board Staff Q&A Topic 326, No. 1. The WARM method requires us to reference historic loan loss data across a comparable data set and apply such loss rate to each of our loans over their expected remaining term, taking into consideration expected economic conditions over the relevant timeframe. We apply the WARM method for the majority of our loan portfolio, which loans share similar risk characteristics. In certain instances, for loans with unique risk characteristics, we may instead use a probability-weighted model that considers the likelihood of default and expected loss given default for each such individual loan.
Application of the WARM method to estimate a CECL reserve requires judgment, including (i) the appropriate historical loan loss reference data, (ii) the expected timing and amount of future loan fundings and repayments, and (iii) the current credit quality of our portfolio and our expectations of performance and market conditions over the relevant time period. To estimate the historic loan losses relevant to our portfolio, we have augmented our historical loan performance, which includes zero realized loan losses since the launch of our senior loan origination business in 2013, with market loan loss data licensed from Trepp LLC. This database includes commercial mortgage-backed securities, or CMBS, issued since January 1, 1999 through May 31, 2020. Within this database, we focused our historical loss reference calculations on the most relevant subset of available CMBS data, which we determined based on loan metrics that are most comparable to our loan portfolio including asset type, geography, and
loan-to-value,
or LTV. We believe this CMBS data, which includes month-over-month loan and property performance, is the most relevant, available, and comparable dataset to our portfolio.
Our loans typically include commitments to fund incremental proceeds to our borrowers over t
he life of the loan, which future funding commitments are also subject to the CECL model. The CECL reserve related to future loan fundings is recorded as a component of Other Liabilities on our consolidated balance sheets. This CECL reserve is estimated using the same process outlined above for our outstanding loan balances, and changes in this component of the CECL reserve will similarly impact our consolidated net income (loss).
For both the funded and unfunded portions of our loans, we consider our internal risk rating of each loan as the primary credit quality indicator underlying our assessment.
11

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The CECL reserve is measured on a collective basis wherever similar risk characteristics exist within a pool of similar assets. We have identified the following pools and measure the reserve for credit losses using the following methods:
 
 
 
U.S. Loans
: WARM method that incorporates a subset of historical loss data, expected weighted-average remaining maturity of our loan pool, and an economic view.
 
 
 
Non-U.S. Loans
: WARM method that incorporates a subset of historical loss data, expected weighted average remaining maturity of our loan pool, and an economic view.
 
 
 
Unique Loans
: a probability of default and loss given default model, assessed on an individual basis.
 
 
 
Impaired Loans
: practical expedient applied for
collateral-dependent
loans. The CECL reserve is assessed on an individual basis for these loans 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, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by our Manager. Actual losses, if any, could ultimately differ from these estimates.
We adopted ASU
2016-13
using the modified-retrospective method for all financial assets measured at amortized cost. Prior to our adoption, we had no loan loss provisions on our consolidated balance sheets. We recorded a cumulative-effective adjustment to the opening retained earnings in our consolidated statement of equity as of January 1, 2020.
The following table details the impact of this adoption ($ in thousands):
 
Impact of ASU
 2016-13
Adoption
 
Assets:
   
 
Loans
   
 
U.S. Loans
  $
8,955
 
Non-U.S.
Loans
   
3,631
 
Unique Loans
   
1,356
 
         
CECL reserve on loans
  $
13,942
 
         
CECL reserve on
held-to-maturity
debt securities
   
445
 
Liabilities:
   
 
CECL reserve on unfunded loan commitments
   
3,263
 
         
Total impact of ASU
2016-13
adoption on retained earnings
  $
17,650
 
         
Contractual Term and Unfunded Loan Commitments
Expected credit losses are estimated over the contractual term of each loan, adjusted for expected prepayments. As part of our quarterly review of our loan portfolio, we assess the expected repayment date of each loan, which is used to determine the contractual term for purposes of computing our CECL reserve.
Additionally, the expected credit losses over the contractual period of our loans are subject to the obligation to extend credit through our unfunded loan commitments. The CECL reserve for unfunded loan commitments is adjusted quarterly, as we consider the expected timing of future funding obligations over the estimated life of the loan. The considerations in estimating our CECL reserve for unfunded loan commitments are similar to those used for the related outstanding loan receivables.
 
 
12

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Credit Quality Indicator
Our risk rating is our primary credit quality indicator in assessing our current expected credit loss reserve. Our Manager performs a quarterly risk review of our portfolio of loans, and assigns each loan a risk rating based on a variety of factors, including, without limitation, 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 “l” through “5,” from less risk to greater risk, relative to our loan portfolio in the aggregate, 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.
Estimation of Economic Conditions
In addition to the WARM method computations and probability-weighted models described above, our CECL reserve is also adjusted to reflect our estimation of the current and future economic conditions that impact the performance of the commercial real estate assets securing our loans. These estimations include unemployment rates, interest rates, and other macroeconomic factors impacting the likelihood and magnitude of potential credit losses for our loans during their anticipated term. In addition to the CMBS data we have licensed from Trepp LLC, we have also licensed certain macroeconomic financial forecasts to inform our view of the potential future impact that broader economic conditions may have on our loan portfolio’s performance. These estimations require significant judgments about future events that, while based on the information available to us as of the balance sheet date, are ultimately indeterminate and the actual economic condition impacting our portfolio could vary significantly from the estimates we made as of June 30, 2020
.
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 and the changes in fair value of the instrument are included in net income (loss) prospectively. Effective April 1, 2020, our net investment hedges are assessed using a method based on changes in spot exchange rates. Gains and losses, representing hedge components excluded from the assessment of effectiveness, are recognized in interest income on our consolidated statements of operations over the contractual term of our net investment hedges on a systematic and rational basis, as documented at hedge inception in accordance with our accounting policy election. All other changes in the fair value of our derivative instruments that qualify as hedges are reported as a component of accumulated other comprehensive income (loss) on our consolidated financial statements. Deferred gains and losses are reclassified out of accumulated other comprehensive income (loss) and into net income (loss) in the same period or periods during which the hedged transaction affects earnings, and are presented in the same line item as the earnings effect of the hedged item. For cash flow hedges, this is typically when the periodic swap settlements are made, while for net investment hedges, this occurs when the hedged item is sold or substantially liquidated. To the extent a derivative does not qualify for hedge accounting and is deemed a non-designated hedge, the changes in its fair value are included in net income (loss) concurrently.
 
13

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
 
Secured Debt Agreements
Where applicable, we record investments financed with secured debt agreements as separate assets and the related borrowings under any secured debt agreements are recorded as separate liabilities on our consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the secured debt 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 (loss). When the sales are recognized, our balance sheet only includes our remaining subordinate loan and not the non-consolidated senior interest we sold.
Secured Term Loans
We record our secured term loans as liabilities on our consolidated balance sheets. Where applicable, any issue discount or transaction expenses are deferred and amortized through the maturity date of the secured term loans as additional
non-cash
interest expense.
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 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 issue 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 of the FASB, 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.
14

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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
, as of quarter-end, either (i) on a recurring basis 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 14
. 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 require significant judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by our Mana
ger.
During the three months ended June 30, 2020, we recorded an aggregate $69.7 million CECL reserve specifically related to two of our loans receivable with an aggregate outstanding principal balance of $334.2 million.
The CECL reserve was recorded based o
n our
Manager’s e
sti
mation
of the fair value of the loan’s underlying collateral as of June 30, 2020. These loans receivable are therefore measured at fair value on a nonrecurring basis using significant unobservable inputs, and are classified as Level 3 assets in the fair value hierarchy.
The significant unobserva
ble
inputs used to estimate the fair value of these loans receivable include the exit c
apitalization rate assumption used to
forecast the future sa
le price of the underlying real estate collateral, which ranged from
4.25% to 4.80%.
We are also required by GAAP to disclose fair value information about financial instruments, which 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.
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.
 
 
 
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, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by our Manager.
 
 
 
Debt securities held-to-maturity: The fair value of these instruments was estimated by utilizing third-party pricing service providers assuming the securities are not sold prior to maturity. 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.
15

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
 
 
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.
 
 
 
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.
 
 
 
Secured term loans, 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 12 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 (loss) 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 13 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 10 for additional discussion of earnings per share.
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 (loss).
16

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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 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 measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income
 (
loss
)
. ASU
2016-13
replaced the incurred loss model under previous guidance with a CECL model for instruments measured at amortized cost, and requires entities to record reserves for
available-for-sale
debt securities rather than reduce the carrying amount, as they did previously under the other-than-temporary impairment model. It also simplified the accounting model for purchased credit-impaired debt securities and loans. We adopted ASU
2016-13
on January 1, 2020, and recorded a $17.7 million cumulative-effect adjustment to retained earnings.
In March 2020, the FASB issued ASU
2020-04
“Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting,” or ASU
2020-04.
ASU
2020-04
provides optional expedients and exceptions to GAAP requirements for modifications on debt instruments, leases, derivatives, and other contracts, related to the expected market transition from LIBOR, and certain other floating rate benchmark indices, or collectively, IBORs, to alternative reference rates. ASU
2020-04
generally considers contract modifications related to reference rate reform to be an event that does not require contract remeasurement at the modification date nor a reassessment of a previous accounting determination. The guidance in ASU
2020-04
is optional and may be elected over time, through December 31, 2022, as reference rate reform activities occur. Once ASU
2020-04
is elected, the guidance must be applied prospectively for all eligible contract modifications. In the first quarter of 2020, we have elected to apply the hedge accounting expedients, related to probability and the assessments of effectiveness, for future IBOR-indexed cash flows, to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with our past presentation. We continue to evaluate the impact of ASU
2020-04
and may apply other elections, as applicable, as the expected market transition from IBORs to alternative reference rates continues to develop.    
17

Table of Contents
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, 2020
 
 
December 31, 2019
 
Number of loans
   
128
     
128
 
Principal balance
  $
16,434,631
    $
   16,277,343
 
Net book value
  $
16,161,353
    $
16,164,801
 
Unfunded loan commitments
(1)
  $
3,590,868
    $
3,911,868
 
Weighted-average cash coupon
(2)
   
L + 3.17
%    
L + 3.20
%
 
Weighted-average
all-in
yield
(2)
   
L + 3.52
%    
L + 3.55
%
Weighted-average maximum maturity (years)
(3)
   
3.5
     
3.8
 
                                
   
     
 
(1)  
 
Unfunded commitments will primarily be funded to finance our borrowers’ construction or development of real estate-related assets, capital improvements of existing assets, or lease-related expenditures. These commitments will generally be funded over the term of each loan, subject in certain cases to an expiration date.
(2)
 
The weighted-average cash coupon and
all-in
yield are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR, GBP LIBOR, EURIBOR, BBSY, and CDOR, as applicable to each loan. As of June 30, 2020, 99% of our loans by principal balance earned a floating rate of interest, primarily indexed to USD LIBOR, and $12.6 billion of such loans earned interest based on floors that are above the applicable index. The other 1% of our loans earned a fixed rate of interest. We reflect our fixed rate loans as a spread over the relevant floating benchmark rates, as of June 30, 2020 and December 31, 2019, respectively, for purposes of the weighted-averages. As of December 31, 2019, 99% of our loans by total loan exposure earned a floating rate of interest, primarily indexed to USD LIBOR, and $6.1 billion of such loans earned interest based on floors that are above the applicable index. In addition to cash coupon,
all-in
yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.    
(3)  
 
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, 2020, 51% of our loans by principal balance were subject to yield maintenance or other prepayment restrictions and 49% were open to repayment by the borrower without penalty. As of December 31, 2019, 61% of our loans by principal balance were subject to yield maintenance or other prepayment restrictions and 39% were open to repayment by the borrower without penalty.
Activity relating to our loans receivable portfolio was as follows ($ in thousands):
 
Principal
Balance
 
 
Deferred Fees /
Other Items
(1)
 
 
Net Book
Value
 
Loans Receivable, as of December 31, 2019
  $
16,277,343
    $
(112,542
)   $
16,164,801
 
Loan fundings
   
1,240,642
     
—  
     
1,240,642
 
Loan repayments
   
(953,069
)    
—  
     
(953,069
)
Unrealized (loss) gain on foreign currency translation
   
(130,285
)    
1,232
     
(129,053
)
Deferred fees and other items
   
—  
     
(11,969
)    
(11,969
)
Amortization of fees and other items
   
—  
     
28,051
     
28,051
 
                         
Loans Receivable, as of June 30, 2020
  $
16,434,631
    $
(95,228
)   $
16,339,403
 
                         
CECL reserve
   
     
     
(178,050
)
                         
Loans Receivable, net, as of June 30, 2020
   
     
    $
16,161,353
 
                         
                            
   
     
     
 
(1)  
 
Other items primarily consist of purchase discounts or premiums, exit fees, and deferred origination expenses.
 
18

Table of Contents
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, 2020
 
Property Type
 
Number of
Loans
 
 
Net Book
Value
 
 
Total Loan
Exposure
(1)(2)
 
 
Percentage of
Portfolio
 
Office
   
  60
    $
9,580,065
    $
9,940,103
     
  59%
 
Hospitality
   
  14
     
2,220,051
     
2,295,799
     
  13   
 
Multifamily
   
  36
     
1,881,529
     
1,947,388
     
  11   
 
Industrial
   
    7
     
840,065
     
844,665
     
    5   
 
Retail
   
    4
     
533,088
     
544,682
     
    3   
 
Self-Storage
   
    2
     
289,329
     
289,441
     
    2   
 
Condominium
   
    2
     
232,220
     
233,621
     
    1   
 
Other
   
    3
     
763,056
     
1,078,545
     
    6   
 
                                 
Total loans receivable
   
128
    $
16,339,403
    $
17,174,244
     
100%
 
                                 
CECL reserve
   
     
(178,050
)    
     
 
                                 
Loans receivable, net
   
    $
16,161,353
     
     
 
                                 
Geographic Location
 
Number of
Loans
 
 
Net Book
Value
 
 
Total Loan
Exposure
(1)(2)
 
 
Percentage of
Portfolio
 
United States
   
     
     
     
 
Northeast
   
  27
    $
4,277,301
    $
4,301,875
     
  25%
 
West
   
  28
     
2,924,455
     
3,304,345
     
  19   
 
Southeast
   
  25
     
2,363,782
     
2,376,630
     
  14   
 
Midwest
   
    9
     
1,044,542
     
1,048,537
     
    6   
 
Southwest
   
  12
     
614,003
     
616,253
     
    4   
 
Northwest
   
    1
     
15,515
     
15,530
     
 
                                 
Subtotal
   
102
     
11,239,598
     
11,663,170
     
  68   
 
International
   
     
     
     
 
United Kingdom
   
  13
     
1,658,666
     
1,997,241
     
  12   
 
Ireland
   
    1
     
1,323,243
     
1,333,139
     
    8   
 
Spain
   
    2
     
1,208,597
     
1,214,209
     
    7   
 
Germany
   
    1
     
198,675
     
250,803
     
    1   
 
Australia
   
    2
     
232,376
     
233,425
     
    1   
 
Italy
   
    1
     
186,671
     
188,510
     
    1   
 
Netherlands
   
    1
     
96,634
     
97,731
     
    1   
 
Belgium
   
    1
     
87,222
     
87,304
     
    1   
 
Canada
   
    3
     
75,534
     
75,684
     
—    
 
France
   
    1
     
32,187
     
33,028
     
—    
 
                                 
Subtotal
   
  26
     
5,099,805
     
5,511,074
     
32   
 
                                 
Total loans receivable
   
128
    $
16,339,403
    $
17,174,244
     
100%
 
                                 
CECL reserve
   
     
(178,050
)    
     
 
                                 
Loans receivable, net
   
    $
16,161,353
     
     
 
                                 
                        
   
     
     
     
 
(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 $739.6 million of such
non-consolidated
senior interests as of June 30, 2020.
(2)
 
Excludes investment exposure to the $857.3 million 2018 Single Asset Securitization. See Note 4 for details of the subordinate 
position
 
we own in the 2018 Single Asset Securitization.
19

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
December 31, 2019
Property Type
 
Number of
Loans
 
Net Book
Value
 
 
Total Loan
Exposure
(1)(2)
 
 
Percentage of
Portfolio
Office
 
  63
  $
9,946,055
    $
10,266,567
   
  61%
Hospitality
 
  14
   
2,199,220
     
2,281,718
   
  13   
Multifamily
 
  36
   
1,596,333
     
1,642,664
   
  10   
Industrial
 
    5
   
603,917
     
607,423
   
    4   
Retail
 
    3
   
373,045
     
381,040
   
    2   
Self-Storage
 
    2
   
291,994
     
292,496
   
    2   
Condominium
 
    1
   
232,778
     
234,260
   
    1   
Other
 
    4
   
921,459
     
1,259,696
   
    7   
                         
 
128
  $
16,164,801
    $
 
16,965,864
   
100%
                         
Geographic Location
 
Number of
Loans
 
 
Net Book
Value
 
 
Total Loan
Exposure
(1)(2)
 
 
Percentage of
Portfolio
 
United States
   
     
     
     
 
Northeast
   
  25
    $
3,789,477
    $
3,815,580
     
  22%
 
West
   
  30
     
3,143,323
     
3,451,914
     
  20   
 
Southeast
   
  23
     
2,321,444
     
2,334,852
     
  14  
 
Midwest
   
  10
     
1,174,581
     
1,180,240
     
    7   
 
Southwest
   
  11
     
464,989
     
467,532
     
    3   
 
Northwest
   
    3
     
52,891
     
52,989
     
—    
 
                                 
Subtotal
   
102
     
10,946,705
     
11,303,107
     
  66   
 
International
   
     
     
     
 
United Kingdom
   
  13
     
1,738,536
     
2,102,501
     
  12   
 
Ireland
   
    1
     
1,318,196
     
1,330,647
     
    8   
 
Spain
   
    2
     
1,231,061
     
1,237,809
     
    7   
 
Australia
   
    3
     
360,047
     
361,763
     
    2   
 
Germany
   
    1
     
195,081
     
251,020
     
    1   
 
Italy
   
    1
     
178,740
     
180,897
     
    1   
 
Belgium
   
    1
     
86,807
     
87,201
     
    1   
 
Canada
   
    3
     
77,656
     
77,953
     
    1   
 
France
   
    1
     
31,972
     
32,966
     
    1   
 
                                 
Subtotal
   
  26
     
5,218,096
     
5,662,757
     
  34   
 
                                 
Total
   
128
    $
16,164,801
    $
 
16,965,864
     
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 $688.5 million of such
non-consolidated
senior interests as of December 31, 2019.
 
(2)
 
Excludes investment exposure to the $930.0 million 2018 Single Asset Securitization. See Note 4 for details of the subordinate
 position
 we own in the 2018 Single Asset Securitization.
 
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.
20

Table of Contents
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, 2020
   
 
 
December 31, 2019
 
Risk Rating
 
Number of Loans
 
 
Net Book Value
 
 
Total Loan Exposure
(1)(2)
 
 
        
 
 
Number of Loans
 
 
Net Book Value
 
 
Total Loan Exposure
(1)(2)
 
      1  
   
    6
    $
403,025
    $
404,596
     
     
    6
    $
376,379
    $
378,427
 
      2  
   
  28
     
3,143,641
     
3,163,083
     
     
  30
     
3,481,123
     
3,504,972
 
      3  
   
  78
     
9,509,007
     
10,306,208
     
     
  89
     
12,137,963
     
12,912,722
 
      4  
   
  14
     
2,951,069
     
2,966,195
     
     
    3
     
169,336
     
169,743
 
      5  
   
    2
     
332,661
     
334,162
     
     
—  
     
—  
     
—  
 
                                                         
Total loans receivable
   
128
    $
16,339,403
    $
17,174,244
     
     
128
    $
16,164,801
    $
16,965,864
 
                                                         
CECL reserve
   
     
(178,050
)    
     
     
     
—  
     
 
                                                         
Loans receivable, net
   
    $
16,161,353
     
     
     
    $
16,164,801
     
 
                                                         
                        
(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 $739.6 million and $688.5 million of such
non-consolidated
senior interests as of June 30, 2020 and December 31, 2019, respectively.
(2)
 
Excludes investment exposure to the 2018 Single Asset Securitization of $857.3 million and $930.0 million as of June 30, 2020 and December 31, 2019, respectively. See Note 4 for details of the subordinate
 
position
 
we own in the 2018 Single Asset Securitization.
The weighted-average risk rating of our total loan exposure was
3.0 and 2.8
as of June 30, 2020 and December 31, 2019, respectively. The increase in the risk rating was primarily the result of loans with an aggregate principal balance of $3.1 billion that were downgraded to a
“4”
or
 “5”
as of June 30, 2020 to reflect the higher risk in loans collateralized by hospitality assets and select other assets that are particularly negatively impacted by the COVID-19 pandemic.
21

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Current Expected Credit Loss Reserve
The CECL reserve required under GAAP reflects our current estimate of potential credit losses related to the loans and debt securities included in our consolidated balance sheets. Refer to Note 2 for further discussion of our CECL reserve. The following table presents the activity in our loans receivable CECL reserve by investment pool for the
three and
six months ended June 30, 2020 ($ in thousands):
 
U.S. Loans
 
 
Non-U.S.
 Loans
 
 
Unique Loans
 
 
Impaired Loans
 
 
Total
 
Loans Receivable, Net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CECL reserve as of December 31, 2019
  $
—  
    $
—  
    $
—  
    $
—  
    $
—  
 
Initial CECL reserve on January 1, 2020
   
8,955
     
3,631
     
1,356
     
—  
     
13,942
 
Increase in CECL reserve
   
52,449
     
16,114
     
25,884
     
69,661
     
164,108
 
                                         
CECL reserve as of June 30, 2020
  $
61,404
    $
19,745
    $
27,240
    $
69,661
    $
178,050
 
                                         
CECL reserve as of March 31, 2020
  $
64,861
    $
21,825
    $
26,008
    $
—  
    $
112,694
 
(Decrease) increase in CECL reserve
   
(3,457
)    
(2,080
)    
1,232
     
69,661
     
65,356
 
                                         
CECL reserve as of June 30, 2020
  $
61,404
    $
19,745
    $
27,240
    $
69,661
    $
178,050
 
                                         
Our initial CECL reserve against our loans receivable portfolio of $13.9 million recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income
 (loss)
on our consolidated statements of operations. During the three and six months ended June 30, 2020, we recorded an increase of $65.4 million and $164.1 million, respectively, in the current expected credit loss reserve against our loans receivable portfolio, bringing our total CECL reserve to $178.1 million as of June 30, 2020. This CECL reserve reflects the macroeconomic impact of the
COVID-19
pandemic on commercial real estate markets generally, as well as certain loans assessed for impairment in our portfolio. See Note 2 for further discussion of
COVID-19.
During the first quarter of 2020, we entered into a loan modification
 related to a multifamily asset in New York City
,
 which is classified as a troubled debt restructuring under GAAP. This modification included, among other changes, an additional borrower contribution of capital, a reduction in loan spread, and an extension of the loan’s maturity date to November 9, 2020. As of June 30, 2020, we recorded a
 
