Annual Statements Open main menu

Ladder Capital Corp - Quarter Report: 2022 September (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 September 30, 2022
 
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:
001-36299
 
Ladder Capital Corp
ladr-20220930_g1.jpg
(Exact name of registrant as specified in its charter)
 
Delaware80-0925494
(State or other jurisdiction of
incorporation or organization)
(IRS Employer
Identification No.)
345 Park Avenue,New York,NY10154
(Address of principal executive offices)(Zip Code)
(212) 715-3170
(Registrant’s telephone number, including area code)
 
Securities registered pursuant to Section 12(b) of the Act:
Title of Each ClassTrading Symbol(s)Name of Each Exchange on Which Registered
Class A common stock, $0.001 par valueLADRNew York Stock Exchange


1

Table of Contents
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 filerAccelerated filer
    
Non-accelerated filerSmaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): 
Yes   No
 
Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.
 
Class Outstanding at October 21, 2022
Class A common stock, $0.001 par value 126,564,349
Class B common stock, $0.001 par value 
2

Table of Contents
LADDER CAPITAL CORP
 
FORM 10-Q
September 30, 2022
IndexPage
 
 
 
 
 
 


 



1

Table of Contents
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
 
This Quarterly Report on Form 10-Q (this “Quarterly Report”) includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact contained in this Quarterly Report, including statements regarding our future results of operations and financial position, strategy and plans, and our expectations for future operations, are forward-looking statements. The words “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “might,” “will,” “should,” “can have,” “likely,” “continue,” “design,” and other words and terms of similar expressions are intended to identify forward-looking statements.
 
We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, strategy, short-term and long-term business operations and objectives and financial needs. Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ from those expressed in our forward-looking statements. Our future financial position and results of operations, as well as any forward-looking statements are subject to change and inherent risks and uncertainties. You should consider our forward-looking statements in light of a number of factors that may cause actual results to vary from our forward-looking statements including, but not limited to:
 
risks discussed under the heading “Risk Factors” herein and in our Annual Report on Form 10-K for the year ended December 31, 2021 (“the Annual Report”), as well as our consolidated financial statements, related notes, and the other financial information appearing elsewhere in this Quarterly Report and our other filings with the United States Securities and Exchange Commission (“SEC”);
the persistence of the COVID-19 pandemic, labor shortages, supply chain imbalances, continuing military actions between Russia and Ukraine, inflation, and the potential for a global economic recession;
changes in general economic conditions in our industry and in the commercial finance and the real estate markets;
changes to our business and investment strategy;
our ability to obtain and maintain financing arrangements;
the financing and advance rates for our assets, including the potential effects of the transition to Secured Overnight Financing Rate (“SOFR”) rates from London Interbank Offered Rate (“LIBOR”);
our actual and expected leverage and liquidity;
the adequacy of collateral securing our loan portfolio and a decline in the fair value of our assets;
interest rate mismatches between our assets and our borrowings used to fund such investments;
changes in interest rates and the market value of our assets and the related impacts on our borrowers;
changes in prepayment rates on our mortgages and the loans underlying our commercial mortgage-backed and other asset-backed securities;
the effects of hedging instruments and the degree to which our hedging strategies may or may not protect us from interest rate and credit risk volatility;
the increased rate of default or decreased recovery rates on our assets;
the adequacy of our policies, procedures and systems for managing risk effectively;
a potential downgrade in the credit ratings assigned to Ladder or our investments;
our compliance with and the impact of and changes in laws, governmental regulations, tax laws and rates, accounting guidance and similar matters;
our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability and the ability of our subsidiaries to operate in compliance with REIT requirements;
our ability and the ability of our subsidiaries to maintain our and their exemptions from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
the effects of climate change or the potential liability relating to environmental matters that impact the value of properties we may acquire or the properties underlying our investments;
the inability of insurance covering real estate underlying our loans and investments to cover all losses;
the availability of investment opportunities in mortgage-related and real estate-related instruments and other securities;
fraud by potential borrowers;
the availability of qualified personnel;
2

Table of Contents
the impact of any tax legislation or IRS guidance;
the degree and nature of our competition; and
the market trends in our industry, interest rates, real estate values and the debt securities markets.
 
You should not rely upon forward-looking statements as predictions of future events. In addition, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. The forward-looking statements contained in this Quarterly Report are made as of the date hereof, and the Company assumes no obligation to update or supplement any forward-looking statements.
3

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

4

Table of Contents
Part I - Financial Information

Item 1. Financial Statements (Unaudited)

The consolidated financial statements of Ladder Capital Corp and the notes related to the foregoing consolidated financial statements are included in this Item.
 
Index to Consolidated Financial Statements (Unaudited)
 




5

Table of Contents
Ladder Capital Corp
Consolidated Balance Sheets
(Dollars in Thousands)
 September 30, 2022(1)December 31, 2021(1)
(Unaudited)
Assets  
Cash and cash equivalents$328,440 $548,744 
Restricted cash28,739 72,802 
Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loans receivable4,019,297 3,553,737 
Allowance for credit losses(18,474)(31,752)
Mortgage loan receivables held for sale27,818 — 
Securities610,545 703,280 
Real estate and related lease intangibles, net769,935 865,694 
Real estate held for sale7,402 25,179 
Investments in and advances to unconsolidated ventures6,006 23,154 
Derivative instruments2,075 402 
Accrued interest receivable20,344 13,645 
Other assets67,845 76,367 
Total assets$5,869,972 $5,851,252 
Liabilities and Equity  
Liabilities  
Debt obligations, net$4,237,886 $4,219,703 
Dividends payable31,432 27,591 
Accrued expenses50,003 40,249 
Other liabilities47,032 50,090 
Total liabilities4,366,353 4,337,633 
Commitments and contingencies (Note 18)
  
Equity  
Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 128,027,478 and 126,852,765 shares issued and 126,564,349 and 125,452,568 shares outstanding
127 126 
Additional paid-in capital1,823,036 1,795,249 
Treasury stock, 1,463,129 and 1,400,197 shares, at cost, respectively
(94,960)(76,324)
Retained earnings (dividends in excess of earnings)(207,434)(207,802)
Accumulated other comprehensive income (loss)(18,811)(4,112)
Total shareholders’ equity1,501,958 1,507,137 
Noncontrolling interests in consolidated ventures1,661 6,482 
Total equity1,503,619 1,513,619 
Total liabilities and equity$5,869,972 $5,851,252 
(1)Includes amounts relating to consolidated variable interest entities. Refer to Note 2 and Note 10.

Refer to the accompanying notes to consolidated financial statements.
6

Table of Contents
Ladder Capital Corp
Consolidated Statements of Income
(Dollars in Thousands, Except Per Share Data)
(Unaudited)
 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Net interest income    
Interest income$77,359 $46,235 $198,832 $123,099 
Interest expense48,471 49,339 138,212 140,538 
Net interest income (expense)28,888 (3,104)60,620 (17,439)
Provision for (release of) loan loss reserves, net1,501 (2,364)1,373 (6,950)
Net interest income (expense) after provision for (release of) loan losses27,387 (740)59,247 (10,489)
Other income (loss)    
Real estate operating income27,679 26,603 82,678 77,320 
Sale of loans, net796 3,293 (2,083)6,685 
Realized gain (loss) on securities285 (75)879 
Unrealized gain (loss) on equity securities(61)— (77)— 
Unrealized gain (loss) on Agency interest-only securities(5)(19)(21)(87)
Realized gain (loss) on sale of real estate, net4,393 17,766 62,101 37,155 
Fee and other income2,697 2,687 12,238 8,422 
Net result from derivative transactions6,567 75 12,381 1,002 
Earnings (loss) from investment in unconsolidated ventures407 533 1,197 1,206 
Gain (loss) on extinguishment of debt— — 685 — 
Total other income (loss)42,482 51,223 169,024 132,582 
Costs and expenses    
Compensation and employee benefits13,806 9,425 59,165 27,436 
Operating expenses5,143 4,418 15,303 12,875 
Real estate operating expenses10,069 6,962 28,928 19,518 
Fee expense1,689 1,638 5,163 5,431 
Depreciation and amortization7,864 9,320 24,764 28,320 
Total costs and expenses38,571 31,763 133,323 93,580 
Income (loss) before taxes31,298 18,720 94,948 28,513 
Income tax expense (benefit)2,613 (212)3,897 (1,308)
Net income (loss)28,685 18,932 91,051 29,821 
Net (income) loss attributable to noncontrolling interests in consolidated ventures(102)(5)(8,388)(408)
Net income (loss) attributable to Class A common shareholders$28,583 $18,927 $82,663 $29,413 
Earnings per share:    
Basic$0.23 $0.15 $0.66 $0.24 
Diluted$0.23 $0.15 $0.66 $0.24 
Weighted average shares outstanding:    
Basic124,278,732 123,729,867 124,393,861 123,917,047 
Diluted125,172,180 124,499,675 125,813,280 124,354,190 

Refer to the accompanying notes to consolidated financial statements.
7

Table of Contents
Ladder Capital Corp
Consolidated Statements of Comprehensive Income
(Dollars in Thousands)
(Unaudited)

 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Net income (loss)$28,685 $18,932 $91,051 $29,821 
Other comprehensive income (loss)    
Unrealized gain (loss) on securities, net of tax:    
Unrealized gain (loss) on real estate securities, available for sale(947)(588)(14,749)8,258 
Reclassification adjustment for (gain) loss included in net income (loss)(9)(285)50 (879)
Total other comprehensive income (loss)(956)(873)(14,699)7,379 
Comprehensive income (loss)27,729 18,059 76,352 37,200 
Comprehensive (income) loss attributable to noncontrolling interest in consolidated ventures(102)(5)(8,388)(408)
Comprehensive income (loss) attributable to Class A common shareholders$27,627 $18,054 $67,964 $36,792 

Refer to the accompanying notes to consolidated financial statements.
8

Table of Contents
Ladder Capital Corp
Consolidated Statements of Changes in Equity
(Dollars and Shares in Thousands)
(Unaudited)

 Shareholders’ Equity    
 
Class A Common Stock
 
Additional Paid-
in-Capital
 
Treasury Stock
Retained Earnings (Dividends in Excess of Earnings)
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Noncontrolling Interests
 
Total Equity
Shares
 
Par
 
 
 
 
Consolidated
Ventures
 
Balance, June 30, 2022126,834 $127 $1,819,298 $(92,302)$(206,922)$(17,855)$7,363 $1,509,709 
Distributions— — — — — — (5,804)(5,804)
Amortization of equity based compensation— — 3,738 — — — — 3,738 
Grants of restricted stock— — — — — — — 
Purchase of treasury stock(266)— — (2,623)— — — (2,623)
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units(3)— — (35)— — — (35)
Forfeitures(6)— — — — — — — 
Dividends declared— — — — (29,095)— — (29,095)
Net income (loss)— — — — 28,583 — 102 28,685 
Other comprehensive income (loss)— — — — — (956)— (956)
Balance, September 30, 2022126,566 $127 $1,823,036 $(94,960)$(207,434)$(18,811)$1,661 $1,503,619 

Refer to the accompanying notes to consolidated financial statements.


















9

Table of Contents

Ladder Capital Corp
Consolidated Statements of Changes in Equity
(Dollars and Shares in Thousands)
(Unaudited)

 Shareholders’ Equity    
 
Class A Common Stock
 
Additional Paid-
in-Capital
 
Treasury Stock
Retained Earnings (Dividends in Excess of Earnings)
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Noncontrolling Interests
 
Total Equity
Shares
 
Par
 
 
 
 
Consolidated
Joint Ventures
 
Balance, June 30, 2021126,242 $127 $1,788,875 $(68,593)$(203,714)$(2,211)$5,381 $1,519,865 
Contributions— — — — — — 1,381 1,381 
Distributions— — — — — — (156)(156)
Amortization of equity based compensation— — 3,072 — — — — 3,072 
Purchase of treasury stock(694)(1)— (7,599)— — — (7,600)
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units(3)— — (36)— — — (36)
Forfeitures(81)— — — — — — — 
Dividends declared— — — — (25,034)— — (25,034)
Net income (loss)— — — — 18,927 — 18,932 
Other comprehensive income (loss)— — — — — (873)— (873)
Balance, September 30, 2021125,464 $126 $1,791,947 $(76,228)$(209,821)$(3,084)$6,611 $1,509,551 

Refer to the accompanying notes to consolidated financial statements.
10

Table of Contents
Ladder Capital Corp
Consolidated Statements of Changes in Equity
(Dollars and Shares in Thousands)
(Unaudited)
 Shareholders’ Equity    
 
Class A Common Stock
Additional Paid-
in-Capital
Treasury Stock
Retained Earnings (Dividends in Excess of Earnings)
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling  Interests
Total Equity
Shares
Par
Consolidated
Ventures
Balance, December 31, 2021125,453 $126 $1,795,249 $(76,324)$(207,802)$(4,112)$6,482 $1,513,619 
Contributions— — — — — — 186 186 
Distributions— — — — — — (13,395)(13,395)
Amortization of equity based compensation— — 27,787 — — — — 27,787 
Grants of restricted stock2,289 — (2)— — — — 
Purchase of treasury stock(721)(1)— (7,278)— — — (7,279)
Re-issuance of treasury stock596 — (1)— — — — 
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units(955)(1)— (11,355)— — — (11,356)
Forfeitures(96)— — — — — — — 
Dividends declared— — — — (82,295)— — (82,295)
Net income (loss)— — — — 82,663 — 8,388 91,051 
Other comprehensive income (loss)— — — — — (14,699)— (14,699)
Balance, September 30, 2022126,566 $127 $1,823,036 $(94,960)$(207,434)$(18,811)$1,661 $1,503,619 

Refer to the accompanying notes to consolidated financial statements.
11

Table of Contents
Ladder Capital Corp
Consolidated Statements of Changes in Equity
(Dollars and Shares in Thousands)
(Unaudited)

 Shareholders’ Equity    
 
Class A Common Stock
Additional Paid-
in-Capital
Treasury Stock
Retained Earnings (Dividends in Excess of Earnings)
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling  Interests
Total Equity
Shares
Par
Consolidated
Joint Ventures
Balance, December 31, 2020126,378 $127 $1,780,074 $(62,859)$(163,717)$(10,463)$5,263 $1,548,425 
Contributions— — — — — — 1,381 1,381 
Distributions— — — — — — (441)(441)
Amortization of equity based compensation— — 11,873 — — — — 11,873 
Purchase of treasury stock(814)(1)— (8,911)— — — (8,912)
Re-issuance of treasury stock748 — (1)— — — — 
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units(440)(1)— (4,457)— — — (4,458)
Forfeitures(408)— — — — — — — 
Dividends declared— — — — (75,517)— — (75,517)
Net income (loss)— — — — 29,413 — 408 29,821 
Other comprehensive income (loss)— — — — — 7,379 — 7,379 
Balance, September 30, 2021125,464 $126 $1,791,947 $(76,228)$(209,821)$(3,084)$6,611 $1,509,551 

Refer to the accompanying notes to consolidated financial statements.


12

Table of Contents
Ladder Capital Corp
Consolidated Statements of Cash Flows
(Dollars in Thousands)
(Unaudited)
 Nine Months Ended September 30,
 20222021
Cash flows from operating activities:  
Net income (loss)$91,051 $29,821 
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: 
(Gain) loss on extinguishment of debt(685)— 
Depreciation and amortization24,764 28,320 
Unrealized (gain) loss on derivative instruments(825)158 
Unrealized (gain) loss on equity securities77 — 
Unrealized (gain) loss on Agency interest-only securities21 87 
Provision for (release of) loan loss reserves1,373 (6,950)
Amortization of equity based compensation27,787 11,873 
Amortization of deferred financing costs included in interest expense12,152 16,477 
Amortization of premium/discount on mortgage loan financing included in interest expense(649)(998)
Amortization of above- and below-market lease intangibles(1,318)(1,440)
(Accretion)/amortization of discount, premium and other fees on loans(14,932)(8,962)
(Accretion)/amortization of discount, premium and other fees on securities(360)176 
Realized (gain) loss on sale of mortgage loan receivables held for sale2,083 (6,685)
Realized (gain) loss on disposition of loan via foreclosure— 26 
Realized (gain) loss on securities75 (879)
Realized (gain) loss on sale of real estate, net(62,101)(37,155)
       (Earnings) loss from investments in unconsolidated ventures in excess of distributions received(572)(1,109)
Insurance proceeds for remediation work due to property damage— 1,345 
Insurance proceeds used for remediation work due to property damage(27)(628)
Origination of mortgage loan receivables held for sale(61,318)(127,034)
Repayment of mortgage loan receivables held for sale68 126 
Proceeds from sales of mortgage loan receivables held for sale29,153 126,599 
Change in deferred tax asset (liability)137 (1,291)
Accrued interest receivable(6,699)1,960 
Other assets5,288 3,246 
Accrued expenses and other liabilities7,673 (1,220)
Net cash provided by (used in) operating activities52,216 25,863 
Cash flows from investing activities:  
Origination of mortgage loan receivables held for investment(1,183,422)(1,292,016)
Repayment of mortgage loan receivables held for investment725,913 797,819 
Proceeds from sale of mortgage loan receivables held for investment— 46,557 
Purchases of real estate securities(68,039)(143,902)
Repayment of real estate securities136,864 135,816 
Basis recovery of interest-only securities3,924 5,304 
Proceeds from sales of real estate securities5,454 364,959 
Purchases of real estate— (20,452)
Capital improvements of real estate(5,657)(2,869)
Proceeds from sale of real estate173,119 135,093 
Capital distribution from investment in unconsolidated ventures2,284 21,281 
Proceeds from sale of FHLB stock2,250 19,165 
Purchase of derivative instruments(942)(69)
13

Table of Contents
 Nine Months Ended September 30,
 20222021
Sale of derivative instruments157 — 
Property insurance proceeds— 634 
Net cash provided by (used in) investing activities(208,095)67,320 
Cash flows from financing activities:  
Deferred financing costs paid(8,177)(2,811)
Proceeds from borrowings under debt obligations1,553,068 3,377,514 
Repayment of borrowings under debt obligations(1,544,204)(3,820,320)
Cash dividends paid to Class A common shareholders(78,454)(75,890)
Capital contributed by noncontrolling interests in consolidated ventures186 1,381 
Capital distributed to noncontrolling interests in consolidated ventures(13,395)(441)
Reissuance of treasury stock(1)(1)
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock(11,356)(4,457)
Purchase of treasury stock(6,158)(8,912)
Issuance of common stock
Net cash provided by (used in) financing activities(108,488)(533,935)
Net increase (decrease) in cash, cash equivalents and restricted cash(264,367)(440,752)
Cash, cash equivalents and restricted cash at beginning of period621,546 1,284,284 
Cash, cash equivalents and restricted cash at end of period$357,179 $843,532 
Non-cash investing and financing activities:  
Securities and derivatives purchased, not settled17 20,621 
Securities and derivatives sold, not settled10 10 
Repurchase of treasury shares, not settled1,121 — 
Repayments in transit of real estate securities (other assets)— 
Repayment in transit of mortgage loans receivable held for investment (other assets)21,319 25,062 
Settlement of mortgage loan receivable held for investment by real estate, net— (43,129)
Real estate acquired in settlement of mortgage loan receivable held for investment, net— 43,750 
Net settlement of sale of real estate, subject to debt - real estate— 11,557 
Net settlement of sale of real estate, subject to debt - debt obligations— (11,557)
Real estate acquired in former unconsolidated venture agreement15,436 — 
Transfer of real estate, net into real estate held for sale(62,814)— 
Dividends declared, not paid31,432 27,165 

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statement of cash flows ($ in thousands):
September 30, 2022September 30, 2021
Cash and cash equivalents$328,440 $758,051 
Restricted cash28,739 85,481 
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows$357,179 $843,532 

Refer to the accompanying notes to consolidated financial statements.