$14.8 
million CECL reserve on this loan, which had an outstanding principal balance of
$52.8 
million as of June 30, 2020. The CECL reserve was recorded based on our Manager’s estimation of the fair value of the loan’s underlying collateral as of June 30, 2020, and to reflect ongoing loan modification discussions. As of June 30, 2020, the borrower was current with all terms of the loan, including payments of interest.
As of June 30, 2020, we recorded a
$54.9 
million CECL reserve on a loan
related to a ho
spitality
as
set in New York
City
with an outstanding principal balance of
 
$281.4 
million as of June 30, 2020. The CECL reserve was recorded based on our Manager’s estimation of the fair value of the loan’s underlying collateral as of June 30, 2020, and to reflect ongoing loan modification discussions. As of June 30, 2020, the borrower was current with all terms of the loan, including payments of interest.
22

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Our primary credit quality indicator is our risk ratings, which are further discussed above. The following table presents the net book value of our loan portfolio as of June 30, 2020 by year of origination, investment pool, and risk rating ($ in thousands):    
 
Net Book Value of Loans Receivable by Year of Origination
(1)(2)
 
 
As of June 30, 2020
 
 
2020
 
 
2019
 
 
2018
 
 
2017
 
 
2016
 
 
Prior
 
 
Total
 
U.S. loans
   
     
     
     
     
     
     
 
1
  $
20,362
    $
199,351
    $
—  
    $
43,979
    $
22,153
    $
—  
    $
285,845
 
2
   
—  
     
86,727
     
1,907,488
     
758,791
     
79,947
     
223,466
     
3,056,419
 
3
   
586,916
     
2,404,636
     
1,625,490
     
1,116,969
     
229,517
     
228,698
     
6,192,226
 
4
   
65,860
     
165,782
     
1,042,967
     
63,212
     
110,158
     
—  
     
1,447,979
 
5
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
                                                         
Total U.S. loans
  $
673,138
    $
2,856,496
    $
4,575,945
    $
1,982,951
    $
441,775
    $
452,164
    $
10,982,469
 
                                                         
Non-U.S.
loans
   
     
     
     
     
     
     
 
1
  $
—  
    $
—  
    $
117,180
    $
—  
    $
—  
    $
—  
    $
117,180
 
2
   
—  
     
—  
     
—  
     
87,222
     
—  
     
—  
     
87,222
 
3
   
96,634
     
2,423,414
     
430,690
     
—  
     
103,880
     
—  
     
3,054,618
 
4
   
—  
     
231,923
     
—  
     
—  
     
—  
     
—  
     
231,923
 
5
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
                                                         
Total
Non-U.S.
loans
  $
96,634
    $
2,655,337
    $
547,870
    $
87,222
    $
103,880
    $
—  
    $
3,490,943
 
                                                         
Unique loans
   
     
     
     
     
     
     
 
1
  $
—  
    $
—  
    $
—  
    $
—  
    $
—  
    $
—  
    $
—  
 
2
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
3
   
—  
     
—  
     
178,505
     
—  
     
—  
     
83,658
     
262,163
 
4
   
—  
     
294,492
     
976,675
     
—  
     
—  
     
—  
     
1,271,167
 
5
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
                                                         
Total unique loans
  $
—  
    $
294,492
    $
1,155,180
    $
—  
    $
—  
    $
83,658
    $
1,533,330
 
                                                         
Impaired loans
   
     
     
     
     
     
     
 
1
  $
—  
    $
—  
    $
—  
    $
—  
    $
—  
    $
—  
    $
—  
 
2
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
3
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
4
   
—  
     
—  
     
—  
     
—  
     
—  
     
—  
     
—  
 
5
   
—  
     
—  
     
279,874
     
—  
     
—  
     
52,787
     
332,661
 
                                                         
Total impaired loans
  $
—  
    $
—  
    $
279,874
    $
—  
    $
—  
    $
52,787
    $
332,661
 
                                                         
Total loans receivable
   
     
     
     
     
     
     
 
1
  $
20,362
    $
199,351
    $
117,180
    $
43,979
    $
22,153
    $
—  
    $
403,025
 
2
   
—  
     
86,727
     
1,907,488
     
846,013
     
79,947
     
223,466
     
3,143,641
 
3
   
683,550
     
4,828,050
     
2,234,685
     
1,116,969
     
333,397
     
312,356
     
9,509,007
 
4
   
65,860
     
692,197
     
2,019,642
     
63,212
     
110,158
     
—  
     
2,951,069
 
5
   
—  
     
—  
     
279,874
     
—  
     
—  
     
52,787
     
332,661
 
                                                         
Total loans receivable
  $
769,772
    $
5,806,325
    $
6,558,869
    $
2,070,173
    $
545,655
    $
588,609
    $
16,339,403
 
                                                         
CECL reserve
   
     
     
     
     
     
     
(178,050
)
                                                         
Loans receivable, net
   
     
     
     
     
     
    $
16,161,353
 
                                                         
 
(1) Date loan was originated or acquired by us. Origination dates are subsequently updated to reflect material loan modifications.
(2) Excludes the $75.8
million net book value of our held-to-maturity debt securities which represents our subordinate position we own in the 2018 Single Asset Securitization, and is included in other assets on our consolidated balance sheets. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization.
23

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Multifamily Joint Venture
As discussed in Note 2, we entered into a Multifamily Joint Venture in April 2017. As of June 30, 2020 and December 31, 2019, our Multifamily Joint Venture held $624.1 million and $670.5 million of loans, respectively, which are included in the loan disclosures above. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.    
4. OTHER ASSETS AND LIABILITIES
Other Assets
The following table details the components of our other assets ($ in thousands):
 
  June 30, 2020  
 
 
  December 31, 2019  
 
Loan portfolio payments held by servicer
(1)
  $
81,261
    $
49,584
 
Debt securities
held-to-maturity
(2)
   
79,955
     
86,638
 
CECL reserve
   
(4,119
)    
—  
 
                 
Debt securities
held-to-maturity,
net
   
75,836
     
86,638
 
Accrued interest receivable
   
60,792
     
66,649
 
Collateral deposited under derivative agreements
   
22,180
     
30,800
 
Prepaid taxes
   
376
     
376
 
Prepaid expenses
   
328
     
739
 
Derivative assets
   
327
     
1,079
 
Other
   
834
     
1,115
 
                 
Total
  $
241,934
    $
236,980
 
                 
                        
  
     
 
     
(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.
(2)
 
Represents the subordinate position we own in the 2018
Single Asset Securitization, which held aggregate loan assets of $857.3 million and $930.0 million as of June 30, 2020 and December 31, 2019, respectively, with a yield to
full maturity of L+10.0% and a maximum maturity date of June 9, 2025, assuming all extension options are exercised by the borrower. Refer to Note 15 for additional discussion.
Current Expected Credit Loss Reserve
The CECL reserve required under GAAP reflects our current estimate of potential credit losses related to the loans and debt securities included in our consolidated balance sheets. Refer to Note 2 for further discussion of our CECL reserve. The following table presents the activity in our debt securities CECL reserve by investment pool for the
three and
six months ended June 30, 2020 ($ in thousands):    
 
U.S. Loans
 
 
Non-U.S.
 Loans
 
 
Unique Loans
 
 
Impaired Loans
 
 
Total
 
Debt Securities
Held-To-Maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CECL reserve as of December 31, 2019
  $
—  
    $
—  
    $
—  
    $
—  
    $
—  
 
Initial CECL reserve on January 1, 2020
   
445
     
—  
     
—  
     
—  
     
445
 
Increase in CECL reserve
   
3,674
     
—  
     
—  
     
—  
     
3,674
 
                                         
CECL reserve as of June 30, 2020
  $
4,119
    $
—  
    $
—  
    $
—  
    $
4,119
 
                                         
CECL reserve as of March 31, 2020
  $
5,122
    $
—  
    $
—  
    $
—  
    $
5,122
 
Decrease in CECL reserve
   
(1,003
)    
—  
     
—  
     
     
(1,003
)
                                         
CECL reserve as of June 30, 2020
  $
4,119
    $
—  
    $
—  
    $
—  
    $
4,119
 
                                         
24

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Our initial CECL reserve against our debt securities
held-to-maturity
of $445,000 recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income
 (loss)
on our consolidated statements of operations. During the three and six months ended June 30, 2020, we recorded a decrease of $1.0 million and an increase of $3.7 million, respectively, in the expected credit loss reserve against our debt securities
held-to-maturity,
bringing our total CECL reserve to $4.1 million as of June 30, 2020. This CECL reserve reflects the macroeconomic impact of the
COVID-19
 
pandemic on commercial real estate markets generally and is not specific to any loan losses or impairments in our portfolio. See Note 2 for further discussion of
COVID-19.
 
Other Liabilities    
The following table details the components of our other liabilities ($ in thousands):
 
  June 30, 2020  
 
 
  December 31, 2019  
 
Accrued dividends payable
  $
90,642
    $
83,702
 
Derivative liabilities
   
26,164
     
42,263
 
Accrued interest payable
   
20,895
     
24,831
 
Accrued management and incentive fees payable
   
20,496
     
20,159
 
Current expected credit loss reserve for unfunded loan commitments
(1)
   
15,002
     
—  
 
Accounts payable and other liabilities
   
4,114
     
5,008
 
                 
Total
  $
177,313
    $
175,963
 
                 
                        
  
     
 
     
(1)  
 
Represents the CECL reserve related to our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve.
Current Expected Credit Loss Reserve for Unfunded Loan Commitments
 
As of June 30, 2020, we had unfunded commitments of $3.6 billion related to 91 loans receivable. The expected credit losses over the contractual period of our loans are subject to the obligation to extend credit through our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve related to our unfunded loan commitments, and Note 17 for further discussion of our unfunded loan commitments. The following table presents the activity in the CECL reserve related to our unfunded loan commitments by investment pool for the three and six months ended June 30, 2020 ($ in thousands):
 
U.S. Loans
 
 
Non-U.S.
 Loans
 
 
Unique Loans
 
 
Impaired Loans
 
 
Total
 
Unfunded Loan Commitments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CECL reserve as of December 31, 2019
  $
—  
    $
—  
    $
 —  
    $
—  
    $
—  
 
Initial CECL reserve on January 1, 2020
   
2,801
     
453
     
9
     
—  
     
3,263
 
Increase in CECL reserve
   
10,035
     
1,625
     
79
     
—  
     
11,739
 
                                         
CECL reserve as of June 30, 2020
  $
12,836
    $
2,078
    $
88
    $
—  
    $
15,002
 
                                         
CECL reserve as of March 31, 2020
  $
19,793
    $
2,672
    $
71
    $
—  
    $
22,536
 
(Decrease) increase in CECL reserve
   
(6,957
)    
(594
)    
17
     
—  
     
(7,534
)
                                         
CECL reserve as of June 30, 2020
  $
12,836
    $
2,078
    $
88
    $
—  
    $
15,002
 
                                         
Our initial CECL reserve against our unfunded loan commitments of $3.3 million recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income
 (loss)
on our consolidated statements of operations. During the three and six months ended June 30, 2020, we recorded a decrease of $7.5 million and an increase of $11.7 million, respectively, in the expected credit loss reserve against our unfunded loan commitments, bringing our total CECL reserve to $15.0 million as of June 30, 2020. This CECL reserve reflects the macroeconomic impact of the
COVID-19
pandemic on commercial real estate markets generally and is not specific to any loan losses or impairments in our portfolio. See Note 2 for further discussion of
COVID-19.
25

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
5. SECURED DEBT AGREEMENTS, NET
During the three months ended June 30, 2020, we
 
entered into agreements with seven of our secured credit facility lenders, representing an aggregate $7.9 billion of our secured credit
facilities, to temporarily suspend credit mark provisions on certain of their portfolio assets in exchange for: (i) cash repayments; (ii) pledges of additional collateral; and (iii) reductions in our available borrowings.
Our secured debt agreements include secured credit facilities, asset-specific financings, and a revolving credit agreement. The following table details our secured debt agreements ($ in thousands):
 
Secured Debt Agreements
 
 
Borrowings Outstanding
 
 
  June 30, 2020
 
 
December 31, 2019
 
Secured credit facilities
  $
 
9,431,109
    $
9,753,059
 
Asset-specific financings
   
285,343
     
330,879
 
Revolving credit agreement
   
—  
     
—  
 
                 
Total secured debt agreements
  $
9,716,452
    $
10,083,938
 
                 
Deferred financing costs
(1)
   
(26,911
)    
(29,008
)
                 
Net book value of secured debt
  $
9,689,541
    $
10,054,930
 
                 
                        
  
     
  
     
(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.
26

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Secured Credit Facilities
The following table details our secured credit facilities as of June 30, 2020 ($ in thousands):    
 
June 30, 2020
 
 
Credit Facility Borrowings
   
Collateral
 
Lender
 
Potential
(1)
 
 
Outstanding
 
 
Available
(1)
 
 
Assets
(2)
 
Deutsche Bank
  $
2,011,496
    $
2,011,496
    $
—  
    $
2,673,795
 
Barclays
   
1,637,749
     
1,607,267
     
30,482
     
2,110,436
 
Wells Fargo
   
1,516,822
     
1,497,542
     
19,280
     
1,960,089
 
Citibank
   
916,680
     
899,627
     
17,053
     
1,189,282
 
Goldman Sachs
   
582,860
     
582,854
     
6
     
781,016
 
Bank of America
   
540,376
     
540,376
     
—  
     
750,722
 
Morgan Stanley
   
492,293
     
492,293
     
—  
     
786,931
 
MetLife
   
444,502
     
444,502
     
—  
     
556,015
 
JP Morgan
   
415,535
     
388,182
     
27,353
     
558,291
 
Santander
   
244,607
     
244,607
     
—  
     
306,082
 
Société Générale
   
236,698
     
236,698
     
—  
     
301,932
 
Goldman Sachs - Multi. JV
(3)
   
234,464
     
234,464
     
—  
     
306,555
 
US Bank - Multi. JV
(3)
   
220,139
     
217,281
     
2,858
     
275,174
 
Bank of America - Multi. JV
(3)
   
33,920
     
33,920
     
—  
     
42,400
 
                                 
                                
  $
9,528,141
    $
9,431,109
    $
97,032
    $
12,598,720
 
                                 
                        
 
(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 the principal balance of the collateral assets.
(3)
 
These facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.
The weighted-average outstanding balance of our secured credit facilities was $9.2 billion for the six months ended June 30, 2020. As of June 30, 2020, we had aggregate borrowings of $9.4 billion outstanding under our secured credit facilities, with a weighted-average cash coupon of LIBOR plus 1.62% per annum, a weighted-average
all-in
cost of credit, including associated fees and expenses, of LIBOR plus 1.82% per annum, and a weighted-average advance rate of 75.6%. As of June 30, 2020, outstanding borrowings under these facilities had a weighted-average maturity, including extension options, of 3.4
years.
27

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following table details our secured credit facilities as of December 31, 2019 ($ in thousands):
 
December 31, 2019
 
 
Credit Facility Borrowings
   
Collateral
 
Lender
 
Potential
(1)
 
 
Outstanding
 
 
Available
(1)
 
 
Assets
(2)
 
Wells Fargo
  $
2,056,769
    $
2,018,057
    $
38,712
    $
2,621,806
 
Deutsche Bank
   
2,037,795
     
1,971,860
     
65,935
     
2,573,447
 
Barclays
   
1,629,551
     
1,442,083
     
187,468
     
2,044,654
 
Citibank
   
1,159,888
     
1,109,837
     
50,051
     
1,473,745
 
Bank of America
   
603,660
     
513,660
     
90,000
     
775,678
 
Morgan Stanley
   
524,162
     
468,048
     
56,114
     
706,080
 
Goldman Sachs
   
474,338
     
450,000
     
24,338
     
632,013
 
MetLife
   
417,677
     
417,677
     
—  
     
536,553
 
Société Générale
   
333,473
     
333,473
     
—  
     
437,130
 
US Bank - Multi. JV
(3)
   
279,838
     
279,552
     
286
     
350,034
 
JP Morgan
   
303,288
     
259,062
     
44,226
     
386,545
 
Santander
   
239,332
     
239,332
     
—  
     
299,597
 
Goldman Sachs - Multi. JV
(3)
   
203,846
     
203,846
     
—  
     
261,461
 
Bank of America - Multi. JV
(3)
   
46,572
     
46,572
     
—  
     
58,957
 
                                 
                                
  $
10,310,189
    $
9,753,059
    $
557,130
    $
13,157,700
 
                                 
                        
 
(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 the principal balance of the collateral assets.
(3)
 
These facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.
The weighted-average outstanding balance of our secured credit facilities was $8.9 billion for the six months ended December 31, 2019. As of December 31, 2019, we had aggregate borrowings of $9.8 billion outstanding under our secured credit facilities, with a weighted-average cash coupon of LIBOR plus 1.60% per annum, a weighted-average
all-in
cost of credit, including associated fees and expenses, of LIBOR plus 1.79% per annum, and a weighted-average advance rate of 79.4%. As of December 31, 2019, outstanding borrowings under these facilities had a weighted-average maturity, including extension options, of 3.6 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.
 
28

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following tables outline the key terms of our credit facilities as of June 30, 2020:
Lender
 
Currency
 
Guarantee
(1)
 
Margin Call
(2)
 
Term/Maturity
Morgan Stanley
 
$ / £ /
 
25%
 
Collateral marks only
 
March 1, 2022
Goldman Sachs - Multi. JV
(3)
 
$
 
25%
 
Collateral marks only
 
July 12, 2022
(6)
Bank of America - Multi. JV
(3)
 
$
 
43%
 
Collateral marks only
 
July 19, 2023
(7)
JP Morgan
 
$ / £
 
43%
 
Collateral marks only
 
January 7, 2024
(8)
Bank of America
 
$
 
50%
 
Collateral marks only
 
May 21, 2024
(9)
MetLife
 
$
 
62%
 
Collateral marks only
 
September 23, 2025
(10)
Deutsche Bank
 
$ /
 
60%
(4)
 
Collateral marks only
 
Term matched
(11)
Citibank
 
$ / £ / 
 / A$ / C$
 
25%
 
Collateral marks only
 
Term matched
(11)
Société Générale
 
$ / £ /
 
25%
 
Collateral marks only
 
Term matched
(11)
Santander
 
 
50%
 
Collateral marks only
 
Term matched
(11)
Wells Fargo
 
$ / C$
 
25%
(5)
 
Collateral marks only
 
Term matched
(11)
US Bank - Multi. JV
(3)
 
$
 
25%
 
Collateral marks only
 
Term matched
(11)
Barclays
 
$ / £ /
 
25%
 
Collateral marks only
 
Term matched
(11)
Goldman Sachs
 
$ / £ /
 
25%
 
Collateral marks only
 
Term matched
(11)
                        
(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. These provisions have been temporarily suspended on certain of our facilities as described above.
(3)
 
These facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.
(4)
 
Specific borrowings outstanding of $934.7
 million are 100
% guaranteed. The remainder of the credit facility borrowings are 25
% guaranteed.
(5)
 
In addition to the 25
% guarantee across all borrowings, there is an incremental guarantee of $146.6
 million related to $195.4
 million of specific borrowings outstanding.
(6)
 
Includes a
one-year
extension option which may be exercised at our sole discretion.
(7)
 
Includes two
one-year
extension options which may be exercised at our sole discretion.
(8)
 
Includes two
one-year
extension options which may be exercised at our sole discretion.
(9)
 
Includes two
one-year
extension options which may be exercised at our sole discretion.
(10)
 
Includes five
one-year
extension options which may be exercised at our sole discretion.
(11)
 
These secured 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.
Currency
 
    
 
Potential
Borrowings
(1)
 
 
    
 
Outstanding
Borrowings
 
     
 
 
Floating Rate Index
(2)
 
 
 
 
 
Spread
 
 
    
Advance
 
 
Rate
(3)
 
 
 
$
 
   
$  5,783,708
   
   
$  5,693,741
       
USD LIBOR
     
L + 1.63%
   
75.3%
 
   
  2,227,183
   
   
  2,220,917
       
EURIBOR
     
E + 1.44%
   
79.6%
£
 
   
£     818,468
   
   
£     818,468
       
GBP LIBOR
     
L + 1.95%
   
71.5%
A$
 
   
A$     245,254
   
   
A$     245,254
       
BBSY
     
BBSY + 1.90%
   
72.5%
C$
 
   
C$       78,924
   
   
C$       78,886
       
CDOR
     
CDOR + 1.80%
   
78.3%
                                                 
 
   
$  9,528,141
   
   
$  9,431,109
       
     
INDEX + 1.62%
   
75.6%
                                                 
                        
 
   
(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)
 
Floating rate indices are generally matched to the payment timing under the terms of each secured credit facility and its respective collateral assets.
 
(3)
 
Represents weighted-average advance rate based on the approved outstanding principal balance of the collateral assets pledged.
 
29

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Asset-Specific Financings
The following tables detail our asset-specific financings ($ in thousands):
                                                                             
 
June 30, 2020
 
Asset-Specific Financings
 
Count
 
Principal
 
 
Balance
 
 
 
 
Book Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Guarantee
(2)
 
 
Wtd. Avg.
Term
(3)
 
Collateral assets
 
3
  $
 
356,679
    $
346,051
     
L+5.20
%    
n/a
     
Feb. 2023
 
Financing provided
 
3
  $
285,343
    $
279,132
     
L+3.60
%
 
  $
   16,546
     
Feb. 2023
 
 
December 31, 2019
 
Asset-Specific Financings
 
Count
 
Principal
 
Balance
 
 
 
Book Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Guarantee
(2)
 
 
Wtd. Avg.
Term
(3)
 
Collateral assets
 
4
  $
429,983
    $
417,820
     
L+4.90
%    
n/a
     
Mar. 2023
 
Financing provided
 
4
  $
330,879
    $
323,504
     
L+3.42
%   $
97,930
     
Mar. 2023
 
                    
  
 
  
     
  
     
  
     
 
     
  
     
(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 is term-matched to the corresponding collateral loans.
The weighted-average outstanding balance of our asset-specific financings was $312.5 million for the six months ended June 30, 2020 and $262.5 million for the six months ended December 31, 2019.
Revolving Credit Agreement
We have a $250.0 million full recourse secured revolving credit agreement with Barclays that is designed to finance first mortgage originations for up to nine 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, 2023.
During the six months ended June 30, 2020, we had no borrowings under the revolving credit agreement and we recorded interest expense of $901,000, including $459,000 of amortization of deferred fees and expenses.
During the six months ended December 31, 2019, we had no borrowings under the revolving credit agreement and we recorded interest expense of $972,000, including $525,000 of amortization of deferred fees and expenses.
Debt Covenants
The guarantees related to our secured debt agreements contain the following 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 $3.0 billion as of each measurement date plus 75% of the net cash proceeds of future equity issuances subsequent to June 30, 2020; (iii) cash liquidity shall not be less than the greater of (x) $10.0 million or (y) no more than 5% of our recourse indebtedness; and (iv) our indebtedness shall not exceed 83.33% of our total assets. As of June 30, 2020 and December 31, 2019, we were in compliance with these covenants. Refer to Note 7 for information regarding financial covenants contained in the agreements governing our senior secured term loan facility.
 