14

Table of Contents
Ladder Capital Corp
Notes to Consolidated Financial Statements
(Unaudited)
 
1. ORGANIZATION AND OPERATIONS
 
Ladder Capital Corp (the “Company”) is an internally-managed real estate investment trust (“REIT”) that is a leader in commercial real estate finance. The Company originates and invests in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. The Company’s investment activities include: (i) the Company’s primary business of originating senior first mortgage fixed and floating rate loans collateralized by commercial real estate with flexible loan structures; (ii) owning and operating commercial real estate, including net leased commercial properties; and (iii) investing in investment grade securities secured by first mortgage loans on commercial real estate. Ladder Capital Corp, as the general partner of Ladder Capital Finance Holdings LLLP (“LCFH” or the “Operating Partnership”), operates the Ladder Capital business through LCFH and its subsidiaries. As of September 30, 2022, Ladder Capital Corp has a 100.0% economic interest in LCFH and controls the management of LCFH as a result of its ability to appoint its board members. Accordingly, Ladder Capital Corp consolidates the financial results of LCFH and its subsidiaries. In addition, Ladder Capital Corp, through certain subsidiaries which are treated as taxable REIT subsidiaries (each a “TRS”), is indirectly subject to U.S. federal, state and local income taxes. Other than such indirect U.S. federal, state and local income taxes, there are no material differences between Ladder Capital Corp’s consolidated financial statements and LCFH’s consolidated financial statements.

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



15

Table of Contents
2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting and Principles of Consolidation
 
The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). In the opinion of management, the unaudited financial information for the interim periods presented in this report reflects all normal and recurring adjustments necessary for a fair statement of results of operations, financial position and cash flows. The interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2021, which are included in the Annual Report, as certain disclosures that would substantially duplicate those contained in the audited consolidated financial statements have not been included in this interim report. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.

The consolidated financial statements include the Company’s accounts and those of its subsidiaries that are majority-owned and/or controlled by the Company and variable interest entities for which the Company has determined itself to be the primary beneficiary, if any. All significant intercompany transactions and balances have been eliminated.
 
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 — Consolidation (“ASC 810”), provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is the entity that has both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE. Refer to Note 10, Consolidated Variable Interest Entities, for further information on the Company’s consolidated variable interest entities.

Provision for Loan Losses

The Company uses a current expected credit loss model (“CECL”) for estimating the provision for loan losses on its loan portfolio. The CECL model requires the consideration of possible credit losses over the life of an instrument and includes a portfolio-based component and an asset-specific component. In compliance with the CECL reporting requirements, the Company supplemented its existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. As part of that effort, the Company engages a third-party service provider to provide market data and a credit loss model. The credit loss model is a forward-looking, econometric, commercial real estate (“CRE”) loss forecasting tool. It is comprised of a probability of default (“PD”) model and a loss given default (“LGD”) model that, layered together with the Company’s loan-level data, selected forward-looking macroeconomic variables, and pool-level mean loss rates, produces life of loan expected losses (“EL”) at the loan and portfolio level. Where management has determined that the credit loss model does not fully capture certain external factors, including portfolio trends or loan-specific factors, a qualitative adjustment to the reserve, is recorded.

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

16

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

A loan is also considered impaired if its terms are modified in a troubled debt restructuring (“TDR”). A TDR occurs when a concession is granted and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loans. Generally, when granting concessions, the Company will seek to protect its position by requiring incremental pay downs, additional collateral or guarantees and, in some cases, lookback features or equity interests to offset concessions granted should conditions impacting the loan improve. The Company’s determination of credit losses is impacted by TDRs whereby loans that have gone through TDRs are considered impaired and are assessed for specific reserves. Loans previously restructured under TDRs that subsequently default are reassessed to incorporate the Company’s current assumptions on expected cash flows and additional provision expense is recorded to the extent necessary.

The Company designates a loan as a non-accrual loan generally when: (i) the principal or coupon interest components of loan payments become 90-days past due; or (ii) in the opinion of the Company, it is doubtful the Company will be able to collect all principal and coupon interest due according to the contractual terms of the loan. Interest income on non-accrual loans in which the Company reasonably expects a full recovery of the loan’s outstanding principal balance is recognized when received in cash. Otherwise, income recognition will be suspended and any cash received will be applied as a reduction to the amortized cost basis. A non-accrual loan is returned to accrual status at such time as the loan becomes contractually current and future principal and coupon interest are reasonably assured to be received in accordance with the contractual loan terms. A loan will be written off when management has determined it is no longer realizable and deemed non-recoverable.

Recent Accounting Pronouncements Pending Adoption

In March 2022, the FASB issued ASU 2022-02 Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, (“ASU 2022-02”). ASU 2022-02 eliminates the recognition and measurement guidance for troubled debt restructuring for creditors that have adopted ASC 326 and requires them to make enhanced disclosures about loan modifications for borrowers experiencing financial difficulty. The standard is effective for fiscal years beginning after December 15, 2022. Early adoption is permitted. The Company does not expect the adoption to have a material impact on the Company’s consolidated financial statements.

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

Any new accounting standards not disclosed above that have been issued or proposed by FASB and that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.
17

Table of Contents
3. MORTGAGE LOAN RECEIVABLES
 
September 30, 2022 ($ in thousands)
Outstanding
Face Amount
Carrying
Value
Weighted
Average
Yield (1)(2)
Remaining
Maturity
(years)(2)
Mortgage loan receivables held for investment, net, at amortized cost:
First mortgage loans$3,964,067 $3,939,239 7.39 %1.4
Mezzanine loans80,125 80,058 10.80 %1.6
Total mortgage loans receivable4,044,192 4,019,297 7.45 %1.4
Allowance for credit lossesN/A(18,474)
Total mortgage loan receivables held for investment, net, at amortized cost4,044,192 4,000,823 
Mortgage loan receivables held for sale:
First mortgage loans31,350 27,818  4.57 %9.4
Total$4,075,542 $4,028,641 (3)7.43 %1.4
(1)Includes the impact from interest rate floors. September 30, 2022 LIBOR and SOFR rates are used to calculate weighted average yield for floating rate loans.
(2)Excludes non-accrual loans of $54.1 million. Refer to “Non-Accrual Status” below for further details.
(3)Net of $24.9 million of deferred origination fees and other items as of September 30, 2022.

As of September 30, 2022, $3.6 billion, or 88.9%, of the outstanding face amount of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates with $2.7 billion linked to LIBOR and $0.9 billion linked to SOFR. Of this $3.6 billion, 99.2% of these variable interest rate mortgage loan receivables were subject to interest rate floors. As of September 30, 2022, $31.4 million or 100%, of the outstanding face amount of our mortgage loan receivables held for sale were at fixed interest rates linked to SOFR.
 
December 31, 2021 ($ in thousands)
Outstanding
Face Amount
Carrying
Value
Weighted
Average
Yield (1)(2)
Remaining
Maturity
(years)(2)
Mortgage loan receivables held for investment, net, at amortized cost:
First mortgage loans$3,482,715 $3,454,654 5.50 %1.8
Mezzanine loans99,204 99,083 10.92 %1.9
Total mortgage loans receivable3,581,919 3,553,737 5.65 %1.8
Allowance for credit lossesN/A(31,752)
Total mortgage loan receivables held for investment, net, at amortized cost3,581,919 3,521,985 
Total$3,581,919 $3,521,985 (3)5.65 %1.8
(1)Includes the impact from interest rate floors. December 31, 2021 LIBOR rates are used to calculate weighted average yield for floating rate loans.
(2)Excludes non-accrual loans of $80.2 million. Refer to “Non-Accrual Status” below for further details.
(3)Net of $26.0 million of deferred origination fees and other items as of December 31, 2021.
 
As of December 31, 2021, $3.3 billion, or 91.5%, of the outstanding face amount of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates, linked to LIBOR. Of this $3.3 billion, 100% of these variable rate mortgage loan receivables were subject to interest rate floors.
18

Table of Contents
For the nine months ended September 30, 2022 and 2021, the activity in our loan portfolio was as follows ($ in thousands):
Mortgage loan receivables held for investment, net, at amortized cost:
 Mortgage loans receivableAllowance for credit lossesMortgage loan 
receivables held
for sale
Balance, December 31, 2021$3,553,737 $(31,752)$ 
Origination of mortgage loan receivables1,183,423 — 61,318 
Repayment of mortgage loan receivables(720,597)— (68)
Proceeds from sales of mortgage loan receivables— — (29,053)
Sale of loans, net (1)2,197 — (4,380)
Accretion/amortization of discount, premium and other fees14,932 — — 
Charge offs(14,395)14,395 — 
Release (addition) of provision for current expected credit loss, net (2)— (1,117)— 
Balance, September 30, 2022$4,019,297 $(18,474)$27,817 
(1)Includes unrealized lower of cost or market adjustment and realized gain/loss on loans held for sale.
(2)Refer to “Allowance for Credit Losses” table below for further detail.
Mortgage loan receivables held for investment, net, at amortized cost:
 Mortgage loans receivableAllowance for credit lossesMortgage loan
receivables held
for sale
Balance, December 31, 2020$2,354,059 $(41,507)$30,518 
Origination of mortgage loan receivables1,292,015 — 127,035 
Repayment of mortgage loan receivables(752,427)— (126)
Proceeds from sales of mortgage loan receivables(46,557)— (126,599)
Non-cash disposition of loan via foreclosure(1)(44,911)— — 
Sale of loans, net— — 6,685 
Accretion/amortization of discount, premium and other fees8,962 — — 
Release of asset-specific loan loss provision via foreclosure(1)— 1,150 — 
Release (addition) of provision for current expected credit loss, net — 6,722 — 
Balance, September 30, 2021$2,811,141 $(33,635)$37,513 
(1)Refer to Note 5, Real Estate and Related Lease Intangibles, Net for further detail on real estate acquired via foreclosure.






19

Table of Contents
Allowance for Credit Losses and Non-Accrual Status ($ in thousands)
Three Months Ended September 30,Nine Months Ended September 30,
Allowance for Credit Losses2022202120222021
Allowance for credit losses at beginning of period$16,960 $35,891 $31,752 $41,507 
Provision for (release of) current expected credit loss, net (1)1,514 (2,256)4,222 (6,722)
Foreclosure of loans subject to asset-specific reserve— — — (1,150)
Charge-offs— — (14,395)— 
Recoveries(2)— — (3,105)— 
Allowance for credit losses at end of period$18,474 $33,635 $18,474 $33,635 
 
(1)There were no asset specific reserves recorded for the three and nine months ended September 30, 2022 or 2021.
(2) Recoveries are recognized within the consolidated statements of income through “Provision for (release of) loan loss reserves”.
Non-Accrual StatusSeptember 30, 2022(1)December 31, 2021(2)
Carrying value of loans on non-accrual status, net of asset-specific reserve$54,086 $80,229 
(1)    Includes two of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of $23.6 million and one loan with a carrying value of $30.5 million as of September 30, 2022.
(2)    Includes two of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of $24.2 million, two loans with a combined carrying value of $25.6 million and one loan with a carrying value of $30.5 million.

Current Expected Credit Loss (“CECL”)

As of September 30, 2022, the Company has a $19.2 million allowance for current expected credit losses, of which $18.5 million pertains to mortgage loan receivables and $0.7 million relates to unfunded commitments. This allowance includes $2.7 million of asset-specific reserves relating to two loans with an amortized cost basis of $26.3 million as of September 30, 2022. The Company concluded that none of its other loans are individually impaired as of September 30, 2022.

As of December 31, 2021, the Company had a $32.2 million allowance for current expected credit losses, of which $31.8 million pertained to mortgage loan receivables. This allowance included three loans that had an aggregate of $20.2 million of asset-specific reserves against a carrying value of $69.9 million as of December 31, 2021.

The total change in provision for loan loss reserves for the nine months ended September 30, 2022 was an increase of the provision of $1.4 million. The net increase represents an increase in the general reserve of loans held for investment of $4.2 million and an increase related to unfunded loan commitments of $0.3 million partially offset by a $3.1 million recovery of provision. The increase in provision associated with the general reserve during the nine months ended September 30, 2022 is primarily due to adverse changes in macroeconomic scenarios and an overall increase in the size of our balance sheet first mortgage portfolio as a result of net originations during that time.

The total change in provision for loan loss reserves for the nine months ended September 30, 2021 was a release of $7.0 million. The release represented a decline in the general reserve of loans held for investment of $6.8 million and the release on unfunded loan commitments of $0.2 million. The release during the nine months ended September 30, 2021 was primarily due to an improvement in macroeconomic assumptions.












20

Table of Contents
Loan Portfolio by Geographic Region, Collateral Type and Vintage (amortized cost $ in thousands)
September 30,December 31,
Geographic Region20222021
South$1,092,789 $937,125 
Northeast1,244,939 1,080,652 
Midwest519,411 434,157 
West444,328 530,599 
Southwest691,541 501,272 
Subtotal mortgage loans receivable3,993,008 3,483,805 
Individually impaired loans(1)26,289 69,932 
Total mortgage loans receivable$4,019,297 $3,553,737 
(1)Refer to “Individually Impaired Loans” below for further detail.

Management’s method for monitoring credit is the performance of a loan. A loan is impaired or not impaired based on the expectation that all amounts contractually due under a loan will be collected when due. The primary credit quality indicator management utilizes to assess its current expected credit loss reserve is by viewing the Company’s mortgage loan portfolio by collateral type. The following tables summarize the amortized cost of the mortgage loan portfolio by collateral type as of September 30, 2022 and December 31, 2021, respectively ($ in thousands):
Amortized Cost Basis by Origination Year as of September 30, 2022
Collateral Type20222021202020192018 and EarlierTotal
Multifamily$689,649 $678,214 $— $— $— $1,367,863 
Office 78,586 681,256 29,650 58,699 151,595 999,786 
Mixed Use201,205 435,166 74,403 124,686 — 835,460 
Industrial37,562 96,206 — 115,821 — 249,589 
Retail59,587 106,105 — 12,918 9,136 187,746 
Hospitality— 44,863 — 13,843 89,096 147,802 
Manufactured Housing32,488 81,849 — 23,470 — 137,807 
Other32,273 26,922 — 7,760 — 66,955 
Self-Storage— — — — — — 
Subtotal mortgage loans receivable1,131,350 2,150,581 104,053 357,197 249,827 3,993,008 
Individually Impaired loans (1)— — — — 26,289 26,289 
Total mortgage loans receivable (2)$1,131,350 $2,150,581 $104,053 $357,197 $276,116 $4,019,297 
Amortized Cost Basis by Origination Year as of December 31, 2021
Collateral Type20212020201920182017 and EarlierTotal
Office$784,556 $29,636 $121,346 $59,073 $73,911 $1,068,522 
Mixed Use538,949 84,600 140,926 — — 764,475 
Multifamily697,089 3,131 47,322 — — 747,542 
Hospitality41,635 — 43,666 90,132 110,890 286,323 
Retail105,362 — 89,058 — 25,486 219,906 
Industrial41,203 — 108,469 — — 149,672 
Manufactured Housing117,265 — 26,404 — 3,941 147,610 
Other26,801 — 8,768 20,743 — 56,312 
Self-Storage43,443 — — — — 43,443 
Subtotal mortgage loans receivable2,396,303 117,367 585,959 169,948 214,228 3,483,805 
Individually Impaired loans (1)— — — — 69,932 69,932 
Total mortgage loans receivable (3)$2,396,303 $117,367 $585,959 $169,948 $284,160 $3,553,737 
21

Table of Contents
(1)Refer to “Individually Impaired Loans” below for further detail.
(2)Not included above is $18.9 million of accrued interest receivable on all loans at September 30, 2022.
(3)Not included above is $12.6 million of accrued interest receivable on all loans at December 31, 2021.

Individually Impaired Loans

As of September 30, 2022, two loans with an amortized cost basis of $26.3 million and a combined carrying value of $23.6 million were impaired and on non-accrual status.

In 2018, a loan secured by a mixed-use property in the Northeast region, with a carrying value of $45.0 million, was determined to be impaired and a reserve of $10.0 million was recorded to reduce the carrying value of the loan to the estimated fair value of the collateral, less the estimated costs to sell. In 2018, the loan experienced a maturity default and its terms were modified in a TDR, which provided for, among other things, the restructuring of the Company’s existing $45.0 million first mortgage loan into a $35.0 million A-Note and a $10.0 million B-Note. The reserve of $10.0 million was applied to the B-Note and the B-Note was placed on non-accrual status. During the three months ended March 31, 2020, management determined that the A-Note was also impaired. As a result, on March 31, 2020, the Company placed the A-Note on non-accrual status and recorded an asset-specific provision for loss on the A-Note of $7.5 million.

On June 27, 2022, the Company received proceeds of $27.7 million, consisting of $27.0 million of principal and $0.7 million of interest, in satisfaction of both the A-Note and the B-Note, which was above the combined carrying value of $24.6 million. As a result, the Company recorded a $3.1 million release in reserve of provision.

Other Loans on Non-Accrual Status

As of September 30, 2022, a loan secured by a mixed-use property in the Northeast region was on non-accrual status, with an amortized cost basis and carrying value of $30.5 million. In the fourth quarter of 2020, the Company designated the loan as non-accrual and performed a review of the collateral for the loan. As a result of the review as of September 30, 2022, the Company determined that no asset specific impairment was necessary. The review consisted of conversations with market participants familiar with the property locations as well as reviewing market data and comparable properties. There are no other loans on non-accrual status other than those discussed above in Individually Impaired Loans as of September 30, 2022.

The Company continues to actively monitor the mortgage loans receivable portfolio for both the immediate and long term impact of current market conditions, including the inflationary environment, rising interest rates and the ongoing impact of the COVID-19 pandemic.

22

Table of Contents
4. SECURITIES
 
The Company invests in primarily AAA-rated real estate securities, typically front pay securities, with relatively short duration and significant credit subordination. We continue to actively monitor the impacts of current market conditions on our securities portfolio.

Commercial mortgage backed securities (“CMBS”), CMBS interest-only securities, U.S. Agency securities, corporate bonds and U.S. Treasury securities are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income. As of September 30, 2022, the Company does not intend to sell these investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases.

Government National Mortgage Association (“GNMA”), Federal Home Loan Mortgage Corp (“FHLMC”) and equity securities are recorded at fair value with changes in fair value recorded in current period earnings. The following is a summary of the Company’s securities at September 30, 2022 and December 31, 2021 ($ in thousands):

September 30, 2022
    Gross Unrealized  Weighted Average
Asset TypeOutstanding
Face Amount
 Amortized Cost BasisGainsLossesCarrying
Value
# of
Securities
Rating (1)Coupon %Yield %Remaining
Duration
(years)
CMBS$607,143  $606,410 $20 $(18,645)$587,785 (2)70 AAA3.83 %3.75 %1.21
CMBS interest-only(3)1,033,126 (3)11,514 93 (257)11,350 (4)10 AAA0.41 %3.36 %1.55
GNMA interest-only(5)47,183 (3)305 48 (28)325 14 AAA0.33 %3.60 %2.90
Agency securities40  41 — (1)40 AAA4.00 %2.68 %1.66
U.S. Treasury securities11,000 10,681 (24)10,659 N/AN/A3.61 %0.82
Total debt securities1,698,492 628,951 163 (18,955)610,159 (6)98 1.64 %3.74 %1.21
Equity securitiesN/A483 — (77)406 N/AN/AN/AN/A
Allowance for current expected credit lossesN/A— — (20)(20)
Total securities$1,698,492  $629,434 $163 $(19,052)$610,545 101  