30

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
6. SECURITIZED DEBT OBLIGATIONS, NET
In the first quarter of 2020 and the fourth quarter of 2017, we financed certain pools of our loans through collateralized loan obligations, which we refer to as the 2020 CLO and 2017 CLO, respectively, or collectively, the CLOs. We have also financed one of our loans through a single asset securitization vehicle, or the 2017 Single Asset Securitization. The 2020 CLO, 2017 CLO, and the 2017 Single Asset Securitization have issued securitized debt obligations that are
non-recourse
to us. The CLOs and the 2017 Single Asset Securitization are consolidated in our financial statements. Refer to Note 15 for further discussion of our CLOs and 2017 Single Asset Securitization.
31

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following tables detail our securitized debt obligations ($ in thousands):    
 
June 30, 2020
Securitized Debt Obligations
 
Count
 
 
Principal
Balance
 
 
Book Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Term
(2)
2020 Collateralized Loan Obligation
   
     
     
     
     
Collateral assets
   
34
    $
1,500,000
    $
1,500,000
     
L+3.20
%    
December 2023
Financing provided
   
1
     
1,243,125
     
1,231,872
     
L+1.42
%    
February 2038
2017 Collateralized Loan Obligation
   
     
     
     
     
Collateral assets
   
16
     
717,763
     
717,763
     
L+3.33
%    
January 2023
Financing provided
   
1
     
535,263
     
534,120
     
L+1.77
%    
June 2035
2017 Single Asset Securitization
   
     
     
     
     
Collateral assets
(3)
   
1
     
688,611
     
687,775
     
L+3.57
%    
June 2023
Financing provided
   
1
     
474,620
     
474,620
     
L+1.63
%    
June 2033
Total
   
     
     
     
     
Collateral assets
   
51
    $
2,906,374
    $
2,905,538
     
L+3.32
%    
                                       
Financing provided
(4)
   
3
    $
2,253,008
    $
2,240,612
     
L+1.54
%    
                                       
 
December 31, 2019
Securitized Debt Obligations
 
Count
 
 
Principal
Balance
 
 
Book Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Term
(2)
2017 Collateralized Loan Obligation
   
     
     
     
     
Collateral assets
   
18
    $
897,522
    $
897,522
     
L+3.43
%    
September 2022
Financing provided
   
1
     
715,022
     
712,517
     
L+1.98
%    
June 2035
2017 Single Asset Securitization
   
     
     
     
     
Collateral assets
(3)
   
1
     
711,738
     
710,260
     
L+3.60
%    
June 2023
Financing provided
   
1
     
474,620
     
474,567
     
L+1.64
%    
June 2033
Total
   
     
     
     
     
Collateral assets
   
19
    $
1,609,260
    $
1,607,782
     
L+3.51
%    
                                       
Financing provided
(4)
   
2
    $
1,189,642
    $
1,187,084
     
L+1.84
%    
                                       
                        
 
(1)  
 
In addition to cash coupon,
all-in
yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees.
All-in
yield for the total portfolio assume applicable floating benchmark rates for weighted-average calculation.
(2)
 
Loan term represents weighted-average 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 securitizations.
(3)
 
The collateral assets for the 2017 Single Asset Securitization include the total loan amount, of which we securitized $500.0 million.
(4)
 
During the three and six months ended June 30, 2020, we recorded $10.7 million and $22.7 million, respectively, of interest expense related to our securitized debt obligations. During the three and six months ended June 30, 2019, we recorded $12.5 million and $25.0 million, respectively, of interest expense related to our securitized debt obligations.
32

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
7. SECURED TERM LOANS, NET
During the three months ended June 30, 2020
,
we entered into a $325.0 million senior secured term loan facility, or the 2020 Term Loan. As of June 30, 2020, the following senior secured term loan facilities, or Secured Term Loans, were outstanding ($ in thousands):    
Term Loans
 
Face Value
 
 
Interest Rate
(1)
 
 
All-in
 Cost
(1)(2)
 
 
Maturity
 
2019 Term Loan
  $
743,134
     
L+2.25
%    
L+2.52
%    
April 23, 2026
 
2020 Term Loan
 
$
325,000
     
L+4.75
%    
L+5.60
%    
April 23, 2026
 
                        
 
(1)
 
The 2020 Term Loan includes a LIBOR floor of 1.00%.
(2)
 
Includes issue discount and transaction expenses that are amortized through interest expense over the life of the Secured Term Loans.
The 2019 and 2020 Term Loans are partially amortizing, with an amount equal to 1.0% per annum of the aggregate principal balance due in quarterly installments. The issue discount and transaction expenses on the 2019 Term Loan were $1.6 million and $10.1 million, respectively, which will be amortized into interest expense over the life of the 2019 Term Loan. The issue discount and transaction expenses of the 2020 Term Loan were $9.6 million and
$3.8 million, respectively, which will be amortized into interest expense over the life of the 2020 Term Loan.
The following table details the net book value of our Secured Term Loans on our consolidated balance sheets ($ in thousands):    
 
June 30, 2020
 
 
December 31, 2019
 
Face value
  $
1,068,134
    $
746,878
 
Unamortized discount
   
(10,739
)    
(1,456
)
Deferred financing costs
   
(12,232
)    
(9,280
)
 
                 
Net book value
  $
 
1,045,163
    $
736,142
 
                 
The guarantee under our Secured Term Loans contains the financial covenant that our indebtedness shall not exceed 83.33% of our total assets. As of June 30, 2020 and December 31, 2019, we were in compliance with this covenant. Refer to Note 2 for additional discussion of our accounting policies for the Secured Term Loans.    
33

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
8. CONVERTIBLE NOTES, NET
As of June 30, 2020, the following convertible senior notes, or Convertible Notes, were outstanding ($ in thousands):
 
Convertible Notes Issuance
 
Face Value
 
 
Interest Rate
 
 
All-in
 Cost
(1)
 
 
Conversion Rate
(2)
 
 
Maturity
 
May 2017
  $
402,500
     
4.38
%    
4.85
%    
28.0324
     
May 5, 2022
 
March 2018
  $
220,000
     
4.75
%    
5.33
%    
27.6052
     
March 15, 2023
 
                        
 
(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 $35.67 and $36.23 per share of class A common stock, respectively, for the May 2017 and March 2018 convertible notes. The cumulative dividend threshold as defined in the respective May 2017 and March 2018 convertible notes supplemental indentures have not been exceeded as of June 30, 2020.
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 January 31, 2022 and December 14, 2022 for the May 2017 and March 2018 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. We may not redeem the Convertible Notes prior to maturity. The last reported sale price of our class A common stock of $24.09 on June 30, 2020 was less than the per share conversion price of the May 2017 and March 2018 convertible notes. We have the intent and ability to settle each series of the Convertible Notes in cash and, as a result, the potential conversion of the Convertible Notes did not have any impact on our diluted earnings per share.
Upon our issuance of the May 2017 convertible notes, we recorded a $979,000 discount based on the implied value of the conversion option and an assumed effective interest rate of 4.57%, as well as $8.4 million of issue discount and issuance costs. Including the amortization of the discount and issuance costs, our total cost of the May 2017 convertible notes issuance is 4.91% per annum.
Upon our issuance of the March 2018 convertible notes, we recorded a $1.5 million discount based on the implied value of the conversion option and an assumed effective interest rate of 5.25%, as well as $5.2 million of issue discount and issuance costs. Including the amortization of the discount and issuance costs, our total cost of the March 2018 convertible notes issuance is 5.49% per annum.
The following table details the net book value of our Convertible Notes on our consolidated balance sheets ($ in thousands):    
 
June 30, 2020
 
 
December 31, 2019
 
Face value
  $
   622,500
    $
   622,500
 
Unamortized discount
   
(7,277
)    
(8,801
)
Deferred financing costs
   
(513
)    
(628
)
                 
Net book value
  $
614,710
    $
613,071
 
                 
The following table details our interest expense related to the Convertible Notes ($ in thousands):
    
Three Months Ended
    
Six Months Ended
 
    
June 30,
    
June 30,
 
    
2020
    
2019
    
2020
    
2019
 
Cash coupon
  $     
7,015
    $     
7,015
    $     
14,030
    $     
14,030
 
Discount and issuance cost amortization
   
828
     
788
     
1,639
     
1,560
 
                                 
Total interest expense
  $
7,843
    $
7,803
    $
15,669
    $
15,590
 
                                 
As of both June 30, 2020 and December 31, 2019, accrued interest payable for the Convertible Notes was $6.0 million. Refer to Note 2 for additional discussion of our accounting policies for the Convertible Notes.    
34

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
9. 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. Refer to Note 2 for additional discussion of the accounting for designated and
non-designated
hedges.    
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.    
Cash Flow Hedges of Interest Rate Risk
Certain of our transactions expose us to interest rate risks, which include 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.    
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, 2020
 
Interest Rate Derivatives
 
Number of
Instruments
 
 
 
 
Notional
Amount
 
 
Strike
 
 
Index
 
 
Wtd.-Avg.

Maturity (Years)
 
Interest Rate Swaps
   
2   
     
    C$
  17,273
     
1.0%
     
CDOR
     
0.2  
 
Interest Rate Caps
   
1   
     
    C$
  21,387
     
3.0%
     
CDOR
     
0.5  
 
December 31, 2019
 
Interest Rate Derivatives
 
Number of
Instruments
 
 
 
 
Notional
Amount
 
 
Strike
 
 
Index
 
 
Wtd.-Avg.

Maturity (Years)
 
Interest Rate Swaps
   
2   
     
    C$
  17,273
     
1.0%
     
CDOR
     
0.7  
 
Interest Rate Caps
   
1   
     
    C$
  21,387
     
3.0%
     
CDOR
     
1.0  
 
Amounts reported in accumulated other comprehensive income (loss) 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, 2020, we estimate that an additional $13,000 will be reclassified from accumulated other comprehensive income (loss) as an increase to interest expense.    
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. During the three months ended March 31, 2020, we terminated all of our outstanding foreign currency forward contracts, with aggregate notional amounts of
552.1 million, £365.5 million, A$134.8 million, and C$23.7 million. During the three months ended June 30, 2020, we entered into foreign currency forward contracts with aggregate notional amounts of
620.4 million, £530.2 million, A$92.8 million, and C$24.4 million.    
35

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Designated Hedges of Foreign Currency Risk
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, 2020
 
December 31, 2019
 
 
Number of
 
 
Notional
 
 
 
Number of
 
 
Notional
 
Foreign Currency Derivatives
 
Instruments
 
 
Amount
 
 
Foreign Currency Derivatives
 
Instruments
 
 
Amount
 
Buy USD / Sell EUR Forward
   
7
   
607,690
   
Buy USD / Sell GBP Forward
   
4
   
£
527,100
 
Buy USD / Sell GBP Forward
   
5
   
£
385,087
   
Buy USD / Sell EUR Forward
   
5
   
525,600
 
Buy USD / Sell AUD Forward
   
1
   
A$
92,800
   
Buy USD / Sell AUD Forward
   
3
   
A$
135,600
 
Buy USD / Sell CAD Forward
   
2
   
C$
 
 
24,400
   
Buy USD / Sell CAD Forward
   
1
   
C$
 
 
 
 
23,200
 
Non-designated
Hedges of Foreign Currency Risk
The following table details our outstanding foreign exchange derivatives that were
non-designated
hedges of foreign currency risk (notional amount in thousands):    
June 30, 2020
 
December 31, 2019
 
 
Number of
 
 
Notional
 
 
 
Number of
 
 
Notional
 
Non-designated
Hedges
 
Instruments
 
 
Amount
 
 
Non-designated
Hedges
 
Instruments
 
 
Amount
 
Buy USD / Sell GBP Forward
   
1
    £
 
 
 
 
145,113
   
Buy CAD / Sell USD Forward
   
1
   
C$
 
15,900
 
Buy USD / Sell EUR Forward
   
3
   
68,810
   
Buy USD / Sell CAD Forward
   
1
   
C$
15,900
 
Buy EUR / Sell USD Forward
   
2
   
56,100
   
Buy GBP / Sell EUR Forward
   
1
   
 12,857
 
   
     
   
Buy AUD / Sell USD Forward
   
1
   
A$
10,000
 
   
     
   
Buy USD / Sell AUD Forward
   
1
   
A$
 
 
 
 
10,000
 
Financial Statement Impact of Hedges of Foreign Currency Risk    
The following table presents the effect of our derivative financial instruments on our consolidated statements of operations ($ in thousands):     
 
 
 
Amount of Income (Expense) Recognized
 
 
 
 
from Foreign Exchange Contracts
 
 
 
 
Three Months
 
 
Six Months
 
Foreign Exchange Contracts
 
Location of Income
 
 
Ended
 
 
Ended
 
in Hedging Relationships
 
(Expense) Recognized
 
 
June 30, 2020
 
 
June 30, 2020
 
Designated Hedges
   
Interest Income
(1)
    $
509
    $
509
 
Non-Designated
Hedges
   
Interest Income
(1)
     
5
     
5
 
Non-Designated
Hedges
   
Interest Expense
(2)
     
(361
)    
(1,515
)
                         
Total
   
    $
153
    $
(1,001
)
                        
 
(1)  
  
Represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar terms.
(2)
  
Represents the spot rate movement in our non-designated hedges, which are marked-to-market and recognized in interest expense.
36

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Valuation and Other Comprehensive Income
The following table summarizes the fair value of our derivative financial instruments ($ in thousands):    
 
Fair Value of Derivatives in an
   
Fair Value of Derivatives in a
 
 
Asset Position
(1)
as of
   
Liability Position
(2)
as of
 
 
June 30, 2020
 
 
December 31, 2019
 
 
June 30, 2020
 
 
December 31, 2019
 
Derivatives designated as hedging instruments:
 
 
 
 
 
 
 
 
 
 
 
 
Foreign exchange contracts
  $
321
    $
—  
    $
24,706
    $
41,728
 
Interest rate derivatives
   
—  
     
96
     
9
     
—  
 
                                 
Total
  $
321
    $
96
    $
24,715
    $
41,728
 
                                 
Derivatives not designated as hedging instruments:
 
 
 
 
 
 
 
 
 
 
 
 
Foreign exchange contracts
  $
6
    $
983
    $
1,449
    $
535
 
Interest rate derivatives
   
—  
     
—  
     
—  
     
—  
 
                                 
Total
  $
6
    $
983
    $
1,449
    $
535
 
                                 
Total Derivatives
  $
327
    $
1,079
    $
26,164
    $
42,263
 
                                 
                        
 
  (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
   
Location of Gain
(Loss)
 
 
Amount of
 
Gain (Loss)
Reclassified from
Accumulated
 
OCI into Income
 
 
Three Months
 
 
Six Months
 
 
Reclassified from
 
 
Three Months
 
 
Six Months
 
Derivatives in Hedging Relationships
 
Ended
June 30, 2020
 
 
Ended
June 30, 2020
 
 
Accumulated
OCI into Income
 
 
Ended
June 30, 2020
 
 
Ended
June 30, 2020
 
Net Investment Hedges
   
     
     
     
     
 
Foreign exchange contracts
(1)
  $
(30,656
)   $
73,430
     
Interest Expense
    $
—  
    $
—  
 
Cash Flow Hedges
   
     
     
     
     
 
Interest rate derivatives
   
(18
)    
(85
)    
Interest Expense
(2)
 
   
(9
)    
20
 
                                         
Total
  $
(30,674
)   $
73,345
     
    $
(9
)   $
20
 
                                         
                        
 
(1)  
 
During the three and six months ended June 30, 2020, we paid net cash settlements of $4.7 million and received net cash settlements of $57.0 million, respectively, on our foreign currency forward contracts. Those amounts are included as a
component of accumulated other comprehensive
income (
loss
)
on
our consolidated balance sheets.
(2)
 
During the three months ended June 30, 2020, we recorded total interest and related expenses of $84.9 million, which included interest expenses of $9,000 related to our cash flow hedges. During the six months ended June 30, 2020, we recorded total interest and related expenses of $189.1 million, which included $20,000 related to income generated by our cash flow hedges
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, 2020, we were in a net liability position with each such derivative counterparty and posted collateral of $22.2 million under these derivative contracts. As of December 31, 2019, we were in a net liability position with each such derivative counterparty and posted collateral of $30.8 million under these derivative contracts.
 
 
37

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
10. EQUITY
Stock and Stock Equivalents
Authorized Capital
During the three months ended June 30, 2020, we filed articles of amendment to our
charter
authorizing
us to issue an additional 200,000,000 shares of common stock. As of June 30, 2020, we had the authority to issue up to 500,000,000 shares of stock, consisting of 400,000,000 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, 2020.    
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.    
The following table details our
issuances
of class A common stock during the six months ended June 30, 2020
($ in thousands, except share and per share data):
    
 
Class A Common Stock
 
Offerings
   
2020 Total /
 
 
May
 
2020
(1)
 
 
June 2020
 
 
Wtd. Avg.
 
Shares issued
   
840,696
     
10,000,000
     
10,840,696
 
Gross share issue price
(2)
  $
22.93
    $
28.20
    $
27.79
 
Net share issue price
(3)
  $
22.93
    $
27.91
    $
27.52
 
Net proceeds
(4)
  $
19,277
    $
278,322
    $
297,599
 
                        
 
(1)  
 
Represents
shares issued to our Manager in satisfaction of the management and incentive fees
accrued in
the first quarter of 2020.
The per share price was calculated based on the volume-weighted average price on the NYSE of our class A common stock over the five trading days following our April 29, 2020 first quarter 2020 earnings conference call.
(2)
 
Represents the weighted-average gross price per share paid by the underwriters or sales agents, as applicable
, in June 2020.
(3)
 
Represents the weighted-average net proceeds per share after underwriting or sales discounts and commissions, as applicable
, in June 2020.
(4)
 
Net proceeds represents proceeds received from the underwriters less applicable transaction costs
 in June 2020.
We also issue restricted class A common stock under our stock-based incentive plans. Refer to Note 13 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.
 
38

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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)
 
2020
 
 
2019
 
Beginning balance
   
135,263,728
     
123,664,577
 
Issuance of class A common stock
(2)
   
10,841,667
     
10,535,181
 
Issuance of restricted class A common stock, net
   
351,333
     
317,339
 
Issuance of deferred stock units
   
21,077
     
15,697
 
                 
Ending balance
 
 
 
146,477,805
     
134,532,794
 
                 
                        
 
(1)  
 
Includes deferred stock units held by members of our board of directors of 281,143 and 244,536 as of June 30, 2020 and 2019, respectively.
(2)
 
Includes 971 and 553 shares issued under our dividend reinvestment program during the six months ended June 30, 2020 and 2019, 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, 2020, we issued 646 shares and 971 shares, respectively, of class A common stock under the dividend reinvestment component of the plan compared to 272 shares and 553 shares, respectively, for the same periods in 2019. As of June 30, 2020, a total of 9,993,053 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 November 14, 2018, we entered into six equity distribution agreements, or ATM Agreements, pursuant to which we may sell, from time to time, up to an aggregate sales price of $500.0 million of our class A common stock. On July 26, 2019, we amended our existing ATM Agreements and entered into one additional ATM Agreement. Sales of class A common stock made pursuant to our ATM 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 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 ATM Agreements during the six months ended June 30, 2020. During the six months ended June 30, 2019, we issued and sold 1,909,628 shares of class A common stock under ATM Agreements, generating net proceeds totaling $65.4 million. As of June 30, 2020, sales of our class A common stock with an aggregate sales price of $363.8 million remained available for issuance under our ATM Agreements.    
Dividends
We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income (loss) 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.
 
39

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
On June 15, 2020, we declared a dividend of $0.62 per share, or $90.6 million in aggregate, that was paid on July 15, 2020, to stockholders of record as of June 30, 2020. The following table details our dividend activity ($ in thousands, except per share data):    
 
Three Months Ended June 30,
   
Six Months Ended June 30,
 
 
2020
 
 
2019
 
 
2020
 
 
2019
 
Dividends declared per share of common stock
  $
0.62
    $
0.62
    $
1.24
    $
1.24
 
Total dividends declared
  $
 
 
 
 
90,642
    $
 
 
 
 
83,259
    $
 
 
 
 
174,562
    $
 
 
 
 
161,172
 
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
(loss)
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
(loss)
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,
 
 
2020
 
 
2019
 
 
2020
 
 
2019
 
Net income (loss)
(1)
  $
17,544
    $
75,174
    $
(35,808
)   $
151,738
 
Weighted-average shares outstanding, basic and diluted
   
138,299,418
     
126,475,244
     
136,959,341
     
125,410,064
 
                                 
Per share amount, basic and diluted
  $
0.13
    $
0.59
    $
(0.26
)   $
1.21
 
                                 
                        
   
     
     
     
 
(1)  
 
 
Represents net income (loss) attributable to Blackstone Mortgage Trust.
 
Other Balance Sheet Items
Accumulated Other Comprehensive Income
As of June 30, 2020, total accumulated other comprehensive income was $8.9 million, primarily representing $137.8 million of net realized and unrealized gains related to changes in the fair value of derivative instruments, offset by $128.9 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies. As of December 31, 2019, total accumulated other comprehensive loss was $16.2 million, primarily representing $80.7 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies, offset by $64.5 million of net realized and unrealized gains related to changes in the fair value of derivative instruments.
Non-Controlling
Interests
The non-controlling interests included on our consolidated balance sheets represent the equity interests in our Multifamily Joint Venture that are not owned by us. A portion of our Multifamily Joint Venture’s consolidated equity and results of operations are allocated to these
non-controlling
interests based on their pro rata ownership of our Multifamily Joint Venture. As of June 30, 2020, our Multifamily Joint Venture’s total equity was $140.1 million, of which $119.1 million was owned by us, and $21.0 million was allocated to
non-controlling
interests. As of December 31, 2019, our Multifamily Joint Venture’s total equity was $147.3 million, of which $125.2 million was owned by us, and $22.1 million was allocated to
non-controlling
interests.
11. OTHER EXPENSES
Our other expenses consist of the management and incentive fees we pay to our Manager and our general and administrative expenses.
 