December 31, 2021
    Gross Unrealized  Weighted Average
Asset TypeOutstanding
Face Amount
 Amortized
Cost Basis
GainsLossesCarrying
Value
# of
Securities
Rating (1)Coupon %Yield %Remaining
Duration
(years)
CMBS$691,402  $691,026 $775 $(5,508)$686,293 (2)73 AAA1.57 %1.57 %2.06
CMBS interest-only(3)1,302,551 (3)15,268 617 — 15,885 (4)13 AAA0.45 %5.67 %1.88
GNMA interest-only(5)59,075 (3)518 105 (64)559 14 AA+0.38 %4.97 %3.64
Agency securities557  560 — 563 AA+2.47 %1.58 %0.69
Total debt securities$2,053,585 $707,372 $1,500 $(5,572)$703,300 (6)102 0.83 %1.67 %2.06
Allowance for current expected credit lossesN/A— — (20)(20)
Total real estate securities$2,053,585  $707,372 $1,500 $(5,592)$703,280 102  
(1)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the highest rating is used. The ratings provided were determined by third-party rating agencies. The rates may not be current and are subject to change (including the assignment of a “negative outlook” or “credit watch”) at any time.
(2)As of September 30, 2022 and December 31, 2021, respectively, includes $9.0 million and $9.9 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd Frank Act”) and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.
(3)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.
(4)As of September 30, 2022 and December 31, 2021, respectively, includes $0.4 million and $0.5 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.
23

Table of Contents
(5)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings. The Company’s Agency interest-only securities are considered to be hybrid financial instruments that contain embedded derivatives. As a result, the Company has elected to account for them as hybrid instruments in their entirety at fair value with changes in fair value recognized in unrealized gain (loss) on Agency interest-only securities in the consolidated statements of income.
(6)The Company’s investments in debt securities represents an ownership interest in an unconsolidated VIE. The Company’s maximum exposure to loss from these unconsolidated VIEs is the amortized cost basis of the securities which represents the purchase price of the investment adjusted by any unamortized premiums or discounts as of the reporting date.
 
The following summarizes the carrying value of the Company’s debt securities by remaining maturity based upon expected cash flows at September 30, 2022 and December 31, 2021 ($ in thousands):
 
September 30, 2022
Asset TypeWithin 1 year1-5 years5-10 yearsAfter 10 yearsTotal
CMBS$337,532 $244,299 $5,954 $— $587,785 
CMBS interest-only1,130 10,220 — — 11,350 
GNMA interest-only190 130 — 325 
Agency securities— 40 — — 40 
U.S. Treasury securities10,659 — — — 10,659 
Allowance for current expected credit losses— — — — (20)
Total real estate securities$349,511 $254,564 $6,084 $ $610,139 
 
December 31, 2021
Asset TypeWithin 1 year1-5 years5-10 yearsAfter 10 yearsTotal
CMBS$304,357 $354,670 $10,307 $16,958 $686,292 
CMBS interest-only1,018 14,868 — — 15,886 
GNMA interest-only102 278 179 — 559 
Agency securities503 60 — — 563 
Allowance for current expected credit losses— — — — (20)
Total real estate securities$305,980 $369,876 $10,486 $16,958 $703,280 

During the three and nine months ended September 30, 2022, the Company sold $0.7 million and $1.2 million of equity securities, respectively. During the three and nine months ended September 30, 2021, the Company had no sales of equity securities.


24

Table of Contents
5. REAL ESTATE AND RELATED LEASE INTANGIBLES, NET

The Company’s real estate assets were comprised of the following ($ in thousands):
September 30, 2022December 31, 2021
Land$171,351 $186,940 
Building705,932 765,690 
In-place leases and other intangibles129,222 142,335 
Undepreciated real estate and related lease intangibles1,006,505 1,094,965 
Less: Accumulated depreciation and amortization(236,570)(229,271)
Real estate and related lease intangibles, net$769,935 $865,694 
Below market lease intangibles, net (other liabilities)(1)$(31,272)$(33,203)
(1)Below market lease intangibles is net of $14.1 million and $12.8 million of accumulated amortization as of September 30, 2022 and December 31, 2021, respectively.

As of September 30, 2022, the Company held $7.4 million of undepreciated real estate and lease intangibles held for sale, comprised of $2.3 million of land and $5.2 million of building.

As of December 31, 2021, the Company held $32.5 million of undepreciated real estate and lease intangibles held for sale, comprised of $0.9 million of land, $27.4 million of building, and $4.3 million of in-place leases and other intangibles.

At September 30, 2022 and December 31, 2021, the Company held foreclosed properties included in real estate and related lease intangibles, net with a carrying value of $94.8 million and $97.3 million, respectively.

The following table presents depreciation and amortization expense on real estate recorded by the Company ($ in thousands):
 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Depreciation expense(1)$6,310 $7,496 $19,396 $23,311 
Amortization expense1,554 1,824 5,368 5,009 
Total real estate depreciation and amortization expense$7,864 $9,320 $24,764 $28,320 
(1)Depreciation expense on the consolidated statements of income also includes $8 thousand of depreciation on corporate fixed assets for the nine months ended September 30, 2022 and $25 thousand and $74 thousand of depreciation on corporate fixed assets for the three and nine months ended September 30, 2021, respectively.

The Company’s intangible assets are comprised of in-place leases, above market leases and other intangibles. The following tables present additional detail related to our intangible assets ($ in thousands):
 September 30, 2022December 31, 2021
Gross intangible assets(1)$129,222 $146,593 
Accumulated amortization64,126 67,500 
Net intangible assets$65,096 $79,093 
(1)Includes $3.1 million and $3.8 million of unamortized above market lease intangibles which are included in real estate and related lease intangibles, net on the consolidated balance sheets as of September 30, 2022 and December 31, 2021, respectively.

25

Table of Contents
The following table presents increases/reductions in operating lease income related to the amortization of above or below market leases recorded by the Company ($ in thousands):
 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Reduction in operating lease income for amortization of above market lease intangibles acquired$(76)$(92)$(229)$(275)
Increase in operating lease income for amortization of below market lease intangibles acquired513 570 1,547 1,715 
Total$437 $478 $1,318 $1,440 

The following table presents expected adjustment to operating lease income and expected amortization expense during the next five years and thereafter related to the above and below market leases and acquired in-place lease and other intangibles for property owned as of September 30, 2022 ($ in thousands):
Period Ending December 31,Increase/(Decrease) to Operating Lease IncomeAmortization Expense
2022 (last 3 months)$226 $953 
2023906 3,811 
2024906 3,811 
2025906 3,811 
2026906 3,811 
Thereafter24,294 45,771 
Total$28,144 $61,968 

Rent Receivables, Unencumbered Real Estate, Operating Lease Income and Impairment of Real Estate

There were $1.0 million and $0.4 million of rent receivables included in other assets on the consolidated balance sheets as of September 30, 2022 and December 31, 2021, respectively. There was unencumbered real estate of $90.7 million and $85.9 million as of September 30, 2022 and December 31, 2021, respectively.

The following is a schedule of non-cancellable, contractual, future minimum rent under leases (excluding property operating expenses paid directly by tenant under net leases) at September 30, 2022 ($ in thousands):
Period Ending December 31,Amount
2022 (last 3 months)$16,984 
202362,850 
202455,753 
202553,561 
202650,064 
Thereafter246,608 
Total$485,820 

Acquisitions

During the nine months ended September 30, 2022, the Company acquired, via change in control, a previously held interest in a non-controlling equity investment in a mixed use property with one remaining residential condo unit and one remaining retail condo unit in New York, New York. The carrying value of the property at the time of change in control was $15.4 million, which was determined to be fair value. The fair value of the remaining condo unit was determined based on comparable sales in the building and the value of the remaining retail unit was valued utilizing a direct capitalization rate of 5.5%. The key inputs used to determine fair value were determined to be Level 3 inputs.

26

Table of Contents
During the nine months ended September 30, 2021, the Company acquired the following properties ($ in thousands):
Acquisition DateTypePrimary Location(s)Purchase Price/Fair Value on the Date of ForeclosureGain/(Loss) on Loan ForeclosureOwnership Interest (1)
Real estate acquired via foreclosure
February 2021(2)HotelMiami, FL$43,750— (2)100.0%
August 2021ApartmentsStillwater, OK20,452 — 80.0%
Total real estate acquired via foreclosure64,202 $ 
Total real estate acquisitions$64,202 
(1)Properties were consolidated as of acquisition date.
(2)In February 2021, the Company acquired a hotel in Miami, FL via foreclosure, recognizing a $25.8 thousand loss, which is included in its consolidated statements of income. The property previously served as collateral for a mortgage loan receivable held for investment with a basis of $45.1 million, net of an asset-specific loan loss provision of $1.2 million recorded in the three months ended December 31, 2020. In February 2021, the foreclosed property was sold without any gain or loss. The Company recorded no revenues from its 2021 acquisitions for the nine months ended September 30, 2021.

The Company allocates purchase consideration based on relative fair values, and real estate acquisition costs are capitalized as a component of the cost of the assets acquired for asset acquisitions. During the three and nine months ended September 30, 2022 and September 30, 2021, all acquisitions were determined to be asset acquisitions.

Sales

The Company sold the following properties during the nine months ended September 30, 2022 ($ in thousands):
Sales DateTypePrimary Location(s)Net Sales ProceedsNet Book ValueRealized Gain/(Loss)Properties
March 2022OfficeEwing, NJ$38,694 $24,175 $14,519 
March 2022WarehouseConyers, GA40,752 26,116 14,636 
June 2022ApartmentsStillwater, OK23,314 18,032 5,283 
June 2022ApartmentsMiami, Fl60,856 37,585 23,270 
September 2022RetailWichita, KS9,503 5,110 4,393 
Totals(1)$173,119 $111,018 $62,101 
(1) Includes $3.7 million of prepayment costs upon repayment of the mortgage financing in connection with the sales that is recorded within interest expense on the consolidated statement of income, such amount was correspondingly paid by the buyer and received by the Company as part of the sale and recorded in fee and other income on the consolidated statement of income.

The Company sold the following properties during the nine months ended September 30, 2021 ($ in thousands):

Sales DateTypePrimary Location(s)Net Sales ProceedsNet Book ValueRealized Gain/(Loss)PropertiesUnits SoldUnits Remaining
February 2021HotelMiami, FL$43,750 $43,750 $— — — 
June 2021Net LeaseNorth Dartmouth, MA38,732 19,343 19,389 — — 
August 2021Net LeasePittsfield, MA18,651 10,564 8,086 — — 
August 2021Net LeaseAnkeny, IA19,021 13,341 5,681 — — 
August 2021ApartmentsArlington/Fort Worth, TX26,496 22,498 3,998 — — 
Totals$146,650 $109,496 $37,154 
The Company continues to actively monitor our real estate properties for both the immediate and long term impact of current market conditions, including the inflationary environment, rising interest rates and the ongoing impact of the COVID-19 pandemic.
27

Table of Contents
6. INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED VENTURES
 
The following is a summary of the Company’s investments in and advances to unconsolidated ventures, which we account for using the equity method, as of September 30, 2022 and December 31, 2021 ($ in thousands):
EntitySeptember 30, 2022December 31, 2021
Grace Lake JV, LLC$6,006 $5,434 
24 Second Avenue Holdings LLC— 17,720 
Investment in unconsolidated ventures$6,006 $23,154 
 
The following is a summary of the Company’s allocated earnings (losses) based on its ownership interests from investment in unconsolidated ventures for the three and nine months ended September 30, 2022 and 2021 ($ in thousands):
 Three Months Ended September 30,Nine Months Ended September 30,
Entity2022202120222021
Grace Lake JV, LLC$407 $436 $1,197 $1,058 
24 Second Avenue Holdings LLC— 97 — 148 
Earnings (loss) from investment in unconsolidated ventures$407 $533 $1,197 $1,206 

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

The Company’s investment in Grace Lake LLC is an unconsolidated venture, which is a variable interest entity (“VIE”). The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has a passive investment and no control of this entity and therefore does not have controlling financial interests in this VIE. The Company’s maximum exposure to loss is limited to its investment in the VIE. The Company has not provided financial support to this VIE that it was not previously contractually required to provide.

During the three months ended September 30, 2022, there were no distributions received from its investment in Grace Lake LLC. During the nine months ended September 30, 2022, the Company received a $0.6 million distribution from its investment in Grace Lake LLC. There were no distributions received during the three and nine months ended September 30, 2021.

24 Second Avenue Holdings LLC

In February 2022, the Company assumed all management and control over 24 Second Avenue Holdings LLC upon maturity of its preferred equity interest in the entity and therefore, reclassified its interest to real estate held for investment on the balance sheet at cost. At the time of the change in control, 24 Second Avenue Holdings LLC owned the two remaining units of the property, one remaining residential condo unit and the retail condo ground floor space. Refer to Note 5 - Real estate and related intangibles, net for further disclosure.



28

Table of Contents
Combined Summary Financial Information for Unconsolidated Ventures

The following is a summary of the combined financial position of the unconsolidated ventures in which the Company had investment interests as of September 30, 2022 and December 31, 2021 ($ in thousands): 
 September 30, 2022(1)December 31, 2021
Total assets$69,973 $109,873 
Total liabilities56,661 66,387 
Partners’/members’ capital$13,312 $43,486 
(1) As of September 30, 2022, the balance represents only the Grace Lake JV, LLC interest.

The following is a summary of the combined results from operations of the unconsolidated ventures for the period in which the Company had investment interests during the three and nine months ended September 30, 2022 and 2021 ($ in thousands): 
 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Total revenues$4,863 $4,884 $14,859 $13,941 
Total expenses3,237 3,144 10,072 9,709 
Net income (loss)$1,626 $1,740 $4,787 $4,232 
29

Table of Contents
7. DEBT OBLIGATIONS, NET

The details of the Company’s debt obligations at September 30, 2022 and December 31, 2021 are as follows ($ in thousands):
 
September 30, 2022
Debt ObligationsCommitted /
Principal Amount
Carrying Value of Debt Obligations Committed but UnfundedInterest Rate at September 30, 2022(1)Current Term MaturityRemaining Extension OptionsEligible CollateralCarrying Amount of CollateralFair Value of Collateral
Committed Loan Repurchase Facility$500,000 $266,388 $233,612 4.32%4.85%9/27/2025(2)(3)$434,136 $435,112 
Committed Loan Repurchase Facility100,000 11,171 88,829 5.52%5.52%2/26/2023(4)(5)20,183 20,183 
Committed Loan Repurchase Facility300,000 157,569 142,431 4.57%5.57%12/19/2022(6)(7)243,868 243,868 
Committed Loan Repurchase Facility100,000 47,415 52,585 4.48%4.48%4/30/2024(8)(3)62,682 62,682 
Committed Loan Repurchase Facility100,000 63,965 36,035 4.25%4.75%1/3/2023(2)(3)103,184 103,184 
Committed Loan Repurchase Facility100,000 — 100,000 —%—%1/22/2024(9)(7)— — 
Committed Loan Repurchase Facility100,000 — 100,000 —%—%7/17/2023(10)(11)— — 
Total Committed Loan Repurchase Facilities1,300,000 546,508 753,492 864,053 865,029 
Committed Securities Repurchase Facility100,000 9,449 90,551 3.69%3.94%5/27/2023 N/A (12)10,899 10,899 
Uncommitted Securities Repurchase Facility N/A (13) 167,937  N/A (13)3.37%4.98%10/31/2022 N/A (12)188,763 188,763 (14)
Total Repurchase Facilities1,400,000 723,894 844,043 1,063,715 1,064,691 
Revolving Credit Facility323,850 — 323,850 —%—%7/27/2023(15) N/A (16) N/A (16)N/A (16)
Mortgage Loan Financing615,933 616,370 — 4.25%6.53%2022 - 2031(17) N/A (18)686,597 908,262 (19)
CLO Debt1,064,365 1,057,053 (20)— 3.88%6.47%2024 - 2026(21)N/A(3)1,326,889 1,326,889 
Borrowings from the FHLB213,000 213,000 —  2.74% 3.38%2023 - 2024 N/A (22)250,767 250,767 (23)
Senior Unsecured Notes1,643,794 1,627,569 (24)— 4.25%5.25%2025 - 2029 N/A  N/A (25)N/A (25)N/A (25)
Total Debt Obligations, Net$5,260,942 $4,237,886 $1,167,893 $3,327,968 $3,550,609 
(1)LIBOR and Term SOFR rates in effect as of September 30, 2022 are used to calculate interest rates for floating rate debt, as applicable.
(2)Two 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.
(3)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.
(4)One additional 12-month period at Company’s option.
(5)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
(6)Three additional 364-day periods at Company’s option.
(7)First mortgage and mezzanine commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.
(8)Three additional 12-month extension periods at Company’s option.
(9)Two additional 12-month extension periods at Company's option. No new advances permitted during the final 12-month period.
(10)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.
(11)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.
(12)Commercial real estate securities. It does not include the first mortgage commercial real estate loans collateralizing such securities.
(13)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
(14)Includes $2.0 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.
(15)Four additional 12-month periods at Company’s option.
(16)The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
(17)Anticipated repayment dates.
(18)Certain of our real estate investments serve as collateral for our mortgage loan financing.
(19)Using undepreciated carrying value of commercial real estate to approximate fair value.
(20)Presented net of unamortized debt issuance costs of $7.3 million at September 30, 2022.
(21)Represents the estimated maturity date based on the remaining reinvestment period and underlying loan maturities.
30

Table of Contents
(22)Investment grade commercial real estate securities. It does not include the first mortgage commercial real estate loans collateralizing such securities.
(23)Includes $6.7 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.
(24)Presented net of unamortized debt issuance costs of $16.2 million at September 30, 2022.
(25)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

December 31, 2021
Debt ObligationsCommitted /
Principal Amount
Carrying Value of Debt Obligations Committed but UnfundedInterest Rate at December 31, 2021(1)Current Term MaturityRemaining Extension OptionsEligible CollateralCarrying Amount of CollateralFair Value of Collateral
Committed Loan Repurchase Facility(2)$500,000 $37,207 $462,793 1.61%1.61%12/19/2022(3)(4)$82,966 $82,966 
Committed Loan Repurchase Facility100,000 45,290 54,710 2.06%2.81%2/26/2022(5)(6)62,972 62,972 
Committed Loan Repurchase Facility300,000 75,837 224,163 1.86%2.86%12/19/2022(7)(8)127,926 127,926 
Committed Loan Repurchase Facility100,000 — 100,000 —%—%4/30/2024(9)(4)— — 
Committed Loan Repurchase Facility100,000 26,183 73,817 2.23%2.23%1/3/2023(3)(4)48,720 48,720 
Committed Loan Repurchase Facility100,000 — 100,000 —%—%10/21/2022(10)(11)— — 
Total Committed Loan Repurchase Facilities1,200,000 184,517 1,015,483 322,584 322,584 
Committed Securities Repurchase Facility(2)862,794 44,139 818,655 0.65%1.05%5/27/2023 N/A (12)50,522 50,522 
Uncommitted Securities Repurchase Facility N/A (13) 215,921  N/A (13)0.54%2.06%1/2022 - 6/2022 N/A (12)242,629 242,629 (14)
Total Repurchase Facilities1,600,000 444,577 1,371,344 615,735 615,735 
Revolving Credit Facility266,430 — 266,430 —%—%2/11/2022(15) N/A (16) N/A (16)N/A (16)
Mortgage Loan Financing690,927 693,797 — 3.75%6.16%2022 - 2031(17) N/A (18)805,007 1,033,372 (19)
Secured Financing Facility136,444 132,447 (20)— 10.75%10.75%5/6/2023N/A(21)244,399 244,553 
CLO Debt1,064,365 1,054,774 (22)— 1.66%1.75%2024 - 2026(23)N/A(4)1,299,116 1,299,116 
Borrowings from the FHLB263,000 263,000 —  0.36% 2.74%2022 - 2024 N/A (24)301,792 301,792 (25)
Senior Unsecured Notes1,649,794 1,631,108 (26)— 4.25%5.25%2025 - 2029 N/A  N/A (27)N/A (27)N/A (27)
Total Debt Obligations, Net$5,670,960 $4,219,703 $1,637,774 $3,266,049 $3,494,568 
(1)LIBOR rates in effect as of December 31, 2021 are used to calculate interest rates for floating rate debt.
(2)The combined committed amounts for the loan repurchase facility and the securities repurchase facility total $900.0 million, with maximum capacity on the loan repurchase facility of $500.0 million, and maximum capacity on the securities repurchase facility of $900.0 million less outstanding commitments on the loan repurchase facility.
(3)Two 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.
(4)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.
(5)Two additional 12-month periods at Company’s option.
(6)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
(7)Three additional 364-day periods at Company’s option.
(8)First mortgage and mezzanine commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.
(9)One additional 12-month extension period and two additional 6-month extension periods at Company’s option.
(10)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.
(11)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.
(12)Commercial real estate securities. It does not include the first mortgage commercial real estate loans collateralizing such securities.
(13)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
(14)Includes $2.1 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.
(15)Three additional 12-month periods at Company’s option.
(16)The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
(17)Anticipated repayment dates.
(18)Certain of our real estate investments serve as collateral for our mortgage loan financing.
31