40

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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, 2020, we incurred $14.8 million and $29.2 million, respectively, of management fees payable to our Manager, compared to $13.3 million and $26.4 million during the same period in 2019. In addition, during the three and six months ended June 30, 2020, we incurred $5.7 million and $10.5 million, respectively, of incentive fees payable to our Manager, compared to $7.7 million and $14.4 million during the same period in 2019. During the three months ended June 30, 2020, we issued 840,696 shares of class A common stock to our Manager in satisfaction of our aggregate $19.3 million of management and incentive fees
ac
crued in
 the first quarter of 2020.
As of June 30, 2020 and December 31, 2019 we had accrued management and incentive fees payable to our Manager of $20.5 million and $20.2 million, respectively.
General and Administrative Expenses
General and administrative expenses consisted of the following ($ in thousands):
 
Three Months Ended June 30,
   
Six Months Ended June 30,
 
 
2020
 
 
2019
 
 
2020
 
 
2019
 
Professional services
(1)
  $
1,752
    $
1,249
    $
3,414
    $
2,439
 
Operating and other costs
(1)
   
882
     
894
     
2,335
     
1,249
 
                                 
Subtotal
   
2,634
     
2,143
     
5,749
     
3,688
 
Non-cash compensation expenses
   
     
     
     
 
Restricted class A common stock earned
   
8,527
     
7,629
     
17,079
     
15,272
 
Director stock-based compensation
   
125
     
125
     
250
     
250
 
                                 
Subtotal
   
8,652
     
7,754
     
17,329
     
15,522
 
                                 
Total general and administrative expenses
  $
     11,286
    $
     9,897
    $
     23,078
    $
     19,210
 
                                 
                        
  
     
  
     
  
     
  
     
(1)
  
 
During the three and six months ended June 30, 2020, we recognized an aggregate $200,000 and $576,000, respectively, of expenses related to our Multifamily Joint Venture. During the three and six months ended June 30, 2019, we recognized an aggregate $164,000 and $333,000, respectively, of expenses related to our Multifamily Joint Venture.
12. INCOME TAXES
We have elected to be taxed as a REIT 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
 
41

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
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, 2020 and December 31, 2019, we were in compliance with all REIT requirements.
Securitization transactions could result in the creation of taxable mortgage pools for federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we generally would not be adversely affected by the characterization of the securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain
tax-exempt
stockholders that are subject to unrelated business income tax, or UBTI, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. We have not made UBTI distributions to our common stockholders and do not intend to make such UBTI distributions in the future.
During the three and six months ended June 30, 2020, we recorded a current income tax provision of $23,000 and $173,000, 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, 2019, we recorded a current income tax provision of $46,000 and $147,000, respectively. We did not have any deferred tax assets or liabilities as of June 30, 2020 or December 31, 2019.
 
We have net operating losses, or NOLs, generated by our predecessor business that may be carried forward and utilized in current or future periods. As a result of our issuance of 25,875,000 shares of class A common stock in May 2013, the availability of our 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, 2019, we had estimated NOLs of $159.0 million that will expire in 2029, unless they are utilized by us prior to expiration.
As of June 30, 2020, tax years 2016 through 2019 remain subject to examination by taxing authorities.
13. STOCK-BASED INCENTIVE PLANS
We are externally managed by our Manager and do not currently have any employees. However, as of June 30, 2020, our Manager, certain individuals employed by an affiliate of our Manager, and certain members of our board of directors were compensated, in part, through our issuance of stock-based instruments.
We had stock-based incentive awards outstanding under nine benefit plans as of June 30, 2020. Seven of such benefit plans have expired and no new awards may be issued under them. Under our two current benefit plans, a maximum of 5,000,000 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, 2020, there were 2,870,936 shares available under our current benefit plans.
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, 2019
   
1,698,582
    $
34.52
 
Granted
   
351,582
     
37.19
 
Vested
   
(502,638
)    
34.26
 
Forfeited
   
(249
)    
35.83
 
                 
Balance as of June 30, 2020
   
1,547,277
    $
35.21
 
                 
These shares generally vest in installments over a three-year period, pursuant to the terms of the respective award agreements and the terms of our current benefit plans. The 1,547,277 shares of restricted class A common stock outstanding as of June 30, 2020 will vest as follows: 501,794 shares will vest in 2020; 690,100 shares will vest in
 
42

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
2021; and 355,383 shares will vest in 2022. As of June 30, 2020, total unrecognized compensation cost relating to unvested share-based compensation arrangements was $53.0 million based on the grant date fair value of shares granted subsequent to July 1, 2018. The compensation cost of our share based compensation arrangements for awards granted before July 1, 2018 is based on the closing price of our class A common stock of $31.43 on June 29, 2018, the last trading day prior to July 1, 2018. This cost is expected to be recognized over a weighted-average period of 1.1 years from June 30, 2020.
14. FAIR VALUES
Assets and Liabilities Measured at Fair Value
The following table summarizes our assets and liabilities measured at fair value on a recurring basis ($ in thousands):
 
June 30, 2020
   
December 31, 2019
 
 
Level 1
 
 
Level 2
 
 
Level 3
 
 
Total
 
 
Level 1
 
 
Level 2
 
 
Level 3
 
 
Total
 
Assets
   
     
     
     
     
     
     
     
 
Derivatives
  $
   —  
    $
         327
    $
   —  
    $
327
    $
   —  
    $
1,079
    $
   —  
    $
1,079
 
Liabilities
   
     
     
     
     
     
     
     
 
Derivatives
  $
—  
    $
26,164
    $
—  
    $
   26,164
    $
—  
    $
   42,263
    $
—  
    $
   42,263
 
Refer to Note 2 for further discussion regarding fair value measurement.
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 book value, face amount, and fair value of the financial instruments described in Note 2 ($ in thousands):
 
June 30, 2020
   
December 31, 2019
 
 
Book
 
 
Face
 
 
Fair
 
 
Book
 
 
Face
 
 
Fair
 
 
Value
 
 
Amount
 
 
Value
 
 
Value
 
 
Amount
 
 
Value
 
Financial assets
   
     
     
     
     
     
 
Cash and cash equivalents
  $
1,259,836
    $
1,259,836
    $
1,259,836
    $
150,090
    $
150,090
    $
150,090
 
Loans receivable, net
   
  16,161,353
     
  16,434,631
     
  16,214,574
     
  16,164,801
     
  16,277,343
     
  16,279,904
 
Debt securities
held-to-maturity
(1)
   
75,836
     
82,002
     
68,940
     
86,638
     
88,958
     
88,305
 
Financial liabilities
   
     
     
     
     
     
 
Secured debt agreements, net
   
9,689,541
     
9,716,452
     
9,716,452
     
10,054,930
     
10,083,938
     
10,083,938
 
Securitized debt obligations, net
   
2,240,612
     
2,253,008
     
2,172,578
     
1,187,084
     
1,189,642
     
1,189,368
 
Secured term loans, net
   
1,045,163
     
1,068,134
     
1,012,228
     
736,142
     
746,878
     
750,769
 
Convertible notes, net
   
614,710
     
622,500
     
580,810
     
613,071
     
622,500
     
665,900
 
 
(1)  Included in other assets on our consolidated balance sheets.
Estimates of fair value for cash and cash equivalents and convertible notes are measured using observable, quoted market prices, or Level 1 inputs. Estimates of fair value for debt securities held to maturity, securitized debt obligations, and the secured term loans 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.
15. VARIABLE INTEREST ENTITIES
Consolidated Variable Interest Entities
We have financed a portion of our loans through the CLOs and the 2017 Single Asset Securitization, all of which are VIEs. We are the primary beneficiary of, and therefore consolidate, the CLOs and the 2017 Single Asset Securitization on our balance sheet as we (i) control the relevant interests of the CLOs and the 2017 Single Asset Securitization that give us power to direct the activities that most significantly affect the CLOs and the 2017 Single Asset Securitization, and (ii) have the right to receive benefits and obligation to absorb losses of the CLOs and the 2017 Single Asset Securitization through the subordinate interests we own.
43

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The following table details the assets and liabilities of our consolidated CLOs and 2017 Single Asset Securitization VIEs ($ in thousands):    
 
June 30, 2020
 
 
December 31, 2019
 
Assets:
 
 
 
 
 
 
Loans receivable
  $
2,644,344
    $
1,349,903
 
Current expected credit loss reserve
   
(14,816
)  
 
—  
 
                 
Loans receivable, net
   
2,629,528
     
1,349,903
 
Other assets
   
79,552
     
51,788
 
                 
Total assets
  $
2,709,080
    $
1,401,691
 
                 
Liabilities:
 
 
 
 
 
 
Securitized debt obligations, net
  $
2,240,612
    $
1,187,084
 
Other liabilities
   
1,527
     
1,648
 
                 
Total liabilities
  $
2,242,139
    $
1,188,732
 
                 
Assets held by these VIEs are restricted and can be used only to settle obligations of the VIEs, including the subordinate interests owned by us. The liabilities of these VIEs are
non-recourse
to us and can only be satisfied from the assets of the VIEs. The consolidation of these VIEs 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
 
(loss).
Non-Consolidated
Variable Interest Entities
In the third quarter of 2018, we contributed a $517.5 million loan to the $1.0 billion 2018 Single Asset Securitization, which is a VIE, and invested in the related $99.0 million subordinate  position. We are not the primary beneficiary of the VIE because we do not have the power to direct the activities that most significantly affect the VIE’s economic performance and, therefore, do not consolidate the 2018 Single Asset Securitization on our balance sheet. We have classified the subordinate  position
 we o
w
n
as a
held-to-maturity
debt security that is included in other assets on our consolidated balance sheets. Our maximum exposure to loss from the 2018 Single Asset Securitization is limited to our book value of $75.8 million as of June 30, 2020.
We are not obligated to provide, have not provided, and do not intend to provide financial support to these consolidated and
non-consolidated
VIEs.
16. TRANSACTIONS WITH RELATED PARTIES
We are managed by our Manager pursuant to the Management Agreement, the current term of which expires on December 19, 2020, and will be automatically renewed for a one-year term upon such date and each anniversary thereafter unless earlier terminated.
As of June 30, 2020 and December 31, 2019, our consolidated balance sheets included $20.5 million and $20.2 million of accrued management and incentive fees payable to our Manager, respectively. During the three and six months ended June 30, 2020, we paid aggregate management and incentive fees of $19.3 million and $39.4 million, respectively, to our Manager, compared to $19.8 million and $38.4 million during the same periods of 2019. During the three months ended June 30, 2020, we issued 840,696 shares of class A common stock to our Manager in satisfaction of our aggregate $19.3 million of management and incentive fees
accrued in
 the first quarter of 2020.
 
The per share price with respect to such issuance was calculated based on the volume-weighted
average
price on the NYSE of our class A common stock over the five trading days following our April 29, 2020 first quarter 2020 earnings conference call
.
In addition, during the three and six months ended June 30, 2020, we reimbursed our Manager for expenses incurred on our behalf of $205,000 and $423,000, respectively, compared to $242,000 and $430,000 during the same periods of 2019.
44

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
As of June 30, 2020, our Manager held 768,179 shares of unvested restricted class A common stock, which had an aggregate grant date fair value of $26.3 million, and vest in installments over three years from the date of issuance. During the three and six months ended June 30, 2020, we recorded
non-cash
expenses related to shares held by our Manager of $4.2 million and $8.5 million, respectively, compared to $3.9 million and $7.7 million during the same period of 2019. Refer to Note 13 for further details on our restricted class A common stock.
An affiliate of our Manager is the special servicer of the CLOs. This affiliate did not earn any special servicing fees related to the CLOs during the six months ended June 30, 2020 or 2019.
During the six months ended June 30, 2020, we originated two loans whereby the respective borrowers engaged an affiliate of our Manager to act as title insurance agent in connection with these transactions. We did not incur any expenses or receive any revenues as a result of these transactions. There were no similar transactions during the six months ended June 30, 2019.
During the three and six months ended June 30, 2020, we incurred $138,000 and $271,000, respectively, of expenses for various administrative, compliance, and capital market data services to third-party service providers that are affiliates of our Manager, compared to $90,000 and $176,000 during the same periods of 2019.
In the second quarter of 2020, a Blackstone-advised investment vehicle acquired an aggregate $5.0 million participation, or 2%, of the total 2020 Term Loan as a part of a broad syndication lead-arranged by JP Morgan. Blackstone
Securities
Partners L.P., an affiliate of our Manager, was engaged as a book-runner for the transaction and received aggregate fees of $250,000 in such capacity. Both of these transactions were on terms equivalent to those of unaffiliated parties.
In the first quarter of 2020, we acquired a $140.0 million interest in a total $421.5 million senior loan to a borrower that is partially owned by a Blackstone-advised investment vehicle. We will forgo all
non-economic
rights under the loan, including voting rights, so long as we are an affiliate of the borrower. The senior loan terms were negotiated by third parties without our involvement and our 33% interest in the senior loan was made on such market terms.
In the second and fourth quarter of 2019, certain Blackstone-advised investment vehicles acquired an aggregate $60.0 million participation, or 8%, of the total 2019 Term Loan as a part of a broad syndication lead-arranged by JP Morgan. Blackstone
Securities
Partners L.P., an affiliate of our Manager, was engaged as a book-runner for the transactions and received aggregate fees of $750,000 in such capacity. Both of these transactions were on terms equivalent to those of unaffiliated parties.
In the second quarter of 2019, we originated 
191.8 million of a total
391.3 million senior loan to a borrower that is wholly owned by a Blackstone-advised investment vehicle. We will forgo all
 non-economic
rights under the loan, including voting rights, so long as the Blackstone-advised investment vehicle controls the borrower. The senior loan terms were negotiated by a third-party without our involvement and our 49% interest in the senior loan was made on such market terms.
In the first quarter of 2019, we originated £240.1 million of a total £490.0 million senior loan to a borrower that is wholly owned by a Blackstone-advised investment vehicle. We will forgo all
non-economic
rights under the loan, including voting rights, so long as the Blackstone-advised investment vehicle controls the borrower. The senior loan terms were negotiated by a third party without our involvement and our 49% interest in the senior loan was made on such market terms. In the second quarter of 2020, we entered into a loan modification with the borrower. The modification terms were negotiated by the  third party
,
majority
 
lender, without our involvement.
17. COMMITMENTS AND CONTINGENCIES
Impact of
COVID-19
As further discussed in Note 2, the full extent of the impact of
COVID-19
on the global economy generally, and our business in particular, is uncertain. As of June 30, 2020, no contingencies have been recorded on our consolidated balance sheet as a result of
COVID-19,
however as the global pandemic continues and the economic implications worsen, it may have long-term impacts on our financial condition, results of operations, and cash flows. Refer to Note 2 for further discussion of
COVID-19.
    
45

Table of Contents
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
 
Unfunded Commitments Under Loans Receivable
As of June 30, 2020, we had unfunded commitments of $3.6 billion related to 91 loans receivable. We generally finance the funding of our loan commitments on terms consistent with our overall credit facilities, with an average advance rate of 75.6% for such financed loans, resulting in identified financing for $2.2 billion of our aggregate unfunded loan commitments as of June 30, 2020. Some of our lenders, including substantially all of our financing of construction loans, are contractually obligated to fund their ratable portion of these loan commitments over time, while other lenders have some degree of discretion over future loan funding obligations. We expect to fund our loan
 
commitments over the tenor of these loans, which have a weighted-average future funding period of 3.9 years. Our future loan fundings comprise funding for capital expenditures and construction, leasing costs, and interest and carry costs, and will vary depending on the progress of capital projects, leasing, and cash flows at the assets underlying our loans. Therefore, the exact timing and amounts of such future loan fundings are uncertain and will depend on the current and future performance of the underlying collateral assets. As a result of the
COVID-19
pandemic, the progress of capital expenditures, construction, and leasing is anticipated to be slower than otherwise expected, and the pace of future funding relating to these capital needs may be commensurately slower.    
Principal Debt Repayments
Our contractual principal debt repayments as of June 30, 2020 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
 
Principal repayments under secured debt agreements
(1)
  $
9,716,452
    $
183,218
    $
3,749,063
    $
5,544,371
    $
239,800
 
Principal repayments of secured term loans
(2)
   
1,068,134
     
10,738
     
21,475
     
21,475
     
1,014,446
 
Principal repayments of convertible notes
(3)
   
622,500
     
—  
     
622,500
     
—  
     
—  
 
                                         
Total
(4)
  $
11,407,086
    $
193,956
    $
4,393,038
    $
5,565,846
    $
1,254,246
 
                                         
                        
 
(1)  
 
The allocation of repayments under our secured debt agreements is based on the earlier of (i) the maturity date of each facility, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower.
(2)
 
The Secured Term Loans are partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments. Refer to Note 7 for further details on our secured term loans.
(3)
 
Reflects the outstanding principal balance of Convertible Notes, excluding any potential conversion premium. Refer to Note 8 for further details on our Convertible Notes.
(4)
 
Does not include $739.6 million of
non-consolidated
senior interests and $2.3 billion of securitized debt obligations, as the satisfaction of these liabilities will not require cash outlays from us.
Board of Directors’ Compensation
As of June 30, 2020, of the eight members of our board of directors, our five independent directors are entitled to annual compensation of $175,000 each, $75,000 of which will be paid in the form of cash and $100,000 in the form of deferred stock units. The other three board members, including our chairman and our chief executive officer, are not compensated by us for their service as directors. In addition, (i) the chair of our audit committee receives additional annual cash compensation of $20,000, (ii) the other members of our audit committee receive additional annual cash compensation of $10,000, and (iii) the chairs of each of our compensation and corporate governance committees receive additional annual cash compensation of $10,000.
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, 2020, we were not involved in any material legal proceedings.
 
46

Table of Contents
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 within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our current views with respect to, among other things, our business, operations and financial performance. You can identify these forward-looking statements by the use of words such as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “seeks,” “anticipates,” “should,” “could,” “may,” “designed to,” “foreseeable future,” “believe,” “scheduled,” and similar expressions. Such forward-looking statements are subject to various risks, uncertainties and assumptions. Our actual results or outcomes 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, 2019, as well as in Part II. Item 1A. Risk Factors in our quarterly report on Form 10-Q for the fiscal period ended March 31, 2020 and elsewhere in this quarterly report on Form 10-Q.
Introduction
Blackstone Mortgage Trust is a real estate finance company that originates senior loans collateralized by commercial real estate in North America, Europe, and Australia. Our portfolio is composed of loans secured by high-quality, institutional assets in major markets, sponsored by experienced, well-capitalized real estate investment owners and operators. These senior loans are capitalized by accessing a variety of financing options, including our credit facilities, issuing CLOs or single-asset securitizations, and syndications of senior loan participations, depending on our view of the most prudent financing option available for each of our investments. We are not in the business of buying or trading securities, and the only securities we own are the retained interests from our securitization financing transactions, which we have not financed. We are externally managed by BXMT Advisors L.L.C., or our Manager, a subsidiary of The Blackstone Group Inc., or Blackstone, and are traded on the New York Stock Exchange, or NYSE, under the symbol “BXMT.”
We benefit from the deep knowledge, experience and information advantages of our Manager, which is a part of Blackstone’s real estate platform. Blackstone Real Estate is one of the largest owners and operators of real estate in the world, with a proven track record of successfully navigating market cycles and emerging stronger through periods of volatility. The market-leading real estate expertise derived from the strength of the Blackstone platform deeply informs our credit and underwriting process, and gives us the tools to expertly asset manage our portfolio and work with our borrowers throughout periods of economic stress and uncertainty.
We are headquartered in New York City and conduct our operations as a real estate investment trust, or 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.
Recent Developments
During the first quarter of 2020, there was a global outbreak of a novel coronavirus, or COVID-19, which has spread to over 200 countries and territories, including the United States, has spread to every state in the United States, and is continuing to spread. The World Health Organization has designated COVID-19 as a pandemic, and numerous countries, including the United States, have declared national emergencies with respect to COVID-19. The United States and other countries have reacted to the COVID-19 outbreak with unprecedented government intervention, including interest rate cuts and economic stimulus. The global impact of the outbreak has been rapidly evolving, and as cases of COVID-19 have continued to be identified in additional countries, many countries have reacted by instituting quarantines and restrictions on travel, closing financial markets and/or restricting trading, and limiting operations of non-essential offices, retail centers, hotels, and other businesses. Such actions are creating disruption in global supply chains, increasing rates of unemployment and adversely impacting many industries, including industries in which the collateral underlying certain of our loans are involved. The outbreak could have a continued adverse impact on economic and market conditions and trigger a period of global economic slowdown. 
 
47

Table of Contents
The outbreak of COVID-19 and its impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity, and ability to pay distributions. We expect that these impacts are likely to continue to some extent as the outbreak persists and potentially even longer. The rapid development and fluidity of this situation precludes any prediction as to the ultimate adverse impact of COVID-19 on economic and market conditions, and, as a result, present material uncertainty and risk with respect to us and the performance of our investments. The full extent of the impact and effects of COVID-19 will depend on future developments, including, among other factors, the duration and spread of the outbreak, along with related travel advisories, quarantines and restrictions, the recovery time of the disrupted supply chains and industries, the impact of labor market interruptions, the impact of government interventions, and uncertainty with respect to the duration of the global economic slowdown. For additional discussion with respect to the potential impact of the COVID-19 pandemic on our liquidity and capital resources, see “Liquidity and Capital Resources” below.
 
48

Table of Contents
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, 2020 we recorded earnings per share of $0.13, declared a dividend of $0.62 per share, and reported $0.62 per share of Core Earnings. In addition, our book value per share as of June 30, 2020 was $26.45. As further described below, Core Earnings is a measure that is not prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. We use Core Earnings to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan activity and operations.
Earnings Per Share and Dividends Declared
The following table sets forth the calculation of basic and diluted net income (loss) per share and dividends declared per share ($ in thousands, except per share data):
 
    
Three Months Ended
 
    
June 30, 2020
    
March 31, 2020
 
Net income (loss)
(1)
   $ 17,544      $ (53,350
Weighted-average shares outstanding, basic and diluted
         138,299,418            135,619,264  
  
 
 
    
 
 
 
Net income (loss) per share, basic and diluted
   $ 0.13      $ (0.39
  
 
 
    
 
 
 
Dividends declared per share
   $ 0.62      $ 0.62  
  
 
 
    
 
 
 
                        
     
  (1)
Represents net income (loss) attributable to Blackstone Mortgage Trust.
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) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) unrealized gains (losses), (iv) net income (loss) attributable to our legacy portfolio, 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. During the six months ended June 30, 2020, we recorded a $179.5 million increase in the current expected credit loss, or CECL, reserve, which has been excluded from Core Earnings consistent with other unrealized gains (losses) pursuant to our existing policy for reporting Core Earnings and the terms of the management agreement between our Manager and us.
We believe that Core Earnings provides meaningful information to consider in addition to our net income (loss) 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 our incentive fee 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 (loss) or cash generated from operating activities and should not be considered as an alternative to GAAP net income (loss), or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. 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.
 