Table of Contents
(19)Using undepreciated carrying value of commercial real estate to approximate fair value.
(20)Presented net of unamortized debt issuance costs of $1.9 million and an unamortized discount of $2.1 million related to the Purchase Right (described in detail under Secured Financing Facility below) at December 31, 2021.
(21)First mortgage commercial real estate loans. Substitution of collateral and conversion of loan collateral to mortgage collateral are permitted with lender’s approval.
(22)Presented net of unamortized debt issuance costs of $9.6 million at December 31, 2021.
(23)Represents the estimated maturity date based on the remaining reinvestment period and underlying loan maturities.
(24)Investment grade commercial real estate securities and cash. It does not include the first mortgage commercial real estate loans collateralizing such securities.
(25)Includes $7.5 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.
(26)Presented net of unamortized debt issuance costs of $18.7 million at December 31, 2021.
(27)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.
Committed Loan and Securities Repurchase Facilities
The Company has entered into seven committed master repurchase agreements, as outlined in the September 30, 2022 table above, totaling $1.3 billion of credit capacity in order to finance its lending activities. Assets pledged as collateral under these facilities are limited to whole mortgage loans or participation interests in mortgage loans collateralized by first liens on commercial properties and mezzanine debt. The Company also has a term master repurchase agreement with a major U.S. bank to finance CMBS totaling $100 million. The Company’s repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, maximum leverage ratios, and minimum fixed charge coverage ratios. The Company was in compliance with all covenants as of September 30, 2022 and December 31, 2021.

The Company has the option to extend some of the current facilities subject to a number of conditions, including satisfaction of certain notice requirements, the absence of an event of default, and the absence of a margin deficit, all as defined in the repurchase facility agreements. The lenders have sole discretion with respect to the inclusion of collateral in these facilities and the determination of the market value of the collateral on a daily basis, to be exercised on a good faith basis, and have the right in certain cases to require additional collateral, a full and/or partial repayment of the facilities (margin call), or a reduction in unused availability under the facilities, sufficient to rebalance the facilities if the estimated market value of the included collateral declines.

Revolving Credit Facility

The Company’s Revolving Credit Facility provides for an aggregate maximum borrowing amount of $323.9 million, including a $25.0 million sublimit for the issuance of letters of credit. The Revolving Credit Facility is available on a revolving basis to finance the Company’s working capital needs and for general corporate purposes. On July 27, 2022, the Company amended its Revolving Credit Facility to increase the maximum borrowing amount to $323.9 million, extend the maturity date to July 27, 2023 with four additional one-year extension options, and reduce the interest rate to the sum of one-month Term SOFR plus a fixed margin of 2.50%. The amendment also provides for reductions in the fixed margin upon the achievement of investment grade credit ratings. As of September 30, 2022, the Company had no outstanding borrowings on the Revolving Credit Facility, but still maintains the ability to draw $323.9 million.

The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries. The Revolving Credit Facility is secured by a pledge of the shares of (or other ownership or equity interests in) certain subsidiaries to the extent the pledge is not restricted under existing regulations, law or contractual obligations.
 
The Company is subject to customary affirmative covenants and negative covenants, including limitations on the incurrence of additional debt, liens, restricted payments, sales of assets and affiliate transactions. In addition, the Company is required to comply with financial covenants relating to minimum net worth, maximum leverage, minimum liquidity, and minimum fixed charge coverage, consistent with our other credit facilities. The Company’s ability to borrow is dependent on, among other things, compliance with the financial covenants. The Revolving Credit Facility contains customary events of default, including non-payment of principal or interest, fees or other amounts, failure to perform or observe covenants, cross-default to other indebtedness, the rendering of judgments against the Company or certain of our subsidiaries to pay certain amounts of money and certain events of bankruptcy or insolvency.






32

Table of Contents
Debt Issuance Costs

As of September 30, 2022 and December 31, 2021, the amounts of unamortized costs relating to our master repurchase facilities and Revolving Credit Facility were $5.9 million and $2.9 million, respectively, and are included in other assets in the consolidated balance sheets.

Uncommitted Securities Repurchase Facilities
 
The Company has also entered into multiple uncommitted master repurchase agreements collateralized by real estate securities with several counterparties. The borrowings under these agreements have typical advance rates between 75% and 95% of the fair value of collateral, which is primarily AAA-rated securities.

Mortgage Loan Financing
 
These non-recourse debt agreements provide for secured financing at rates ranging from 4.25% to 6.53%, and, as of September 30, 2022, have anticipated maturity dates between 2022-2031, with an average term of 3.3 years. These mortgage loans have carrying amounts of $616.4 million and $693.8 million, net of unamortized premiums of $2.5 million and $3.2 million as of September 30, 2022 and December 31, 2021, respectively, representing proceeds received upon financing greater than the contractual amounts due under these agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. The Company recorded $0.4 million and $1.0 million of premium amortization, which decreased interest expense for the nine months ended September 30, 2022 and 2021, respectively. The mortgage loans are collateralized by real estate and related lease intangibles, net, of $686.6 million and $805.0 million as of September 30, 2022 and December 31, 2021, respectively. During the nine months ended September 30, 2022 and September 30, 2021, the Company executed one term debt agreements to finance properties in its real estate portfolio.

Collateralized Loan Obligations (“CLO”) Debt

On July 13, 2021, a consolidated subsidiary of the Company completed a privately-marketed CLO transaction, which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed July 2021 CLO Loans”) at an 82% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained consent rights over major decisions with respect to the servicing of the Contributed July 2021 CLO Loans, including the right to appoint and replace the special servicer under the CLO. The CLO is a VIE and the Company is the primary beneficiary and, therefore, consolidated the VIE - Refer to Note 10, Consolidated Variable Interest Entities.

On December 2, 2021, a consolidated subsidiary of the Company completed a privately marketed CLO transaction, which generated $566.2 million of gross proceeds to Ladder, financing $729.4 million of loans (“Contributed December 2021 CLO Loans”) at a maximum 77.6% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 15.6% subordinate and controlling interest in the CLO. The Company also held two additional tranches as investments totaling 6.8% interest in the CLO. The Company retained consent rights over major decisions with respect to the servicing of the Contributed December 2021 CLO Loans, including the right to appoint and replace the special servicer under the CLO. The CLO is a VIE and the Company is the primary beneficiary and, therefore, consolidated the VIE - Refer to Note 10, Consolidated Variable Interest Entities.

As of September 30, 2022, the Company had $1.1 billion of matched term, non-mark-to-market and non-recourse CLO debt included in debt obligations on its consolidated balance sheets, which includes unamortized debt issuance costs of $7.3 million.

Borrowings from the Federal Home Loan Bank (“FHLB”)

On July 11, 2012, Tuebor, a consolidated subsidiary of the Company, became a member of the FHLB and subsequently drew its first secured funding advances from the FHLB. As of February 19, 2021, pursuant to a final rule adopted by the Federal Housing Finance Agency (the “FHFA”) regarding the eligibility of captive insurance companies, Tuebor’s membership in the FHLB has been terminated, although outstanding advances may remain outstanding until their scheduled maturity dates. Funding for future advance paydowns is expected to be obtained from the natural amortization and/or sales of securities collateral, or from other financing sources. There is no assurance that the FHFA or the FHLB will not take actions that could adversely impact Tuebor’s existing advances. 

33

Table of Contents
As of September 30, 2022, Tuebor had $213.0 million of borrowings outstanding, with terms of 0.9 years to 2 years (with a weighted average of 1.5 years), and interest rates of 2.74% to 3.38% (with a weighted average of 3.14%). As of September 30, 2022, collateral for the borrowings was comprised of $234.2 million of CMBS and U.S. Agency securities (with advance rates of 71.7% to 95.7%).

Tuebor is subject to state regulations which require that dividends (including dividends to the Company as its parent) may only be made with regulatory approval. However, there can be no assurance that we would obtain such approval if sought. Largely as a result of this restriction, approximately $1.3 billion of Tuebor’s member’s capital was restricted from transfer via dividend to Tuebor’s parent without prior approval of state insurance regulators at September 30, 2022. To facilitate intercompany cash funding of operations and investments, Tuebor and its parent maintain regulator-approved intercompany borrowing/lending agreements.

Senior Unsecured Notes
As of September 30, 2022, the Company had $1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of $344.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”), $650.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes”) and $649.0 million in aggregate principal of 4.75% senior notes due 2029 (the “2029 Notes,” collectively with the 2025 Notes and the 2027 Notes, the “Notes”).

LCFH issued the Notes with Ladder Capital Finance Corporation (“LCFC”), as co-issuers on a joint and several basis. LCFC is a 100% owned finance subsidiary of LCFH with no assets, operations, revenues or cash flows other than those related to the issuance, administration and repayment of the Notes. The Company and certain subsidiaries of LCFH currently guarantee the obligations under the Notes and the indenture. The Company was in compliance with all covenants of the Notes as of September 30, 2022 and 2021.