49

Table of Contents
The following table provides a reconciliation of Core Earnings to GAAP net income (loss) ($ in thousands, except per share data):
 
    
Three Months Ended
 
    
June 30, 2020
    
March 31, 2020
 
Net income (loss)
(1)
   $ 17,544      $ (53,350
Increase in current expected credit loss reserve
     56,819        122,702  
Non-cash compensation expense
     8,652        8,678  
Realized hedging and foreign currency income, net
(2)
     1,810        8,467  
Other items
     210        596  
Adjustments attributable to non-controlling interests, net
     139        (561
  
 
 
    
 
 
 
Core Earnings
   $ 85,174      $ 86,532  
  
 
 
    
 
 
 
Weighted-average shares outstanding, basic and diluted
         138,299,418            135,619,264  
  
 
 
    
 
 
 
Core Earnings per share, basic and diluted
   $ 0.62      $ 0.64  
  
 
 
    
 
 
 
                        
     
(1)
 
Represents net income (loss) attributable to Blackstone Mortgage Trust.
(2)
 
For the three months ended June 30, 2020, represents realized gains on the repatriation of unhedged foreign currency. For the three months ended March 31, 2020, primarily represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar terms. These amounts were not included in GAAP net income (loss), but rather as a component of Other Comprehensive Income in our consolidated financial statements.
Book Value Per Share
The following table calculates our book value per share ($ in thousands, except per share data):
 
    
June 30, 2020
    
March 31, 2020
 
Stockholders’ equity
   $ 3,874,763      $ 3,650,920  
Shares
     
Class A common stock
     146,196,662        135,355,320  
Deferred stock units
     281,143        268,049  
  
 
 
    
 
 
 
Total outstanding
         146,477,805            135,623,369  
  
 
 
    
 
 
 
Book value per share
   $ 26.45      $ 26.92  
  
 
 
    
 
 
 
 
50

Table of Contents
II. Loan Portfolio
 
Loan fundings during the quarter totaled $317.2 million, including $47.9 million of non-consolidated senior interests. Loan repayments during the quarter totaled $385.7 million. We generated interest income of $192.0 million and incurred interest expense of $84.9 million during the quarter, which resulted in $107.1 million of net interest income during the three months ended June 30, 2020.
Portfolio Overview
The following table details our loan origination activity ($ in thousands):
 
    
Three Months Ended
    
Six Months Ended
 
    
June 30, 2020
    
June 30, 2020
 
Loan originations
(1)
   $ 12,000      $ 1,311,939  
Loan fundings
(2)
   $ 317,239      $ 1,317,583  
Loan repayments
     (385,718      (953,069
  
 
 
    
 
 
 
Total net fundings
   $ (68,479    $ 364,514  
  
 
 
    
 
 
 
                        
     
(1)
 
Includes new loan originations and additional commitments made under existing loans.
(2)
 
Loan fundings during the three and six months ended June 30, 2020 include $47.9 million and $76.9 million, respectively, of additional fundings under related non-consolidated senior interests.
 
51

Table of Contents
The following table details overall statistics for our investment portfolio as of June 30, 2020 ($ in thousands):
 
          
Total Investment Exposure
 
    
Balance Sheet

Portfolio
(1)
   
Loan
Exposure
(1)(2)
   
Other
Investments
(3)
                
Total Investment
Portfolio
 
Number of investments
     128       128       1    
 
       129  
Principal balance
   $   16,434,631     $   17,174,244     $   857,293    
 
     $   18,031,537  
Net book value
   $ 16,161,353     $ 16,161,353     $ 75,836    
 
     $ 16,237,189  
Unfunded loan commitments
(4)
   $ 3,590,868     $ 4,543,086     $    
 
     $ 4,543,086  
Weighted-average cash coupon
(5)
     L + 3.17     L + 3.23     L + 2.75  
 
       L + 3.21
Weighted-average all-in yield
(5)
     L + 3.52     L + 3.58     L + 3.03  
 
       L + 3.55
Weighted-average maximum maturity (years)
(6)
     3.5       3.5       4.9    
 
       3.5  
Loan to value (LTV)
(7)
     64.6     64.6     42.6  
 
       63.6
                        
 
  
(1)  
 
Excludes investment exposure to the $82.0 million subordinate position we own in the $857.3 million 2018 Single Asset Securitization. Refer to Notes 4 and 15 to our consolidated financial statements for further discussion of the 2018 Single Asset Securitization.
(2)
 
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 $739.6 million of such non-consolidated senior interests that are not included in our balance sheet portfolio.
(3)
 
Includes investment exposure to the $857.3 million 2018 Single Asset Securitization. We do not consolidate the 2018 Single Asset Securitization on our consolidated financial statements, and instead reflect our $82.0 million subordinate position as a component of other assets on our consolidated balance sheet. Refer to Notes 4 and 15 to our consolidated financial statements for further discussion of the 2018 Single Asset Securitization.
(4)
 
Unfunded commitments will primarily be funded to finance our borrowers’ construction or development of real estate-related assets, capital improvements of existing assets, or lease-related expenditures. These commitments will generally be funded over the term of each loan, subject in certain cases to an expiration date.
(5)
 
The weighted-average cash coupon and all-in yield are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR, GBP LIBOR, EURIBOR, BBSY, and CDOR, as applicable to each investment. As of June 30, 2020, 97% of our investments by total investment exposure earned a floating rate of interest, primarily indexed to USD LIBOR, and $13.0 billion of such investments earned interest based on floors that are above the applicable index. The other 3% of our investments earned a fixed rate of interest, which we reflect as a spread over the relevant floating benchmark rates, as of June 30, 2020, for purposes of the weighted-averages. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.
(6)
 
Maximum maturity assumes all extension options are exercised by the borrower, however our loans and other investments may be repaid prior to such date. As of June 30, 2020, 51% of our loans and other investments were subject to yield maintenance or other prepayment restrictions and 49% were open to repayment by the borrower without penalty.
(7)
 
Based on LTV as of the dates loans and other investments were originated or acquired by us.
The following table details the floating benchmark rates for our investment portfolio as of June 30, 2020 ($/€/£/A$/C$ in thousands):
 
Investment
Count
     
Currency
     
Total Investment
Portfolio
       
Floating Rate Index
(1)
     
Cash Coupon
(2)
     
All-in Yield
(2)
103     $     $  12,520,462       USD LIBOR     L + 3.14%     L + 3.49%
8          2,810,320       EURIBOR     E + 2.90%     E + 3.24%
13     £     £  1,648,942       GBP LIBOR     L + 3.98%     L + 4.28%
2     A$     A$  338,150       BBSY     BBSY + 4.01%     BBSY + 4.31%
3     C$     C$  102,748       CDOR     CDOR + 3.95%     CDOR + 4.29%
 
       
 
 
         
 
   
 
129         $  18,031,537           INDEX + 3.21%     INDEX + 3.55%
 
       
 
 
         
 
   
 
                        
       
(1)
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. We earn forward points on our forward contracts that reflect the interest rate differentials between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the foreign currency rate exposure for such investments to USD LIBOR.
(2)
The cash coupon and all-in yield of our fixed rate loans are reflected as a spread over USD LIBOR for purposes of the weighted-averages. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.
 
52

Table of Contents
The charts below detail the geographic distribution and types of properties securing our investment portfolio, as of June 30, 2020:
 
Refer to section VI of this Item 2 for details of our loan portfolio, on a loan-by-loan basis.
Portfolio Management
We collected all interest payments that were due under our loans through July 2020, including with respect to loans collateralized by hospitality assets, which we believe demonstrates the overall strength of our loan portfolio and the commitment and financial wherewithal of our borrowers generally, which are primarily affiliated with large real estate private equity funds and other strong, well-capitalized, experienced sponsors.
We maintain a robust asset management relationship with our borrowers and have utilized these relationships to address the potential impacts of the COVID-19 pandemic on our loans secured by properties experiencing cash flow pressure, most significantly hospitality assets. Some of our borrowers have indicated that due to the impact of the COVID-19 pandemic, they will be unable to timely execute their business plans, have had to temporarily close their businesses, or have experienced other negative business consequences and have requested temporary interest deferral or forbearance, or other modifications of their loans. During the three months ended June 30, 2020, we closed 13 loan modifications, representing an aggregate principal balance of $2.4 billion. The loan modifications included term extensions, interest rate changes, repurposing of reserves, temporary deferrals of interest, and performance test or covenant waivers, many of which were coupled with additional equity commitments from sponsors.
We are generally encouraged by our borrowers’ initial response to the COVID-19 pandemic’s impacts on their properties. With limited exceptions, we believe our loan sponsors are committed to supporting assets collateralizing our loans through additional equity investments, and that we will benefit from our long-standing core business model of originating senior loans collateralized by large assets in major markets with experienced, well-capitalized institutional sponsors. Our investment portfolio’s low origination weighted-average LTV of 63.6% as of June 30, 2020 reflects significant equity value that our sponsors are motivated to protect through periods of cyclical disruption. While we believe the principal amounts of our loans are generally adequately protected by underlying collateral value, there is a risk that we will not realize the entire principal value of certain investments.
Our Manager’s portfolio monitoring and asset management operations benefit from the deep knowledge, experience, and information advantages derived from its position as part of Blackstone’s real estate platform. Blackstone Real Estate is one of the largest owners and operators of real estate in the world, with a proven track record of successfully navigating market cycles and emerging stronger through periods of volatility. The market-leading real estate expertise derived from the strength of the Blackstone platform deeply informs our credit and underwriting process, and gives us the tools to expertly asset manage our portfolio and work with our borrowers throughout periods of economic stress and uncertainty.
 
53

Table of Contents
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 weighted-average risk rating of our total loan exposure was 3.0 and 2.8 as of June 30, 2020 and December 31, 2019, respectively. The increase in the risk rating was primarily the result of loans with an aggregate principal balance of $3.1 billion that were downgraded to a “4” or “5” as of June 30, 2020 to reflect the higher risk in loans collateralized by hospitality assets and select other assets that are particularly negatively impacted by the COVID-19 pandemic.
The following table allocates the principal balance and total loan exposure balances based on our internal risk ratings ($ in thousands):
 
    
June 30, 2020
 
Risk
Rating
  
Number
  of Loans  
    
Net Book
Value
    
Total Loan
Exposure
(1)(2)
 
1          6      $ 403,025      $ 404,596  
2        28        3,143,641        3,163,083  
3        78        9,509,007        10,306,208  
4        14        2,951,069        2,966,195  
5          2        332,661        334,162  
  
 
 
    
 
 
    
 
 
 
Loans receivable
     128      $ 16,339,403      $ 17,174,244  
  
 
 
    
 
 
    
 
 
 
CECL reserve
        (178,050   
     
 
 
    
Loans receivable, net
      $ 16,161,353     
     
 
 
    
                        
        
(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 $739.6 million of such non-consolidated senior interests as of June 30, 2020.
(2)
 
Excludes investment exposure to the $857.3 million 2018 Single Asset Securitization. Refer to Notes 4 and 15 to our consolidated financial statements for details of the subordinate position we own in the 2018 Single Asset Securitization.
Current Expected Credit Loss Reserve
The CECL reserve required by GAAP reflects our current estimate of potential credit losses related to our loans and debt securities included in our consolidated balance sheets. Other than a few narrow exceptions, GAAP requires that all financial instruments subject to the CECL model have some amount of loss reserve to reflect the GAAP principal underlying the CECL model that all loans, debt securities, and similar assets have some inherent risk of loss, regardless of credit quality, subordinate capital, or other mitigating factors.
Our initial CECL reserve of $17.7 million recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income (loss) on our consolidated statements of operations. During the six months ended June 30, 2020, we recorded a $179.5 million increase in the current expected credit loss reserve, bringing our total CECL reserve to $197.2 million as of June 30, 2020. This CECL reserve reflects the macroeconomic impact of the COVID-19 pandemic on commercial real estate markets generally, as well as certain loans assessed for impairment in our portfolio. Further, this reserve is not reflective of what we expect our CECL reserve would be absent the current and potential future impacts of the COVID-19 pandemic. See Notes 2 and 3 to our consolidated financial statements for further discussion of our CECL reserve.
During the first quarter of 2020, we entered into a loan modification related to a multifamily asset in New York City, which is classified as a troubled debt restructuring under GAAP. This modification included, among other changes, an additional borrower contribution of capital, a reduction in loan spread, and an extension of the loan’s maturity date to November 9, 2020. As of June 30, 2020, we recorded a $14.8 million CECL reserve on this loan, which had an outstanding principal balance of $52.8 million as of June 30, 2020. The CECL reserve was recorded based on our estimation of the fair value of the loan’s underlying collateral as of June 30, 2020, and to reflect ongoing loan modification discussions. As of June 30, 2020, the borrower was current with all terms of the loan, including payments of interest.
 
54

Table of Contents
As of June 30, 2020, we recorded a $54.9 million CECL reserve on a loan related to a hospitality asset in New York City with an outstanding principal balance of $281.4 million as of June 30, 2020. The CECL reserve was recorded based on our estimation of the fair value of the loan’s underlying collateral as of June 30, 2020, and to reflect ongoing loan modification discussions. As of June 30, 2020, the borrower was current with all terms of the loan, including payments of interest.
Multifamily Joint Venture
As of June 30, 2020, our Multifamily Joint Venture held $624.1 million of loans, which are included in the loan disclosures above. Refer to Note 2 to our consolidated financial statements for additional discussion of our Multifamily Joint Venture.
Portfolio Financing
Of our $13.5 billion of portfolio financing, $3.8 billion includes consolidated and non-consolidated securitized debt obligations, and non-consolidated senior interests, which are inherently non-mark to market, non-recourse, and term-matched to the financed assets, and we have $9.7 billion of borrowings under our credit facilities and asset-specific financings.
The following table details our portfolio financing ($ in thousands):
 
    
Portfolio Financing
 
    
Outstanding Principal Balance
 
    
June 30, 2020
    
December 31, 2019
 
Secured credit facilities
   $ 9,431,109      $ 9,753,059  
Asset-specific financings
     285,343        330,879  
Revolving credit agreement
     —          —    
Non-consolidated senior interests
(1)
     739,613        688,521  
Securitized debt obligations
     2,253,008        1,189,642  
Non-consolidated securitized debt obligation
(2)
     775,291        841,062  
  
 
 
    
 
 
 
Total portfolio financing
   $ 13,484,364      $ 12,803,163  
  
 
 
    
 
 
 
                        
     
(1)  
 
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.
(2)
 
Represents the senior non-consolidated investment exposure to the 2018 Single Asset Securitization. We own the related subordinate position, which is classified as a held-to-maturity debt security on our balance sheet. Refer to Notes 4 and 15 to our consolidated financial statements for details of the 2018 Single Asset Securitization.
 
55

Table of Contents
Secured Credit Facilities
The following table details our secured credit facilities ($ in thousands):
 
    
June 30, 2020
 
    
Credit Facility Borrowings
         
Collateral
 
Lender
  
Potential
(1)
    
Outstanding
    
Available
(1)
         
Assets
(2)
 
Deutsche Bank
   $ 2,011,496      $ 2,011,496      $ —      
 
   $ 2,673,795  
Barclays
     1,637,749        1,607,267        30,482    
 
     2,110,436  
Wells Fargo
     1,516,822        1,497,542        19,280    
 
     1,960,089  
Citibank
     916,680        899,627        17,053    
 
     1,189,282  
Goldman Sachs
     582,860        582,854        6    
 
     781,016  
Bank of America
     540,376        540,376        —      
 
     750,722  
Morgan Stanley
     492,293        492,293        —      
 
     786,931  
MetLife
     444,502        444,502        —      
 
     556,015  
JP Morgan
     415,535        388,182        27,353    
 
     558,291  
Santander
     244,607        244,607        —      
 
     306,082  
Société Générale
     236,698        236,698        —      
 
     301,932  
Goldman Sachs - Multi. JV
(3)
     234,464        234,464        —      
 
     306,555  
US Bank - Multi. JV
(3)
     220,139        217,281        2,858    
 
     275,174  
Bank of America - Multi. JV
(3)
     33,920        33,920        —      
 
     42,400  
  
 
 
    
 
 
    
 
 
        
 
 
 
   $     9,528,141      $     9,431,109      $     97,032          $     12,598,720  
  
 
 
    
 
 
    
 
 
        
 
 
 
                        
(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 the principal balance of the collateral assets.
(3)
 
These facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 to our consolidated financial statements for additional discussion of our Multifamily Joint Venture.
Asset-Specific Financings
The following table details our asset-specific financings ($ in thousands):
 
    
June 30, 2020
 
Asset-Specific Financings
  
Count
  
Principal
Balance
    
Book
Value
    
Wtd. Avg.

Yield/Cost
(1)
   
Guarantee
(2)
    
Wtd. Avg.
Term
(3)
 
Collateral assets
   3    $ 356,679      $ 346,051        L+5.20     n/a        Feb. 2023  
Financing provided
   3    $ 285,343      $ 279,132        L+3.60   $ 16,546        Feb. 2023  
                        
(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 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 is term-matched to the corresponding collateral loans.
 
56

Table of Contents
Revolving Credit Agreement
We have a $250.0 million full recourse secured revolving credit agreement with Barclays that is designed to finance first mortgage originations for up to nine months as a bridge to term financing or syndication. Advances under the agreement are subject to availability under a specified borrowing base and accrue interest at a per annum pricing rate equal to the sum of (i) an applicable base rate or Eurodollar rate and (ii) an applicable margin, in each case, dependent on the applicable type of loan collateral. The maturity date of the facility is April 4, 2023. As of June 30, 2020, we had no outstanding borrowings under the agreement.
Non-Consolidated Senior Interests
In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. These non-consolidated senior interests provide structural leverage for our net investments which are reflected in the form of mezzanine loans or other subordinate interests on our balance sheet and in our results of operations. The following table details the subordinate interests retained on our balance sheet and the related non-consolidated senior interests as of June 30, 2020 ($ in thousands):
 
    
June 30, 2020
 
Non-Consolidated Senior Interests
  
Count
  
Principal
Balance
    
Book
Value
    
Wtd. Avg.
Yield/Cost
(1)
   
Guarantee
    
Wtd. Avg.
Term
 
Total loan
   5    $ 921,301        n/a        5.83     n/a        Jan. 2024  
Senior participation
   5      739,613        n/a        4.42     n/a        Jan. 2024  
                        
(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.
 
57

Table of Contents
Securitized Debt Obligations
The following table details our securitized debt obligations ($ in thousands):
 
   
June 30, 2020
 
        
Principal
    
Book
    
Wtd. Avg.
       
Securitized Debt Obligations
 
Count
  
Balance
    
Value
    
Yield/Cost
(1)
   
Term
(2)
 
2020 Collateralized Loan Obligation
            
Collateral assets
  34    $ 1,500,000      $ 1,500,000        L+3.20     December 2023  
Financing provided
  1      1,243,125        1,231,872        L+1.42     February 2038  
2017 Collateralized Loan Obligation
            
Collateral assets
  16      717,763        717,763        L+3.33     January 2023  
Financing provided
  1      535,263        534,120        L+1.77     June 2035  
2017 Single Asset Securitization
            
Collateral assets
(3)
  1      688,611        687,775        L+3.57     June 2023  
Financing provided
  1      474,620        474,620        L+1.63     June 2033  
Total
            
Collateral assets
  51    $ 2,906,374      $ 2,905,538        L+3.32  
 
 
  
 
 
    
 
 
    
 
 
   
Financing provided
(4)
  3    $ 2,253,008      $ 2,240,612        L+1.54  
 
 
  
 
 
    
 
 
    
 
 
   
                        
(1)  
 
In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees. All-in yield for the total portfolio assume applicable floating benchmark rates for weighted-average calculation.
(2)
 
Loan term represents weighted-average 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 securitizations.
(3)
 
The collateral assets for the 2017 Single Asset Securitization include the total loan amount, of which we securitized $500.0 million.
(4)
 
During the three and six months ended June 30, 2020, we recorded $10.7 million and $22.7 million, respectively, of interest expense related to our securitized debt obligations.
Refer to Notes 6 and 15 to our consolidated financial statements for additional details of our securitized debt obligations.
 
58

Table of Contents
Non-Consolidated Securitized Debt Obligation
In the third quarter of 2018, we contributed a senior loan to the 2018 Single Asset Securitization, and invested in the related subordinate position. We do not consolidate the 2018 Single Asset Securitization on our balance sheet. The non-consolidated securitized debt obligation provides structural leverage for our net investment which is reflected as a held-to-maturity debt security on our balance sheet. The following table details our non-consolidated securitized debt obligations ($ in thousands):
 
    
June 30, 2020
 
Non-Consolidated Securitized Debt Obligation
  
Count
  
Principal
Balance
    
Book
Value
    
Wtd. Avg.

Yield/Cost
(1)
   
Wtd. Avg.
Term
(2)
 
Collateral assets
   1    $ 857,293        n/a        L+3.03     Jun. 2025  
Financing provided
   1    $ 775,291        n/a        L+2.25     Jun. 2025  
                        
(1)  
 
In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts.
(2)
 
Loan term represents weighted-average final maturity, assuming all extension options are exercised by the borrower. Repayments of non-consolidated 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 securitizations.
Corporate Financing
Secured Term Loans
As of June 30, 2020, the following Secured Term Loans were outstanding ($ in thousands):
 
Term Loan Issuance
  
Face Value
    
Interest Rate
(1)
   
All-in Cost
(1)(2)
   
Maturity
 
2019 Term Loan
   $     743,134        L+2.25     L+2.52     April 23, 2026  
2020 Term Loan
   $ 325,000        L+4.75     L+5.60     April 23, 2026  
                        
(1)  
 
The 2020 Term Loan borrowing is subject to a LIBOR floor of 1.00%.
(2)
 
Includes issue discount and transaction expenses that are amortized through interest expense over the life of the Secured Term Loans.
Refer to Notes 2 and 7 to our consolidated financial statements for additional discussion of our Secured Term Loans.
Convertible Notes
As of June 30, 2020, the following convertible senior notes, or Convertible Notes, were outstanding ($ in thousands):
 
Convertible Notes Issuance
  
Face Value
    
Coupon Rate
   
All-in Cost
(1)
   
Maturity
 
May 2017
   $     402,500        4.38     4.85     May 5, 2022  
March 2018
   $ 220,000        4.75     5.33     March 15, 2023  
                        
(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 8 to our consolidated financial statements for additional discussion of our Convertible Notes.
Floating Rate Portfolio
Generally, our business model is such that rising interest rates will increase our net income (loss), while declining interest rates will decrease net income (loss). As of June 30, 2020, 97% of our investments by total investment 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 investments. As of June 30, 2020, the remaining 3% of our investments by total investment 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.
 
59

Table of Contents
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 investment portfolio’s net exposure to interest rates by currency as of June 30, 2020 ($/€/£/A$/C$ in thousands):
 
    
USD
   
EUR
   
GBP
   
AUD
   
CAD
 
Floating rate loans
(1)(2)
   $     12,520,462         2,797,610     £     1,290,854     A$     338,150     C$     55,917  
Floating rate debt
(1)(3)(4)
     (10,440,646     (2,220,917     (818,468     (245,254     (61,613
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net floating rate exposure
(5)
   $ 2,079,816     576,693     £ 472,386     A$ 92,896     C$ (5,696
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
                        
(1)  
 
Our floating rate investments 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 investment exposure to the 2018 Single Asset Securitization. Refer to Notes 4 and 15 to our consolidated financial statements for details of the subordinate position we own in the 2018 Single Asset Securitization.
(3)
 
Includes borrowings under secured debt agreements, non-consolidated senior interests, securitized debt obligations, non-consolidated securitized debt obligations, and secured term loans.
(4)
 
Balance includes two interest rate swaps totaling C$17.3 million ($12.7 million as of June 30, 2020) that are used to hedge a portion of our fixed rate debt.
(5)
 
In addition, we have one interest rate cap of C$21.4 million ($15.8 million as of June 30, 2020) to limit our exposure to increases in interest rates.
 
60

Table of Contents
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
   
2020 vs.
   
Six Months Ended
   
2020 vs.
 
    
June 30,
   
2019
   
June 30,
   
2019
 
    
2020
   
2019
   
$
   
2020
   
2019
   
$
 
Income from loans and other investments
            
Interest and related income
   $ 191,982     $ 223,369     $ (31,387   $ 396,857     $ 448,128     $ (51,271
Less: Interest and related expenses
     84,853       116,891       (32,038     189,092       235,579       (46,487
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income from loans and other investments, net
     107,129       106,478       651       207,765       212,549       (4,784
Other expenses
            
Management and incentive fees
     20,496       20,984       (488     39,773       40,774       (1,001
General and administrative expenses
     11,286       9,897       1,389       23,078       19,210       3,868  
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total other expenses
     31,782       30,881       901       62,851       59,984       2,867  
Increase in current expected credit loss reserve
     (56,819     —         (56,819     (179,521     —         (179,521
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income (loss) before income taxes
     18,528       75,597       (57,069     (34,607     152,565       (187,172
Income tax provision
     23       46       (23     173       147       26  
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss)
     18,505       75,551       (57,046     (34,780     152,418       (187,198
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income attributable to non-controlling interests
     (961     (377     (584     (1,028     (680     (348
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) attributable to Blackstone Mortgage Trust, Inc.
   $ 17,544     $ 75,174     $ (57,630   $ (35,808   $ 151,738     $ (187,546
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss) per share - basic and diluted
   $ 0.13     $ 0.59     $ (0.46   $ (0.26   $ 1.21     $ (1.47
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 increased $651,000 during the three months ended June 30, 2020, compared to the corresponding period in 2019, primarily due to (i) $13.0 billion of our loans earning interest based on floors that were above the applicable floating rate index, as of June 30, 2020, and (ii) an increase of $2.2 billion in the weighted-average principal balance of our loan portfolio during the three months ended June 30, 2020, as compared to the corresponding period in 2019. This was offset by (i) a decrease in LIBOR and (ii) an increase of $2.2 billion in the weighted-average principal balance of our outstanding financing arrangements during the three months ended June 30, 2020, as compared to the corresponding period in 2019.
Income from loans and other investments, net decreased $4.8 million during the six months ended June 30, 2020 compared to the corresponding period in 2019, primarily due to (i) a decrease in LIBOR and (ii) an increase of $1.8 billion in the weighted-average principal balance of our outstanding financing arrangements during the six months ended June 30, 2020, as compared to the corresponding period in 2019. This was offset by (i) an increase of $1.9 billion in the weighted-average principal balance of our loan portfolio during the six months ended June 30, 2020, as compared to the corresponding period in 2019, and (ii) $1.9 billion of our loans earning interest based on floors that were above the applicable floating rate index, as of June 30, 2019.
Other expenses
Other expenses are composed of management and incentive fees payable to our Manager and general and administrative expenses. Other expenses increased by $901,000 during the three months ended June 30, 2020 compared to the corresponding period in 2019 due to (i) an increase of $1.4 million of management fees payable to our Manager, primarily as a result of net proceeds received from the sale of shares of our class A common stock during 2019 and 2020, (ii) $896,000 of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans, and (iii) an increase of $493,000 of general operating expenses. This was partially offset by a decrease of $1.9 million of incentive fees payable to our Manager.
 
61

Table of Contents
Other expenses increased by $2.9 million during the six months ended June 30, 2020 compared to the corresponding period in 2019 due to (i) an increase of $2.9 million of management fees payable to our Manager, primarily as a result of net proceeds received from the sale of shares of our class A common stock during 2019 and 2020, (ii) an increase of $2.1 million of general operating expenses, and (iii) $1.8 million of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans. This was partially offset by a decrease of $3.9 million of incentive fees payable to our Manager.
Increase in current expected credit loss reserve
During the three months ended June 30, 2020, we recorded a $56.8 million increase in the current expected credit loss reserve. During six months ended June 30, 2020, we recorded a $179.5 million increase in the current expected credit loss reserve. This CECL reserve reflects the macroeconomic impact of the COVID-19 pandemic on commercial real estate markets generally, as well as certain loans assessed for impairment in our portfolio. This reserve is not reflective of what we expect our CECL reserve would be absent the current and potential future impacts of the COVID-19 pandemic. See Notes 2 and 3 to our consolidated financial statements for further discussion of our CECL reserve.
Net income attributable to non-controlling interests
During the three and six months ended June 30, 2020, we recorded $961,000 and $1.0 million, respectively, of net income attributable to non-controlling interests related to our Multifamily Joint Venture.
Dividends per share
During the three months ended June 30, 2020, we declared a dividend of $0.62 per share, or $90.6 million in aggregate, which was paid on July 15, 2020 to common stockholders of record as of June 30, 2020. During the three months ended June 30, 2019, we declared a dividend of $0.62 per share, or $83.3 million in aggregate.
During the six months ended June 30, 2020, we declared aggregate dividends of $1.24 per share, or $174.6 million. During the six months ended June 30, 2019, we declared aggregate dividends of $1.24 per share, or $161.2 million.
IV. Liquidity and Capital Resources
 
Capitalization
We have capitalized our business to date primarily through the issuance and sale of shares of our class A common stock, borrowings under secured debt agreements, and the issuance of secured term loans and issuance and sale of convertible notes. As of June 30, 2020, our balance sheet included $1.7 billion of corporate debt and $13.5 billion of asset-level financing. No portion of our corporate debt matures before 2022 and our asset-specific financing is generally term-matched or matures in 2022 or later. Of our $13.5 billion of asset-level financing, $3.8 billion includes consolidated and non-consolidated securitized debt obligations and senior syndications, which are both inherently non-recourse, non-mark to market, and term-matched to the financed assets, and we have $9.7 billion of borrowings under our credit facilities and asset-specific financings.
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 generally determined on a commercially reasonable basis.
During the three months ended June 30, 2020, we entered into agreements with seven of our secured credit facility lenders, representing an aggregate $7.9 billion of our secured credit facilities, to temporarily suspend credit mark provisions on certain of their portfolio assets in exchange for: (i) cash repayments; (ii) pledges of additional collateral; and (iii) reductions of available borrowings.
We are in frequent, consistent dialogue with the providers of our secured credit facilities regarding our management of their collateral assets in light of the impacts of the COVID-19 pandemic. Our Manager’s robust, in-house asset management team has extensive experience managing loans throughout cycles, and maintains a rated special servicer as part of its broader real estate debt investment and asset management platform. The feedback we have received from our lenders indicates that they believe our Manager, as part of the broader Blackstone Real Estate platform, has a superior capability to manage the loans in our portfolio to a successful resolution.
See Notes 5, 6, 7, and 8 to our consolidated financial statements for additional details regarding our secured debt agreements, securitized debt obligations, Secured Term Loans, and Convertible Notes, respectively.
 
62

Table of Contents
Debt-to-Equity Ratio and Total Leverage Ratio
The following table presents our debt-to-equity ratio and total leverage ratio:
 
    
June 30, 2020
  
December 31, 2019
Debt-to-equity ratio
(1)
   2.6x    3.0x
Total leverage ratio
(2)
   3.6x    3.7x
                        
(1)  
 
Represents (i) total outstanding secured debt agreements, secured term loans, and convertible notes, less cash, to (ii) total equity, in each case at period end.
(2)
 
Represents (i) total outstanding secured debt agreements, secured term loans, convertible notes, non-consolidated senior interests, and consolidated and non-consolidated securitized debt obligations, less cash, to (ii) total equity, in each case at period end.
Sources of Liquidity
Our current sources of liquidity include cash and cash equivalents, available borrowings under our secured debt agreements, and net receivables from servicers related to loan repayments, which are set forth in the following table ($ in thousands):
 
    
June 30, 2020
    
December 31, 2019
 
Cash and cash equivalents
   $ 1,259,836      $ 150,090  
Available borrowings under secured debt agreements
     97,032        598,840  
Loan principal payments held by servicer, net
(1)
     11,570        1,965  
  
 
 
    
 
 
 
   $ 1,368,438      $ 750,895  
  
 
 
    
 
 
 
                        
 
(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.
Typically, loan repayments are our largest source of incremental liquidity. For the year ended December 31, 2019, loan repayments generated $998.2 million of liquidity, net of any related financings. Similarly, through June 30, 2020, loan repayments generated $196.3 million of liquidity. We currently expect the pace of loan prepayments will slow while the impacts of the COVID-19 pandemic are ongoing, however, as of June 30, 2020, our portfolio does include $3.4 billion of loans with a final maturity date earlier than December 31, 2022.
During the six months ended June 30, 2020, we generated cash flow from operating activities of $175.7 million. We expect, however, that the impact of the COVID-19 pandemic will put pressure on our cash flow from operations as we enter into loan modifications on certain of our loans permitting interest payments to be capitalized, and as we repay borrowings under our secured credit facilities. Additionally, during the three months ended June 30, 2020, we received $315.4 million of net borrowings under a secured term loan and $278.3 million of net proceeds from the issuance of shares of class A common stock. Furthermore, we are able to generate incremental liquidity through the replenishment provisions of our 2020 CLO, which allow us to replace a loan in the CLO that has been repaid by increasing the principal amount of existing CLO collateral assets to maintain the aggregate amount of collateral assets in the CLO, and the related financing outstanding.
We are focused on fortifying our balance sheet and enhancing our liquidity to best position us to weather near-term market uncertainty, satisfy our loan future funding and financing obligations and to potentially make opportunistic new investments, which will cause us to take some or all of the following actions: raise capital from offerings of securities, borrow additional capital, sell assets, pay our management and incentive fees in shares of our class A common stock, as we did with respect to such fees for the quarter ended March 31, 2020, and/or change our dividend practice, including by reducing the amount of, or temporarily suspending, our future dividends or paying our future dividends in kind for some period of time.
We have access to liquidity through public offerings of debt and equity securities. To facilitate such offerings, in July 2019, 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 at the end of July 2022. 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.
 
63

Table of Contents
We may also access liquidity through a dividend reinvestment plan and direct stock purchase plan, under which 9,993,053 shares of class A common stock were available for issuance as of June 30, 2020, and our at-the-market stock offering program, pursuant to which we may sell, from time to time, up to $363.8 million of additional shares of our class A common stock as of June 30, 2020. Refer to Note 10 to our consolidated financial statements for additional details.
Liquidity Needs
In addition to our loan origination activity and general operating expenses, our primary liquidity needs include interest and principal payments under our $9.7 billion of outstanding borrowings under secured debt agreements, our Secured Term Loans, and our Convertible Notes.
In addition, we had aggregate unfunded loan commitments of $3.6 billion as of June 30, 2020. We generally finance the funding of our loan commitments on terms consistent with our overall credit facilities, with an average advance rate of 75.6% for such financed loans, resulting in identified financing for $2.2 billion of our aggregate unfunded loan commitments as of June 30, 2020. Some of our lenders, including substantially all of our financing of construction loans, are contractually obligated to fund their ratable portion of these loan commitments over time, while other lenders have some degree of discretion over future loan funding obligations. We expect to fund our loan commitments over the tenor of these loans, which have a weighted-average future funding period of 3.9 years. Our future loan fundings comprise funding for capital expenditures and construction, leasing costs, and interest and carry costs, and will vary depending on the progress of capital projects, leasing, and cash flows at the assets underlying our loans. Therefore, the exact timing and amounts of such future loan fundings are uncertain and will depend on the current and future performance of the underlying collateral assets. As a result of the COVID-19 pandemic, the progress of capital expenditures, construction, and leasing is anticipated to be slower than otherwise expected, and the pace of future funding relating to these capital needs may be commensurately slower.
 
64

Table of Contents
Contractual Obligations and Commitments
Our contractual obligations and commitments as of June 30, 2020 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)
   $ 3,590,868      $ 93,950      $ 787,807      $ 2,178,328      $ 530,783  
Principal repayments under secured debt agreements
(2)
     9,716,452        183,218        3,749,063        5,544,371        239,800  
Principal repayments of secured term loans
(3)
     1,068,134        10,738        21,475        21,475        1,014,446  
Principal repayments of convertible notes
(4)
     622,500        —          622,500        —          —    
Interest payments
(2)(5)
     871,765        262,479        403,742        174,163        31,381  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
(6)
   $  15,869,719      $  550,385      $  5,584,587      $  7,918,337      $  1,816,410  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
                        
(1)  
 
The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the final loan maturity date, however we may be obligated to fund these commitments earlier than such date
.
(2)
 
The allocation of repayments under our secured debt agreements for both principal and interest payments is based on the earlier of (i) the maturity date of each facility, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower.
(3)
 
The Secured Term Loans are partially amortizing, with an amount equal to 1.0% per annum of the principal balance due in quarterly installments. Refer to Note 7 to our consolidated financial statements for further details on our secured term loans.
(4)
 
Reflects the outstanding principal balance of convertible notes, excluding any potential conversion premium. Refer to Note 8 to our consolidated financial statements for further details on our convertible notes.
(5)
 
Represents interest payments on our secured debt agreements, convertible notes, and Secured Term Loans. Future interest payment obligations are estimated assuming the interest rates in effect as of June 30, 2020 will remain constant into the future. This is only an estimate as actual amounts borrowed and interest rates will vary over time.
(6)
 
Total does not include $739.6 million of non-consolidated senior interests and $3.0 billion of consolidated and non-consolidated securitized debt obligations, as the satisfaction of these liabilities will not require cash outlays from us.
We are also required to settle our interest rate swaps with our derivative counterparties upon maturity which, depending on interest rate movements, may result in cash received from or due to the respective counterparty. The table above does not include these amounts as they are not fixed and determinable. Refer to Note 9 to our consolidated financial statements for details regarding our derivative contracts.
We are required to pay our Manager a base management fee, an incentive fee, and reimbursements for certain expenses pursuant to our Management Agreement. The table above does not include the amounts payable to our Manager under our Management Agreement as they are not fixed and determinable. Refer to Note 11 to our consolidated financial statements for additional terms and details of the fees payable under our Management Agreement.
As a REIT, we generally must distribute substantially all of our net taxable income to stockholders in the form of dividends to comply with the REIT provisions of the Internal Revenue Code. Our taxable income does not necessarily equal our net income (loss) as calculated in accordance with GAAP, or our Core Earnings as described above.
Cash Flows
The following table provides a breakdown of the net change in our cash and cash equivalents ($ in thousands):
 
    
Six Months Ended June 30,
 
    
2020
    
2019
 
Cash flows provided by operating activities
   $     175,708      $        157,184  
Cash flows used in investing activities
     (234,728      (90,425
Cash flows provided by (used in) financing activities
     1,169,772        (91,834
  
 
 
    
 
 
 
Net increase (decrease) in cash and cash equivalents
   $ 1,110,752      $ (25,075
  
 
 
    
 
 
 
 
65

Table of Contents
We experienced a net increase in cash and cash equivalents of $1.1 billion for the six months ended June 30, 2020, compared to a net decrease of $25.1 million for the six months ended June 30, 2019. During the six months ended June 30, 2020, we received (i) $1.2 billion of proceeds from the issuance of collateralized loan obligations, (ii) $928.3 million from loan principal collections, (iii) $315.4 million of net borrowings under a secured term loan, and (iv) $278.3 million in net proceeds from the issuance of shares of class A common stock. We used the proceeds from these activities to (i) fund $1.2 billion of new loans and (ii) repay a net $286.1 million under our secured debt agreements.
Refer to Note 3 to our consolidated financial statements for further discussion of our loan activity. Refer to Notes 5 and 10 to our consolidated financial statements for further discussion of our secured debt agreements and equity.
V. Other Items
 
Income Taxes
We have elected to be taxed as a REIT 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, 2020 and December 31, 2019, we were in compliance with all REIT requirements.
Refer to Note 12 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 11, 2020, other than a supplement to the accounting policy for our current expected credit loss reserve. Refer to Note 2 to our consolidated financial statements for further description of the accounting policy for our current expected credit loss reserve and our other significant accounting policies.
 
66

Table of Contents
VI. Loan Portfolio Details
 
The following table provides details of our loan portfolio, on a loan-by-loan basis, as of June 30, 2020 ($ in millions):
 
   
Loan Type
(1)
 
Origination
Date
(2)
 
Total
Loan
(3)(4)
   
Principal
Balance
(4)
   
Net Book
Value
   
Cash
Coupon
(5)
   
All-in
Yield
(5)
   
Maximum
Maturity
(6)
 
                Location                
 
Property
Type
 
Loan Per
SQFT / Unit / Key
 
LTV
(2)
   
Risk
Rating
1
 
Senior loan
 
8/14/2019
 
$
1,333.1
 
 
$
1,333.1
 
 
$
1,323.2
 
 
 
L + 2.50%
 
 
 
L + 2.85%
 
 
12/23/2024
 
Dublin - IE
 
Office
 
$460 / sqft
 
 
74%
 
 
3
2
 
Senior loan
 
3/22/2018
 
 
979.9
 
 
 
979.9
 
 
 
976.7
 
 
 
L + 3.15%
 
 
 
L + 3.37%
 
 
3/15/2023
 
Diversified - Spain
 
Mixed-Use
 
n/a
 
 
71%
 
 
4
3
 
Senior loan
 
11/25/2019
 
 
724.2
 
 
 
625.1
 
 
 
625.1
 
 
 
L + 2.30%
 
 
 
L + 2.75%
 
 
12/9/2024
 
New York
 
Office
 
$896 / sqft
 
 
65%
 
 
3
4
 
Senior loan
 
5/11/2017
 
 
646.8
 
 
 
615.2
 
 
 
614.4
 
 
 
L + 3.40%
 
 
 
L + 3.57%
 
 
6/10/2023
 
Washington DC
 
Office
 
$302 / sqft
 
 
62%
 
 
3
5
 
Senior loan
(4)
 
8/6/2015
 
 
458.3
 
 
 
458.3
 
 
 
83.7
 
 
 
5.75%
 
 
 
5.77%
 
 
10/29/2022
 
Diversified - EUR
 
Other
 
n/a
 
 
71%
 
 
3
6
 
Senior loan
 
8/22/2018
 
 
362.5
 
 
 
349.8
 
 
 
348.4
 
 
 
L + 3.15%
 
 
 
L + 3.49%
 
 
8/9/2023
 
Maui
 
Hospitality
 
$454,293 / key
 
 
61%
 
 
4
7
 
Senior loan
 
10/23/2018
 
 
352.4
 
 
 
345.3
 
 
 
344.8
 
 
 
L + 3.40%
 
 
 
L + 3.87%
 
 
10/23/2021
 
New York
 
Mixed-Use
 
$585 / sqft
 
 
65%
 
 
3
8
 
Senior loan
 
4/11/2018
 
 
355.0
 
 
 
344.5
 
 
 
343.8
 
 
 
L + 2.85%
 
 
 
L + 3.10%
 
 
5/1/2023
 
New York
 
Office
 
$437 / sqft
 
 
71%
 
 
2
9
 
Senior loan
 
1/11/2019
 
 
297.7
 
 
 
297.7
 
 
 
294.5
 
 
 
L + 4.35%
 
 
 
L + 4.70%
 
 
1/11/2026
 
Diversified - UK
 
Other
 
$294 / sqft
 
 
74%
 
 
4
10
 
Senior loan
 
11/30/2018
 
 
292.9
 
 
 
281.4
 
 
 
279.9
 
 
 
L + 2.85%
 
 
 
L + 3.20%
 
 
12/9/2023
 
New York
 
Hospitality
 
$301,581 / key
 
 
73%
 
 
5
11
 
Senior loan
 
2/27/2020
 
 
300.0
 
 
 
279.0
 
 
 
276.5
 
 
 
L + 2.70%
 
 
 
L + 3.03%
 
 
3/9/2025
 
New York
 
Mixed-Use
 
$875 / sqft
 
 
59%
 
 
3
12
 
Senior loan
 
7/31/2018
 
 
279.5
 
 
 
276.8
 
 
 
275.5
 
 
 
L + 3.10%
 
 
 
L + 3.52%
 
 
8/9/2022
 
San Francisco
 
Office
 
$698 / sqft
 
 
50%
 
 
2
13
 
Senior loan
 
12/11/2018
 
 
310.0
 
 
 
254.3
 
 
 
252.6
 
 
 
L + 2.55%
 
 
 
L + 2.96%
 
 
12/9/2023
 
Chicago
 
Office
 
$214 / sqft
 
 
78%
 
 
3
14
 
Senior loan
 
11/30/2018
 
 
253.9
 
 
 
248.2
 
 
 
247.0
 
 
 
L + 2.80%
 
 
 
L + 3.17%
 
 
12/9/2023
 
San Francisco
 
Hospitality
 
$364,513 / key
 
 
73%
 
 
4
15
 
Senior loan
 
9/23/2019
 
 
280.9
 
 
 
234.3
 
 
 
231.9
 
 
 
L + 3.00%
 
 
 
L + 3.22%
 
 
11/15/2024
 
Diversified - Spain
 
Hospitality
 
$125,124 / key
 
 
62%
 
 
4
16
 
Senior loan
 
5/9/2018
 
 
242.9
 
 
 
232.9
 
 
 
232.6
 
 
 
L + 2.60%
 
 
 
L + 3.13%
 
 
5/9/2023
 
New York
 
Industrial
 
$66 / sqft
 
 
70%
 
 
2
17
 
Senior loan
 
10/23/2018
 
 
290.4
 
 
 
230.8
 
 
 
229.4
 
 
 
L + 2.80%
 
 
 
L + 2.89%
 
 
11/9/2024
 
Atlanta
 
Office
 
$215 / sqft
 
 
64%
 
 
2
18
 
Senior loan
(4)
 
8/7/2019
 
 
745.8
 
 
 
226.5
 
 
 
43.1
 
 
 
L + 3.12%
 
 
 
L + 3.48%
 
 
9/9/2025
 
Los Angeles
 
Office
 
$153 / sqft
 
 
59%
 
 
3
19
 
Senior loan
 
9/30/2019
 
 
305.5
 
 
 
226.4
 
 
 
226.5
 
 
 
L + 3.66%
 
 
 
L + 3.75%
 
 
9/9/2024
 
Chicago
 
Office
 
$196 / sqft
 
 
58%
 
 
3
20
 
Senior loan
 
4/17/2018
 
 
225.0
 
 
 
224.8
 
 
 
224.6
 
 
 
L + 3.25%
 
 
 
L + 3.47%
 
 
5/9/2023
 
New York
 
Office
 
$209 / sqft
 
 
45%
 
 
2
21
 
Senior loan
 
7/20/2017
 
 
249.5
 
 
 
218.6
 
 
 
218.3
 
 
 
L + 4.80%
 
 
 
L + 5.74%
 
 
8/9/2022
 
San Francisco
 
Office
 
$363 / sqft
 
 
58%
 
 
2
22
 
Senior loan
 
6/23/2015
 
 
209.9
 
 
 
209.9
 
 
 
209.5
 
 
 
L + 3.65%
 
 
 
L + 3.91%
 
 
5/8/2022
 
Washington DC
 
Office
 
$235 / sqft
 
 
72%
 
 
2
23
 
Senior loan
 
12/12/2019
 
 
260.5
 
 
 
200.3
 
 
 
199.4
 
 
 
L + 2.40%
 
 
 
L + 2.68%
 
 
12/9/2024
 
New York
 
Office
 
$95 / sqft
 
 
42%
 
 
1
24
 
Senior loan
 
8/31/2017
 
 
203.0
 
 
 
194.7
 
 
 
194.4
 
 
 
L + 2.50%
 
 
 
L + 2.75%
 
 
9/9/2023
 
Orange County
 
Office
 
$227 / sqft
 
 
64%
 
 
3
25
 
Senior loan
 
12/22/2016
 
 
204.5
 
 
 
190.2
 
 
 
190.1
 
 
 
L + 2.90%
 
 
 
L + 2.98%
 
 
12/9/2022
 
New York
 
Office
 
$267 / sqft
 
 
64%
 
 
3
26
 
Senior loan
 
6/27/2019
 
 
215.4
 
 
 
188.9
 
 
 
187.4
 
 
 
L + 2.80%
 
 
 
L + 3.16%
 
 
8/15/2026
 
Berlin - DEU
 
Office
 
$405 / sqft
 
 
62%
 
 
3
27
 
Senior loan
 
11/5/2019
 
 
216.1
 
 
 
188.5
 
 
 
186.7
 
 
 
L + 3.85%
 
 
 
L + 4.45%
 
 
2/21/2025
 
Diversified - IT
 
Industrial
 
$373 / sqft
 
 
66%
 
 
3
28
 
Senior loan
 
6/4/2018
 
 
187.8
 
 
 
187.8
 
 
 
187.2
 
 
 
L + 3.50%
 
 
 
L + 3.86%
 
 
6/9/2024
 
New York
 
Hospitality
 
$309,308 / key
 
 
52%
 
 
4
29
 
Senior loan
 
4/9/2018
 
 
1,486.5
 
 
 
185.0
 
 
 
173.1
 
 
 
L + 8.50%
 
 
 
L + 10.64%
 
 
6/9/2025
 
New York
 
Office
 
$525 / sqft
 
 
48%
 
 
2
30
 
Senior loan
 
9/25/2019
 
 
182.5
 
 
 
182.5
 
 
 
181.3
 
 
 
L + 4.35%
 
 
 
L + 4.93%
 
 
9/26/2023
 
London - UK
 
Office
 
$832 / sqft
 
 
72%
 
 
3
 
continued…
 
67

Table of Contents
   
Loan Type
(1)
 
Origination
Date
(2)
 
Total
Loan
(3)(4)
   
Principal
Balance
(4)
   
Net Book
Value
   
Cash
Coupon
(5)
   
All-in
Yield
(5)
   
Maximum
Maturity
(6)
 
                Location                
 
Property
Type
 
Loan Per
SQFT / Unit / Key
 
LTV
(2)
   
Risk
Rating
31
 
Senior loan
 
11/23/2018
 
 
184.4
 
 
 
180.0
 
 
 
178.5
 
 
 
L + 2.62%
 
 
 
L + 2.87%
 
 
2/15/2024
 
Diversified - UK
 
Office
 
$1,091 / sqft
 
 
50%
 
 
3
32
 
Senior loan
 
4/3/2018
 
 
178.6
 
 
 
177.3
 
 
 
176.9
 
 
 
L + 2.75%
 
 
 
L + 3.06%
 
 
4/9/2024
 
Dallas
 
Mixed-Use
 
$502 / sqft
 
 
64%
 
 
3
33
 
Senior loan
 
9/26/2019
 
 
175.0
 
 
 
175.0
 
 
 
174.3
 
 
 
L + 3.10%
 
 
 
L + 3.54%
 
 
1/9/2023
 
New York
 
Office
 
$256 / sqft
 
 
65%
 
 
3
34
 
Senior loan
 
9/14/2018
 
 
174.1
 
 
 
174.1
 
 
 
173.3
 
 
 
L + 3.50%
 
 
 
L + 3.85%
 
 
9/14/2023
 
Canberra - AU
 
Mixed-Use
 
$401 / sqft
 
 
68%
 
 
3
35
 
Senior loan
 
12/21/2017
 
 
197.5
 
 
 
161.8
 
 
 
161.4
 
 
 
L + 2.65%
 
 
 
L + 3.06%
 
 
1/9/2023
 
Atlanta
 
Office
 
$121 / sqft
 
 
51%
 
 
2
36
 
Senior loan
 
9/4/2018
 
 
172.7
 
 
 
156.8
 
 
 
156.0
 
 
 
L + 3.00%
 
 
 
L + 3.39%
 
 
9/9/2023
 
Las Vegas
 
Hospitality
 
$189,812 / key
 
 
70%
 
 
4
37
 
Senior loan
 
8/23/2017
 
 
165.0
 
 
 
153.0
 
 
 
152.9
 
 
 
L + 3.25%
 
 
 
L + 3.58%
 
 
10/9/2022
 
Los Angeles
 
Office
 
$311 / sqft
 
 
74%
 
 
2
38
 
Senior loan
(4)
 
11/22/2019
 
 
470.0
 
 
 
146.2
 
 
 
28.3
 
 
 
L + 3.70%
 
 
 
L + 4.06%
 
 
12/9/2025
 
Los Angeles
 
Office
 
$146 / sqft
 
 
69%
 
 
3
39
 
Senior loan
 
12/6/2019
 
 
142.6
 
 
 
142.6
 
 
 
141.5
 
 
 
L + 2.80%
 
 
 
L + 3.31%
 
 
12/5/2024
 
London - UK
 
Office
 
$944 / sqft
 
 
75%
 
 
3
40
 
Senior loan
 
12/20/2019
 
 
139.3
 
 
 
139.3
 
 
 
138.1
 
 
 
L + 3.10%
 
 
 
L + 3.32%
 
 
12/18/2026
 
London - UK
 
Office
 
$693 / sqft
 
 
75%
 
 
3
41
 
Senior loan
 
11/16/2018
 
 
211.9
 
 
 
137.9
 
 
 
136.3
 
 
 
L + 4.10%
 
 
 
L + 4.69%
 
 
12/9/2023
 
Fort Lauderdale
 
Mixed-Use
 
$388 / sqft
 
 
59%
 
 
3
42
 
Senior loan
 
5/11/2017
 
 
135.9
 
 
 
135.4
 
 
 
135.1
 
 
 
L + 3.40%
 
 
 
L + 3.64%
 
 
6/10/2023
 
Washington DC
 
Office
 
$311 / sqft
 
 
38%
 
 
2
43
 
Senior loan
 
11/14/2017
 
 
133.0
 
 
 
133.0
 
 
 
132.8
 
 
 
L + 2.75%
 
 
 
L + 3.00%
 
 
6/9/2023
 
Los Angeles
 
Hospitality
 
$532,000 / key
 
 
56%
 
 
3
44
 
Senior loan
 
1/17/2020
 
 
203.0
 
 
 
131.8
 
 
 
130.4
 
 
 
L + 2.75%
 
 
 
L + 3.07%
 
 
2/9/2025
 
New York
 
Mixed-Use
 
$109 / sqft
 
 
43%
 
 
3
45
 
Senior loan
 
9/5/2019
 
 
198.4
 
 
 
130.0
 
 
 
128.3
 
 
 
L + 2.75%
 
 
 
L + 3.24%
 
 
9/9/2024
 
New York
 
Office
 
$811 / sqft
 
 
62%
 
 
3
46
 
Senior loan
 
12/14/2018
 
 
135.6
 
 
 
123.6
 
 
 
123.3
 
 
 
L + 2.90%
 
 
 
L + 3.27%
 
 
1/9/2024
 
Diversified - US
 
Industrial
 
$49 / sqft
 
 
57%
 
 
3
47
 
Senior loan
 
11/27/2019
 
 
146.3
 
 
 
122.6
 
 
 
121.3
 
 
 
L + 2.75%
 
 
 
L + 3.13%
 
 
12/9/2024
 
Minneapolis
 
Office
 
$123 / sqft
 
 
64%
 
 
3
48
 
Senior loan
 
6/1/2018
 
 
125.3
 
 
 
117.9
 
 
 
117.2
 
 
 
L + 3.40%
 
 
 
L + 3.74%
 
 
5/28/2023
 
London - UK
 
Office
 
$800 / sqft
 
 
70%
 
 
1
49
 
Senior loan
 
6/28/2019
 
 
125.0
 
 
 
117.2
 
 
 
116.7
 
 
 
L + 2.75%
 
 
 
L + 2.91%
 
 
2/1/2024
 
Los Angeles
 
Office
 
$591 / sqft
 
 
48%
 
 
3
50
 
Senior loan
 
3/10/2020
 
 
140.0
 
 
 
115.9
 
 
 
115.6
 
 
 
L + 2.50%
 
 
 
L + 2.67%
 
 
1/9/2025
 
New York
 
Mixed-Use
 
$75 / sqft
 
 
53%
 
 
3
51
 
Senior loan
 
4/25/2019
 
 
210.0
 
 
 
113.6
 
 
 
112.8
 
 
 
L + 3.50%
 
 
 
L + 3.75%
 
 
9/1/2025
 
Los Angeles
 
Office
 
$511 / sqft
 
 
73%
 
 
3
52
 
Senior loan
 
7/15/2019
 
 
144.6
 
 
 
113.5
 
 
 
112.5
 
 
 
L + 2.90%
 
 
 
L + 3.25%
 
 
8/9/2024
 
Houston
 
Office
 
$205 / sqft
 
 
58%
 
 
3
53
 
Senior loan
 
4/30/2018
 
 
158.9
 
 
 
112.6
 
 
 
111.6
 
 
 
L + 3.25%
 
 
 
L + 3.51%
 
 
4/30/2023
 
London - UK
 
Office
 
$507 / sqft
 
 
60%
 
 
3
54
 
Senior loan
 
6/28/2019
 
 
181.0
 
 
 
112.0
 
 
 
110.2
 
 
 
L + 3.70%
 
 
 
L + 4.33%
 
 
6/27/2024
 
London - UK
 
Office
 
$365 / sqft
 
 
71%
 
 
3
55
 
Senior loan
 
12/21/2018
 
 
123.1
 
 
 
106.3
 
 
 
105.6
 
 
 
L + 2.60%
 
 
 
L + 3.00%
 
 
1/9/2024
 
Chicago
 
Office
 
$208 / key
 
 
72%
 
 
2
56
 
Senior loan
 
10/16/2018
 
 
113.7
 
 
 
104.8
 
 
 
104.3
 
 
 
L + 3.25%
 
 
 
L + 3.57%
 
 
11/9/2023
 
San Francisco
 
Hospitality
 
$228,253 / key
 
 
72%
 
 
4
57
 
Senior loan
 
10/17/2016
 
 
103.9
 
 
 
103.9
 
 
 
103.9
 
 
 
L + 3.95%
 
 
 
L + 3.96%
 
 
10/21/2021
 
Diversified - UK
 
Self-Storage
 
$143 / sqft
 
 
73%
 
 
3
58
 
Senior loan
 
3/13/2018
 
 
123.0
 
 
 
103.6
 
 
 
103.0
 
 
 
L + 3.00%
 
 
 
L + 3.27%
 
 
4/9/2025
 
Honolulu
 
Hospitality
 
$160,580 / key
 
 
50%
 
 
3
59
 
Senior loan
 
12/19/2018
 
 
106.7
 
 
 
103.0
 
 
 
102.9
 
 
 
L + 2.60%
 
 
 
L + 2.94%
 
 
12/9/2022
 
Chicago
 
Multi
 
$556,723 / unit
 
 
66%
 
 
2
60
 
Senior loan
 
5/16/2014
 
 
100.0
 
 
 
100.0
 
 
 
100.0
 
 
 
L + 3.85%
 
 
 
L + 4.11%
 
 
4/9/2022
 
Miami
 
Office
 
$215 / sqft
 
 
67%
 
 
3
 
continued…
 
68

Table of Contents
   
Loan Type
(1)
 
Origination
Date
(2)
 
Total
Loan
(3)(4)
   
Principal
Balance
(4)
   
Net Book
Value
   
Cash
Coupon
(5)
   
All-in
Yield
(5)
   
Maximum
Maturity
(6)
 
                Location                
 
Property
Type
 
Loan Per
SQFT / Unit / Key
 
LTV
(2)
   
Risk
Rating
61
 
Senior loan
 
3/25/2020
 
 
119.7
 
 
 
97.7
 
 
 
96.6
 
 
 
L + 2.40%
 
 
 
L + 2.78%
 
 
3/31/2025
 
Diversified - NL
 
Multi
 
$119,330 / unit
 
 
65%
 
 
3
62
 
Senior loan
 
11/30/2018
 
 
151.1
 
 
 
97.5
 
 
 
96.7
 
 
 
L + 2.55%
 
 
 
L + 2.80%
 
 
12/9/2024
 
Washington DC
 
Office
 
$305 / sqft
 
 
60%
 
 
3
63
 
Senior loan
 
12/23/2019
 
 
109.7
 
 
 
93.9
 
 
 
93.1
 
 
 
L + 2.70%
 
 
 
L + 3.03%
 
 
1/9/2025
 
Miami
 
Multi
 
$324,861 / unit
 
 
68%
 
 
3
64
 
Senior loan
 
4/12/2018
 
 
103.1
 
 
 
91.8
 
 
 
91.5
 
 
 
L + 2.75%
 
 
 
L + 3.06%
 
 
5/9/2023
 
San Francisco
 
Office
 
$239 / sqft
 
 
72%
 
 
2
65
 
Senior loan
 
3/28/2019
 
 
98.4
 
 
 
91.6
 
 
 
91.4
 
 
 
L + 3.25%
 
 
 
L + 3.40%
 
 
1/9/2024
 
New York
 
Hospitality
 
$236,638 / key
 
 
63%
 
 
4
66
 
Senior loan
(4)
 
9/22/2017
 
 
91.0
 
 
 
90.2
 
 
 
22.4
 
 
 
L + 5.25%
 
 
 
L + 6.69%
 
 
10/9/2022
 
San Francisco
 
Multi
 
$446,078 / unit
 
 
46%
 
 
3
67
 
Senior loan
 
12/10/2018
 
 
110.1
 
 
 
87.7
 
 
 
86.7
 
 
 
L + 2.95%
 
 
 
L + 3.34%
 
 
12/3/2024
 
London - UK
 
Office
 
$419 / sqft
 
 
72%
 
 
3
68
 
Senior loan
 
2/18/2015
 
 
87.7
 
 
 
87.7
 
 
 
87.7
 
 
 
L + 3.75%
 
 
 
L + 4.00%
 
 
10/9/2020
 
Diversified - CA
 
Office
 
$181 / sqft
 
 
71%
 
 
3
69
 
Senior loan
 
8/18/2017
 
 
87.3
 
 
 
87.3
 
 
 
87.2
 
 
 
L + 4.10%
 
 
 
L + 4.80%
 
 
8/18/2022
 
Brussels - BE
 
Office
 
$136 / sqft
 
 
59%
 
 
2
70
 
Senior loan
 
3/31/2017
 
 
96.9
 
 
 
87.0
 
 
 
87.1
 
 
 
L + 4.30%
 
 
 
L + 4.67%
 
 
4/9/2022
 
New York
 
Office
 
$427 / sqft
 
 
64%
 
 
3
71
 
Senior loan
 
11/22/2019
 
 
85.0
 
 
 
85.0
 
 
 
84.7
 
 
 
L + 2.99%
 
 
 
L + 3.27%
 
 
12/1/2024
 
San Jose
 
Multi
 
$317,164 / unit
 
 
62%
 
 
3
72
 
Senior loan
 
6/29/2016
 
 
83.4
 
 
 
80.0
 
 
 
79.9
 
 
 
L + 2.80%
 
 
 
L + 3.28%
 
 
7/9/2021
 
Miami
 
Office
 
$308 / sqft
 
 
64%
 
 
2
73
 
Senior loan
 
6/18/2019
 
 
75.0
 
 
 
75.0
 
 
 
74.4
 
 
 
L + 3.15%
 
 
 
L + 3.15%
 
 
7/9/2024
 
Napa Valley
 
Hospitality
 
$785,340 / key
 
 
74%
 
 
4
74
 
Senior loan
 
2/20/2019
 
 
125.9
 
 
 
72.8
 
 
 
71.5
 
 
 
L + 3.25%
 
 
 
L + 3.89%
 
 
2/19/2024
 
London - UK
 
Office
 
$357 / sqft
 
 
61%
 
 
3
75
 
Senior loan
 
10/17/2018
 
 
80.4
 
 
 
72.2
 
 
 
72.1
 
 
 
L + 2.60%
 
 
 
L + 3.03%
 
 
11/9/2023
 
San Francisco
 
Office
 
$450 / sqft
 
 
68%
 
 
3
76
 
Senior loan
 
6/27/2019
 
 
84.0
 
 
 
71.5
 
 
 
71.2
 
 
 
L + 2.50%
 
 
 
L + 2.77%
 
 
7/9/2024
 
West Palm Beach
 
Office
 
$245 / sqft
 
 
70%
 
 
3
77
 
Senior loan
 
7/26/2018
 
 
84.1
 
 
 
71.1
 
 
 
71.1
 
 
 
L + 2.75%
 
 
 
L + 2.85%
 
 
7/1/2024
 
Columbus
 
Multi
 
$66,984 / unit
 
 
69%
 
 
3
78
 
Senior loan
 
3/21/2018
 
 
74.3
 
 
 
69.4
 
 
 
69.1
 
 
 
L + 3.10%
 
 
 
L + 3.33%
 
 
3/21/2024
 
Jacksonville
 
Office
 
$91 / sqft
 
 
72%
 
 
2
79
 
Senior loan
 
1/30/2020
 
 
104.4
 
 
 
66.7
 
 
 
65.9
 
 
 
L + 2.85%
 
 
 
L + 3.22%
 
 
2/9/2026
 
Honolulu
 
Hospitality
 
$214,341 / key
 
 
63%
 
 
4
80
 
Senior loan
 
4/5/2018
 
 
85.3
 
 
 
65.9
 
 
 
65.7
 
 
 
L + 3.10%
 
 
 
L + 3.51%
 
 
4/9/2023
 
Diversified - US
 
Industrial
 
$24 / sqft
 
 
54%
 
 
3
81
 
Senior loan
 
8/22/2019
 
 
74.3
 
 
 
65.0
 
 
 
64.5
 
 
 
L + 2.55%
 
 
 
L + 2.93%
 
 
9/9/2024
 
Los Angeles
 
Office
 
$389 / sqft
 
 
63%
 
 
3
82
 
Senior loan
 
6/29/2017
 
 
64.2
 
 
 
63.4
 
 
 
63.2
 
 
 
L + 3.40%
 
 
 
L + 3.65%
 
 
7/9/2023
 
New York
 
Multi
 
$184,768 / unit
 
 
69%
 
 
4
83
 
Senior loan
 
10/5/2018
 
 
59.4
 
 
 
59.4
 
 
 
59.1
 
 
 
L + 5.50%
 
 
 
L + 5.65%
 
 
10/5/2021
 
Sydney - AU
 
Office
 
$630 / sqft
 
 
78%
 
 
3
84
 
Senior loan
 
11/30/2016
 
 
65.2
 
 
 
56.7
 
 
 
56.6
 
 
 
L + 3.10%
 
 
 
L + 3.32%
 
 
12/9/2021
 
Chicago
 
Retail
 
$1,167 / sqft
 
 
54%
 
 
4
85
 
Senior loan
 
10/6/2017
 
 
55.9
 
 
 
55.8
 
 
 
55.7
 
 
 
L + 2.95%
 
 
 
L + 3.21%
 
 
10/9/2022
 
Nashville
 
Multi
 
$99,598 / unit
 
 
74%
 
 
2
86
 
Senior loan
 
8/16/2019
 
 
54.3
 
 
 
54.3
 
 
 
54.2
 
 
 
L + 2.75%
 
 
 
L + 2.95%
 
 
9/1/2022
 
Sarasota
 
Multi
 
$238,158 / unit
 
 
76%
 
 
3
87
 
Senior loan
 
11/23/2016
 
 
53.6
 
 
 
53.6
 
 
 
53.5
 
 
 
L + 3.50%
 
 
 
L + 3.80%
 
 
12/9/2022
 
New York
 
Multi
 
$223,254 / unit
 
 
65%
 
 
4
88
 
Senior loan
 
10/31/2018
 
 
63.3
 
 
 
52.8
 
 
 
52.6
 
 
 
L + 5.00%
 
 
 
L + 5.67%
 
 
11/9/2023
 
New York
 
Multi
 
$274,265 / unit
 
 
61%
 
 
3
89
 
Senior loan
 
3/11/2014
 
 
52.8
 
 
 
52.8
 
 
 
52.8
 
 
 
L + 1.84%
 
 
 
L + 1.85%
 
 
11/9/2020
 
New York
 
Multi
 
$593,109 / unit
 
 
65%
 
 
5
90
 
Senior loan
 
6/26/2019
 
 
66.0
 
 
 
51.8
 
 
 
51.3
 
 
 
L + 3.35%
 
 
 
L + 3.66%
 
 
6/20/2024
 
London - UK
 
Office
 
$585 / sqft
 
 
61%
 
 
3
 
continued…
 
69

Table of Contents
   
Loan Type
(1)
 
Origination
Date
(2)
 
Total
Loan
(3)(4)
   
Principal
Balance
(4)
   
Net Book
Value
   
Cash
Coupon
(5)
   
All-in
Yield
(5)
   
Maximum
Maturity
(6)
 
                Location                
 
Property
Type
 
Loan Per
SQFT / Unit / Key
 
LTV
(2)
   
Risk
Rating
91
 
Senior loan
 
8/14/2019
 
 
70.3
 
 
 
51.5
 
 
 
50.9
 
 
 
L + 2.45%
 
 
 
L + 2.87%
 
 
9/9/2024
 
Los Angeles
 
Office
 
$590 / sqft
 
 
57%
 
 
3
92
 
Senior loan
 
6/12/2019
 
 
55.0
 
 
 
48.3
 
 
 
48.2
 
 
 
L + 3.25%
 
 
 
L + 3.37%
 
 
7/1/2022
 
Grand Rapids
 
Multi
 
$92,529 / unit
 
 
69%
 
 
3
93
 
Senior loan
 
5/24/2018
 
 
81.3
 
 
 
46.0
 
 
 
45.6
 
 
 
L + 4.10%
 
 
 
L + 4.59%
 
 
6/9/2023
 
Boston
 
Office
 
$89 / sqft
 
 
55%
 
 
2
94
 
Senior loan
 
10/31/2018
 
 
53.4
 
 
 
45.3
 
 
 
45.3
 
 
 
L + 5.00%
 
 
 
L + 6.15%
 
 
11/9/2023
 
New York
 
Condo
 
$420 / sqft
 
 
64%
 
 
3
95
 
Senior loan
 
9/25/2018
 
 
49.3
 
 
 
45.0
 
 
 
44.8
 
 
 
L + 3.50%
 
 
 
L + 3.79%
 
 
9/1/2023
 
Chicago
 
Multi
 
$61,202 / unit
 
 
70%
 
 
3
96
 
Senior loan
 
11/3/2017
 
 
45.0
 
 
 
44.0
 
 
 
44.0
 
 
 
L + 3.00%
 
 
 
L + 3.08%
 
 
11/1/2022
 
Los Angeles
 
Office
 
$205 / sqft
 
 
50%
 
 
1
97
 
Senior loan
 
2/21/2020
 
 
43.8
 
 
 
43.8
 
 
 
43.6
 
 
 
L + 3.25%
 
 
 
L + 3.58%
 
 
3/1/2025
 
Atlanta
 
Multi
 
$137,304 / unit
 
 
68%
 
 
3
98
 
Senior loan
 
8/29/2017
 
 
51.2
 
 
 
43.5
 
 
 
43.5
 
 
 
L + 3.10%
 
 
 
L + 3.52%
 
 
10/9/2022
 
Southern California
 
Industrial
 
$91 / sqft
 
 
65%
 
 
3
99
 
Senior loan
 
6/26/2015
 
 
41.6
 
 
 
41.0
 
 
 
41.0
 
 
 
L + 3.75%
 
 
 
L + 3.94%
 
 
7/9/2020
 
San Diego
 
Office
 
$187 / sqft
 
 
73%
 
 
3
100
 
Senior loan
 
2/20/2019
 
 
49.4
 
 
 
39.7
 
 
 
39.4
 
 
 
L + 3.50%
 
 
 
L + 3.91%
 
 
3/9/2024
 
Calgary - CAN
 
Office
 
$109 / sqft
 
 
52%
 
 
3
101
 
Senior loan
 
12/27/2016
 
 
39.5
 
 
 
39.5
 
 
 
39.4
 
 
 
L + 3.10%
 
 
 
L + 3.45%
 
 
1/9/2022
 
New York
 
Multi
 
$784,286 / unit
 
 
64%
 
 
3
102
 
Senior loan
 
12/13/2019
 
 
35.9
 
 
 
33.0
 
 
 
32.2
 
 
 
L + 3.55%
 
 
 
L + 4.49%
 
 
6/12/2024
 
Diversified - FR
 
Industrial
 
$23 / sqft
 
 
55%
 
 
3
103
 
Senior loan
 
10/31/2019
 
 
33.9
 
 
 
33.0
 
 
 
32.9
 
 
 
L + 3.25%
 
 
 
L + 3.34%
 
 
11/1/2024
 
Raleigh
 
Multi
 
$162,626 / unit
 
 
52%
 
 
3
104
 
Senior loan
 
10/31/2019
 
 
31.5
 
 
 
31.3
 
 
 
31.3
 
 
 
L + 3.25%
 
 
 
L + 3.33%
 
 
11/1/2024
 
Atlanta
 
Multi
 
$164,816 / unit
 
 
60%
 
 
3
105
 
Senior loan
 
8/14/2019
 
 
31.0
 
 
 
31.0
 
 
 
31.0
 
 
 
L + 5.00%
 
 
 
L + 6.02%
 
 
8/14/2020
 
Orangeburg
 
Other
 
$150 / sqft
 
 
36%
 
 
3
106
 
Senior loan
 
10/31/2019
 
 
30.2
 
 
 
29.6
 
 
 
29.5
 
 
 
L + 3.25%
 
 
 
L + 3.33%
 
 
11/1/2024
 
Austin
 
Multi
 
$156,642 / unit
 
 
52%
 
 
3
107
 
Senior loan
 
6/26/2019
 
 
28.0
 
 
 
28.0
 
 
 
28.0
 
 
 
L + 3.25%
 
 
 
L + 3.90%
 
 
10/1/2020
 
Lake Charles
 
Multi
 
$104,478 / unit
 
 
73%
 
 
2
108
 
Senior loan
 
10/31/2019
 
 
27.2
 
 
 
27.2
 
 
 
27.1
 
 
 
L + 3.25%
 
 
 
L + 3.32%
 
 
11/1/2024
 
Austin
 
Multi
 
$135,084 / unit
 
 
53%
 
 
3
109
 
Senior loan
 
5/31/2019
 
 
24.4
 
 
 
24.4
 
 
 
24.4
 
 
 
L + 4.00%
 
 
 
L + 4.20%
 
 
6/1/2022
 
Denver
 
Multi
 
$162,720 / unit
 
 
59%
 
 
2
110
 
Senior loan
 
12/15/2017
 
 
22.5
 
 
 
22.5
 
 
 
22.5
 
 
 
L + 3.50%
 
 
 
L + 3.50%
 
 
12/9/2020
 
Diversified - US
 
Hospitality
 
$340,809 / key
 
 
50%
 
 
3
111
 
Senior loan
 
3/24/2020
 
 
22.0
 
 
 
22.0
 
 
 
22.0
 
 
 
L + 3.25%
 
 
 
L + 3.26%
 
 
10/1/2021
 
San Jose
 
Multi
 
$400,000 / unit
 
 
58%
 
 
3
112
 
Senior loan
 
12/23/2019
 
 
26.2
 
 
 
20.5
 
 
 
20.3
 
 
 
L + 2.85%
 
 
 
L + 3.21%
 
 
1/9/2025
 
Miami
 
Office
 
$344 / sqft
 
 
68%
 
 
3
113
 
Senior loan
 
2/26/2020
 
 
20.4
 
 
 
20.4
 
 
 
20.4
 
 
 
L + 2.80%
 
 
 
L + 3.27%
 
 
3/1/2021
 
Atlanta
 
Multi
 
$85,356 / unit
 
 
36%
 
 
1
114
 
Senior loan
 
6/15/2018
 
 
22.0
 
 
 
20.4
 
 
 
20.5
 
 
 
L + 3.35%
 
 
 
L + 3.79%
 
 
7/1/2022
 
Phoenix
 
Multi
 
$71,430 / unit
 
 
78%
 
 
3
115
 
Senior loan
 
3/8/2017
 
 
20.1
 
 
 
20.1
 
 
 
20.1
 
 
 
4.79%
(7)
 
 
 
5.12%
(7)
 
 
12/23/2021
 
Montreal - CAN
 
Office
 
$55 / sqft
 
 
45%
 
 
2
116
 
Senior loan
 
4/26/2019
 
 
20.0
 
 
 
20.0
 
 
 
19.9
 
 
 
L + 2.93%
 
 
 
L + 3.38%
 
 
5/1/2024
 
Nashville
 
Multi
 
$198,020 / unit
 
 
73%
 
 
2
117
 
Senior loan
 
12/21/2018
 
 
22.9
 
 
 
20.0
 
 
 
19.9
 
 
 
L + 3.25%
 
 
 
L + 3.48%
 
 
1/1/2024
 
Daytona Beach
 
Multi
 
$74,627 / unit
 
 
77%
 
 
3
118
 
Senior loan
 
3/30/2016
 
 
15.8
 
 
 
15.8
 
 
 
16.0
 
 
 
5.15%
 
 
 
5.27%
 
 
9/4/2020
 
Diversified - CAN
 
Self-Storage
 
$3,451 / unit
 
 
56%
 
 
1
119
 
Senior loan
 
10/20/2017
 
 
17.2
 
 
 
15.1
 
 
 
15.0
 
 
 
L + 4.25%
 
 
 
L + 4.35%
 
 
11/1/2021
 
Houston
 
Multi
 
$119,444 / unit
 
 
56%
 
 
2
120
 
Senior loan
 
6/21/2019
 
 
14.8
 
 
 
14.5
 
 
 
14.4
 
 
 
L + 3.30%
 
 
 
L + 3.41%
 
 
7/1/2022
 
Portland
 
Multi
 
$130,180 / unit
 
 
66%
 
 
2
 
continued…
 
70

Table of Contents
   
Loan Type
(1)
 
Origination
Date
(2)
 
Total
Loan
(3)(4)
   
Principal
Balance
(4)
   
Net Book
Value
   
Cash
Coupon
(5)
   
All-in
Yield
(5)
   
Maximum
Maturity
(6)
 
                Location                
 
Property
Type
 
Loan Per
SQFT / Unit / Key
 
LTV
(2)
   
Risk
Rating
121
 
Senior loan
 
4/30/2019
 
 
15.5
 
 
 
14.4
 
 
 
14.3
 
 
 
L + 3.00%
 
 
 
L + 3.32%
 
 
5/1/2024
 
Houston
 
Multi
 
$46,543 / unit
 
 
78%
 
 
3
122
 
Senior loan
 
5/22/2014
 
 
14.0
 
 
 
14.0
 
 
 
14.0
 
 
 
L + 2.90%
 
 
 
L + 3.15%
 
 
6/15/2021
 
Orange County
 
Office
 
$25 / sqft
 
 
74%
 
 
2
123
 
Senior loan
 
2/28/2019
 
 
15.3
 
 
 
13.9
 
 
 
13.9
 
 
 
L + 3.00%
 
 
 
L + 3.29%
 
 
3/1/2024
 
San Antonio
 
Multi
 
$60,621 / unit
 
 
75%
 
 
3
124
 
Senior loan
 
10/1/2019
 
 
341.7
 
 
 
12.8
 
 
 
9.2
 
 
 
L + 3.75%
 
 
 
L + 4.25%
 
 
10/9/2025
 
Atlanta
 
Mixed-Use
 
$505 / sqft
 
 
70%
 
 
3
125
 
Senior loan
 
5/30/2018
 
 
10.1
 
 
 
10.1
 
 
 
10.1
 
 
 
L + 4.15%
 
 
 
L + 4.41%
 
 
6/1/2021
 
Phoenix
 
Multi
 
$112,222 / unit
 
 
74%
 
 
2
126
 
Senior loan
 
9/1/2016
 
 
6.1
 
 
 
6.1
 
 
 
6.2
 
 
 
L + 4.20%
 
 
 
L + 4.39%
 
 
9/1/2022
 
Atlanta
 
Multi
 
$56,544 / unit
 
 
72%
 
 
1
127
 
Senior loan
 
11/30/2018
 
 
3.5
 
 
 
3.5
 
 
 
3.6
 
 
 
L + 2.95%
 
 
 
L + 4.20%
 
 
10/1/2023
 
Las Vegas
 
Multi
 
$7,289 / unit
 
 
70%
 
 
2
128
 
Senior loan
(4)
 
3/23/2020
 
 
348.6
 
 
 
0.0
 
 
 
(1.1
 
 
L + 3.75%
 
 
 
L + 4.38%
 
 
1/9/2025
 
Nashville
 
Mixed-Use
 
$348 / sqft
 
 
78%
 
 
3
 
CECL reserve
       
 
(178.1
               
     
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
       
 
 
   
 
 
Loans receivable, net
   
$
21,717.3
 
 
$
17,174.2
 
 
$
16,161.4
 
 
 
L + 3.23%
 
 
 
L + 3.58%
 
 
3.5 yrs
       
 
65%
 
 
3.0
     
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
       
 
 
   
 
 
 
(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. Origination dates are subsequently updated to reflect material loan modifications.
(3)
Total loan amount reflects outstanding principal balance as well as any related unfunded loan commitment.
(4)
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, 2020, five loans in our portfolio have been financed with an aggregate $739.6 million of non-consolidated senior interest, which are included in the table above. Portfolio excludes our $82.0 million subordinate position in the $857.3 million 2018 Single Asset Securitization. Refer to Notes 4 and 15 to our consolidated financial statements for details of the 2018 Single Asset Securitization.
(5)
The weighted-average cash coupon and all-in yield are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR, GBP LIBOR, EURIBOR, BBSY, and CDOR, as applicable to each loan. As of June 30, 2020, 97% of our loans by total loan exposure earned a floating rate of interest, primarily indexed to USD LIBOR, and $13.0 billion of such loans earned interest based on floors that are above the applicable index. The other 3% of our loans earned a fixed rate of interest, which we reflect as a spread over the relevant floating benchmark rates, as of June 30, 2020, for purposes of the weighted-averages. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.
(6)
Maximum maturity assumes all extension options are exercised, however our loans may be repaid prior to such date.
(7)
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.
 
71

Table of Contents
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Risk
Investment Portfolio Net Interest Income
Generally, our business model is such that rising interest rates will increase our net income (loss), while declining interest rates will decrease net income (loss). As of June 30, 2020, 97% of our investments by total investment 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, 2020, the remaining 3% of our investments by total investment 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.
Certain jurisdictions are currently reforming or phasing out their Interbank Offered Rates, or IBORS, including, without limitation, the London Interbank Offered Rate, Euro Interbank Offered Rate, the Canadian Dollar Offered Rate and the Australian Bank Bill Swap Reference Rate. The timing of the anticipated reforms or phase-outs vary by jurisdiction, with most of the reforms or phase-outs currently scheduled to take effect at the end of calendar year 2021. We are evaluating the operational impact of such changes on existing transactions and contractual arrangements and managing transition efforts. Refer to “Part I. Item 1A. Risk Factors — Risks Related to Our Lending and Investment Activities — The expected discontinuation of currently used financial reference rates and use of alternative replacement reference rates may adversely affect interest expense related to our loans and investments or otherwise adversely affect our results of operations, cash flows and the market value of our investments.” of our Annual Report on Form 10-K for the year ended December 31, 2019.
 
 
72

Table of Contents
The following table projects the impact on our interest income and expense, net of incentive fees, for the twelve-month period following June 30, 2020, assuming an immediate increase or decrease of both 25 and 50 basis points in the applicable interest rate benchmark by currency ($ in thousands):
 
    
Assets (Liabilities)
  Sensitive to Changes in  

Interest Rates
(1)(2)(3)
          
Interest Rate Sensitivity as of June 30, 2020
 
          
Increase in Rates
   
Decrease in Rates
(4)
 
Currency
        
      25 Basis      

Points
   
      50 Basis      

Points
   
      25 Basis      

Points
   
    50 Basis      

Points
 
USD
   $ 12,520,462       Income      $ 7,510     $ 15,440     $ (4,652   $ (4,652
     (10,440,646     Expense        (17,202     (34,851     11,164       11,164  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
   $ 2,079,816       Net interest      $ (9,692   $ (19,411   $ 6,512     $ 6,512  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
EUR
   $ 3,142,835       Income      $ —       $ 1,350     $ —       $ —    
     (2,494,978     Expense        —         (1,068     —         —    
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
   $ 647,857       Net interest      $ —       $ 282     $ —       $ —    
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
GBP
   $ 1,600,788       Income      $ 1,853     $ 4,028     $ (908   $ (908
     (1,014,982     Expense        (2,030     (4,060     1,144       1,144  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
   $ 585,806       Net interest      $ (177   $ (32   $ 236     $ 236  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
AUD
   $ 233,425       Income      $ —       $ —       $ —       $ —    
     (169,299     Expense        (339     (677     202       202  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
   $ 64,126       Net interest      $ (339   $ (677   $ 202     $ 202  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
CAD
(5)
   $ 41,188       Income      $ 3     $ 6     $ (3   $ (6
     (45,384     Expense        (91     (182     91       182  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
   $ (4,196     Net interest      $ (88   $ (176   $ 88     $ 176  
  
 
 
      
 
 
   
 
 
   
 
 
   
 
 
 
       Total net interest      $ (10,296   $ (20,014   $ 7,038     $ 7,126  
       
 
 
   
 
 
   
 
 
   
 
 
 
 
(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. Increases (decreases) in interest income and expense are presented net of incentive fees. In addition, $13.0 billion of our loans earned interest based on floors that are above the applicable index as of June 30, 2020. Refer to Note 11 to our consolidated financial statements for additional details of our incentive fee calculation.
(2)
Includes investment exposure to the 2018 Single Asset Securitization. Refer to Notes 4 and 15 to our consolidated financial statements for details of the subordinate position we own in the 2018 Single Asset Securitization.
(3)
Includes amounts outstanding under secured debt agreements, non-consolidated senior interests, securitized debt obligations, non-consolidated securitized debt obligations, and secured term loans.
(4)
Decrease in rates assumes the applicable benchmark rate for each currency does not decrease below 0%.
(5)
Liabilities balance includes two interest rate swaps totaling C$17.3 million ($12.7 million as of June 30, 2020) that are used to hedge a portion of our fixed rate debt.
Investment Portfolio Value
As of June 30, 2020, 3% of our investments by investment 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 investments to maturity and so do not expect to realize gains or losses on our fixed rate investment 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.
 
73

Table of Contents
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.
The COVID-19 pandemic has significantly impacted the commercial real estate markets, causing reduced occupancy, requests from tenants for rent deferral or abatement, and delays in construction and development projects currently planned or underway. These negative conditions have persisted, and in the future may continue to persist and impair our borrowers’ ability to pay principal and interest due to us under our loan agreements. We maintain a robust asset management relationship with our borrowers and have utilized these relationships to address the potential impacts of the COVID-19 pandemic on our loans secured by properties experiencing cash flow pressure, most significantly hospitality assets. Some of our borrowers have indicated that due to the impact of the COVID-19 pandemic, they will be unable to timely execute their business plans, have had to temporarily close their businesses, or have experienced other negative business consequences and have requested temporary interest deferral or forbearance, or other modifications of their loans. During the three months ended June 30, 2020, we closed 13 loan modifications, representing an aggregate principal balance of $2.4 billion. The loan modifications included term extensions, interest rate changes, repurposing of reserves, temporary deferrals of interest, and performance test or covenant waivers, many of which were coupled with additional equity commitments from sponsors.
We are generally encouraged by our borrowers’ initial response to the COVID-19 pandemic’s impacts on their properties. With limited exceptions, we believe our loan sponsors are committed to supporting assets collateralizing our loans through additional equity investments, and that we will benefit from our long-standing core business model of originating senior loans collateralized by large assets in major markets with experienced, well-capitalized institutional sponsors. Our investment portfolio’s low origination weighted-average LTV of 63.6% as of June 30, 2020, reflects significant equity value that our sponsors are motivated to protect through periods of cyclical disruption. While we believe the principal amounts of our loans are generally adequately protected by underlying collateral value, there is a risk that we will not realize the entire principal value of certain investments.
Our Manager’s portfolio monitoring and asset management operations benefit from the deep knowledge, experience, and information advantages derived from its position as part of Blackstone’s real estate platform. Blackstone Real Estate is one of the largest owners and operators of real estate in the world, with a proven track record of successfully navigating market cycles and emerging stronger through periods of volatility. The market-leading real estate expertise derived from the strength of the Blackstone platform deeply informs our credit and underwriting process, and gives us the tools to expertly asset manage our portfolio and work with our borrowers throughout periods of economic stress and uncertainty.
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.
The COVID-19 pandemic has resulted in extreme volatility in a variety of global markets, including the real estate-related debt markets. U.S. financial markets, in particular, are experiencing limited liquidity and forced selling by certain market participants with insufficient liquidity available to meet current obligations has put further downward pressure on asset prices. In reaction to these tumultuous and unpredictable market conditions, banks and other lenders have generally restricted lending activity and requested margin posting or repayments where applicable for secured loans collateralized by assets with depressed valuations.
 
74

Table of Contents
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 generally determined on a commercially reasonable basis. During the three months ended June 30, 2020, we entered into agreements with seven of our secured credit facility lenders, representing an aggregate $7.9 billion of our secured credit facilities, to temporarily suspend credit mark provisions on certain of their portfolio assets in exchange for: (i) cash repayments; (ii) pledges of additional collateral; and (iii) reductions of available borrowings.
Counterparty Risk
The nature of our business requires us to hold our cash and cash equivalents and obtain financing from various financial institutions. This exposes us to the risk that these financial institutions may not fulfill their obligations to us under these various contractual arrangements. We mitigate this exposure by depositing our cash and cash equivalents and entering into financing agreements with high credit-quality institutions.
The nature of our loans and investments also exposes us to the risk that our counterparties do not make required interest and principal payments on scheduled due dates. We seek to manage this risk through a comprehensive credit analysis prior to making an investment and active monitoring of the asset portfolios that serve as our collateral.
Currency Risk
Our loans and investments that are denominated in a foreign currency are also subject to risks related to fluctuations in currency rates. We generally mitigate this exposure by matching the currency of our foreign currency assets to the currency of the borrowings that finance those assets. As a result, we substantially reduce our exposure to changes in portfolio value related to changes in foreign currency rates.
The following table outlines our assets and liabilities that are denominated in a foreign currency (€/£/A$/C$ in thousands):
 
    
June 30, 2020
 
Foreign currency assets
(1)
       2,849,505      £     1,654,698      A$     344,002      C$     108,478  
Foreign currency liabilities
(1)
     (2,220,577      (1,123,093      (245,982      (78,943
Foreign currency contracts - notional
     (620,400      (530,200      (92,800      (24,400
  
 
 
    
 
 
    
 
 
    
 
 
 
Net exposure to exchange rate fluctuations
   8,528      £ 1,405      A$ 5,220      C$ 5,135  
  
 
 
    
 
 
    
 
 
    
 
 
 
____________
           
(1)  
 
Balances include non-consolidated senior interests of £302.0 million
Substantially all of our net asset exposure to the Euro, the British Pound Sterling, the Australian Dollar, and 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.
 
75

Table of Contents
Changes in Internal Control 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.
 
76

Table of Contents
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, 2020, 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 Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2019, as updated by the information disclosed under Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020.
 
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On May 11, 2020, we issued 840,696 shares of our class A common stock to our Manager in satisfaction of $19.3 million of management and incentive fees accrued in the first quarter of 2020. The per share price of $22.92954, was calculated based on the volume-weighted average price on the NYSE of our class A common stock over the five trading days following our April 29, 2020 first quarter 2020 earnings conference call. The issuance of such shares was not registered under the Securities Act of 1933, as amended (the “Securities Act”), because the shares were issued in a transaction by the issuer not involving any public offering exempt from registration under Section 4(a)(2) of the Securities Act.
 
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
None.
 
ITEM 4.
MINE SAFETY DISCLOSURES
Not applicable.
 
ITEM 5.
OTHER INFORMATION
None.
 
77

Table of Contents
ITEM 6.
EXHIBITS
 
    3.1
     
  10.1
     
  10.2
     
  10.3
     
  10.4
     
  10.5
     
  10.6
     
  31.1
     
  31.2
     
  32.1 +
     
  32.2 +
     
101.INS
  
Inline XBRL Instance Document– the instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document
  
101.SCH
  
Inline XBRL Taxonomy Extension Schema Document
  
 
78

Table of Contents
101.CAL
  
Inline XBRL Taxonomy Extension Calculation Linkbase Document
  
101.LAB
  
Inline XBRL Taxonomy Extension Label Linkbase Document
  
101.PRE
  
Inline XBRL Taxonomy Extension Presentation Linkbase Document
  
101.DEF
  
Inline XBRL Taxonomy Extension Definition Linkbase Document
  
104
  
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
  
                        
     
+
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, 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.
 
79

Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
     
BLACKSTONE MORTGAGE TRUST, INC.
July 29, 2020
     
/s/ Stephen D. Plavin
Date
     
Stephen D. Plavin
     
Chief Executive Officer
     
(Principal Executive Officer)
July 29, 2020
     
/s/ Anthony F. Marone, Jr.
Date
     
Anthony F. Marone, Jr.
     
Chief Financial Officer
     
(Principal Financial Officer and
     
Principal Accounting Officer)
 
80