The Notes require interest payments semi-annually in cash in arrears, are unsecured, and are subject to an unencumbered assets to unsecured debt covenant. The Company may redeem the Notes prior to their stated maturity, in whole or in part, at any time or from time to time, with required notice and at a redemption price as specified in each respective indenture governing the Notes, plus accrued and unpaid interest, if any, to the redemption date. The board of the directors authorized the Company to repurchase any or all of the Notes from time to time without further approval.

During the three months ended September 30, 2022, there were no redemptions or repurchases of Notes. During the nine months ended September 30, 2022, the Company repurchased $4.0 million of the 2025 Notes and recognized a gain of $0.3 million on extinguishment of debt, $1.0 million of the 2027 Notes and recognized a gain of $0.2 million on extinguishment of debt, and $1.0 million of the 2029 Notes and recognized a gain of $0.2 million on extinguishment of debt.





34

Table of Contents
Combined Maturity of Debt Obligations

The following schedule reflects the Company’s contractual payments under all borrowings by maturity ($ in thousands): 
Period ending December 31,Borrowings by
Maturity(1)
2022 (last 3 months)$216,888 
2023159,643 
2024590,832 
2025612,006 
202663,630 
Thereafter1,553,621 
Subtotal3,196,620 
Debt issuance costs included in senior unsecured notes(16,225)
Debt issuance costs included in mortgage loan financings(2,064)
Premiums included in mortgage loan financings(2)2,501 
Total (3)$3,180,832 
(1)The allocation of repayments under our committed loan repurchase facilities and Secured Financing Facility is based on the earlier of (i) the maturity date of each agreement, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower.
(2)Represents deferred gains on intercompany loans, secured by our own real estate, sold into securitizations. These premiums are amortized as a reduction to interest expense.
(3)Total does not include $1.1 billion of consolidated CLO debt obligations and the related debt issuance costs of $7.3 million, as the satisfaction of these liabilities will be paid through cash flow from loan collateral including amortization and will not require cash outlays from us.

Financial Covenants

The Company’s debt facilities are subject to covenants which require the Company to maintain a minimum level of total equity. Largely as a result of this restriction, approximately $871.4 million of the total equity is restricted from payment as a dividend by the Company at September 30, 2022.

The Company was in compliance with all covenants described in the financial statements as of September 30, 2022.

LIBOR Transition

The Company has implemented fallback language for our LIBOR-based bi-lateral committed repurchase facilities and Revolving Credit Facility, including adjustments as applicable to maintain the anticipated economic terms of the existing contracts. As of September 30, 2022, 65.2% and 34.8% of our floating rate debt obligations bear interest indexed to LIBOR and Term SOFR, respectively. The Company continues to monitor the transition guidance provided by the ARRC, the International Swaps and Derivatives Association, Inc., the Financial Accounting Standards Board and other relevant regulators, agencies and industry working groups, and we continue to engage with clients, lenders, market participants and other industry leaders as the transition from LIBOR progresses.




35

Table of Contents
8. DERIVATIVE INSTRUMENTS
 
The Company primarily uses derivative instruments primarily to economically manage the fair value variability of fixed rate assets caused by interest rate fluctuations and overall portfolio market risk. The following is a breakdown of the derivatives outstanding as of September 30, 2022 and December 31, 2021 ($ in thousands):
 
September 30, 2022
  Fair ValueRemaining
Maturity
(years)
Contract TypeNotionalAsset(1)Liability(1)
Caps    
1 Month Term SOFR$90,000 $1,556 $ 1.94
Futures    
5-year Treasury-Note Futures32,400 $111 $— 0.25
10-year Treasury-Note Futures43,100 147 — 0.25
Total futures75,500 258 —  
Options    
Put Options9,100 261 — 0.43
Total derivatives$174,600 $2,075 $  
(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.

December 31, 2021
  Fair ValueRemaining
Maturity
(years)
Contract TypeNotionalAsset(1)Liability(1)
Caps    
1 Month LIBOR$84,621 $60 $ 0.57
Futures    
5-year Swap6,500 76 — 0.25
10-year Swap23,000 266 — 0.25
Total futures29,500 342   
Total derivatives$114,121 $402 $  
(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.
 
The following table indicates the net realized gains (losses) and unrealized appreciation (depreciation) on derivatives, by primary underlying risk exposure, as included in net result from derivatives transactions in the consolidated statements of income for the three and nine months ended September 30, 2022 and 2021($ in thousands):
 Three Months Ended September 30, 2022Nine Months Ended September 30, 2022
Contract TypeUnrealized
Gain/(Loss)
Realized
Gain/(Loss)
Net Result
from
Derivative
Transactions
Unrealized
Gain/(Loss)
Realized
Gain/(Loss)
Net Result
from
Derivative
Transactions
Caps$747 $— $747 $736 $648 $1,384 
Futures539 5,120 5,659 (83)10,919 10,836 
Options161 — 161 161 — 161 
Total$1,447 $5,120 $6,567 $814 $11,567 $12,381 
 
36

Table of Contents
 
Three Months Ended September 30, 2021
Nine Months Ended September 30, 2021
Contract TypeUnrealized
Gain/(Loss)
Realized
Gain/(Loss)
Net Result
from
Derivative
Transactions
Unrealized
Gain/(Loss)
Realized
Gain/(Loss)
Net Result
from
Derivative
Transactions
   
Caps$(3)$— $(3)$(3)$— $(3)
Futures509 (431)78 (158)1,163 1,005 
Total$506 $(431)$75 $(161)$1,163 $1,002 

Futures

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

The Company is required to post initial margin and daily variation margin for our interest rate futures that are centrally cleared by CME. CME determines the fair value of our centrally cleared futures, including daily variation margin. Variation margin pledged on the Company’s centrally cleared interest rate futures is settled against the realized results of these futures. The Company’s counterparties held $1.3 million and $0.5 million of cash margin as collateral for derivatives as of September 30, 2022, and December 31, 2021, respectively, which is included in restricted cash in the consolidated balance sheets.

37

Table of Contents
9. OFFSETTING ASSETS AND LIABILITIES
 
The following tables present both gross information and net information about derivatives and other instruments eligible for offset in the statement of financial position as of September 30, 2022 and December 31, 2021. The Company’s accounting policy is to record derivative asset and liability positions on a gross basis; therefore, the following tables present the gross derivative asset and liability positions recorded on the balance sheets, while also disclosing the eligible amounts of financial instruments and cash collateral to the extent those amounts could offset the gross amount of derivative asset and liability positions. The actual amounts of collateral posted by or received from counterparties may be in excess of the amounts disclosed in the following tables as the following only disclose amounts eligible to be offset to the extent of the recorded gross derivative positions.

The following table represents offsetting of financial assets and derivative assets as of September 30, 2022 ($ in thousands): 

DescriptionGross amounts of
recognized assets
Gross amounts
offset in the
balance sheet
Net amounts of
assets presented
in the balance
sheet
Gross amounts not offset in the
balance sheet
Net amount
Financial
instruments
Cash collateral
received/(posted)
Derivatives$2,075 $— $2,075 $— $(1,348)$727 
Total$2,075 $ $2,075 $ $(1,348)$727 

The following table represents offsetting of financial liabilities and derivative liabilities as of September 30, 2022 ($ in thousands): 
DescriptionGross amounts of
recognized
liabilities
Gross amounts
offset in the
balance sheet
Net amounts of
liabilities
presented in the
balance sheet
Gross amounts not offset in the
balance sheet
Net amount
Financial
instruments
collateral
Cash collateral
posted/(received)(1)
Repurchase agreements$723,894 $— $723,894 $723,894 $10 $723,884 
Total$723,894 $ $723,894 $723,894 $1,358 $722,536 
(1)Included in restricted cash on consolidated balance sheets.

The following table represents offsetting of financial assets and derivative assets as of December 31, 2021 ($ in thousands):
DescriptionGross amounts of
recognized assets
Gross amounts
offset in the
balance sheet
Net amounts of
assets presented
in the balance
sheet
Gross amounts not offset in the
balance sheet
Net amount
Financial
instruments
Cash collateral
received/(posted)(1)
Derivatives$402 $— $402 $— $(526)$402 
Total$402 $ $402 $ $(526)$402 
(1)Included in restricted cash on consolidated balance sheets.

The following table represents offsetting of financial liabilities and derivative liabilities as of December 31, 2021 ($ in thousands):
DescriptionGross amounts of
recognized
liabilities
Gross amounts
offset in the
balance sheet
Net amounts of
liabilities
presented in the
balance sheet
Gross amounts not offset in the
balance sheet
Net amount
Financial
instruments
collateral
Cash collateral
posted/(received)(1)
Repurchase agreements$444,577 $— $444,577 $444,577 $1,975 $442,603 
Total$444,577 $ $444,577 $444,577 $1,975 $442,603 
(1)Included in restricted cash on consolidated balance sheets.

Master netting agreements that the Company has entered into with its derivative and repurchase agreement counterparties allow for netting of the same transaction, in the same currency, on the same date. Assets, liabilities, and collateral subject to master netting agreements as of September 30, 2022 and December 31, 2021 are disclosed in the tables above. The Company does not present its derivative and repurchase agreements net on the consolidated financial statements as it has elected gross presentation. 
38

Table of Contents
10. CONSOLIDATED VARIABLE INTEREST ENTITIES

The Company consolidates on its balance sheet two CLOs that are considered VIEs as of September 30, 2022 and December 31, 2021 ($ in thousands):

September 30, 2022December 31, 2021
Restricted cash$2,465 $369 
Mortgage loan receivables held for investment, net, at amortized cost1,326,889 1,299,116 
Accrued interest receivable6,570 4,587 
Other assets— 26,636 
Total assets$1,335,924 $1,330,708 
Debt obligations, net$1,057,053 $1,054,774 
Accrued expenses2,103 1,218 
Other liabilities65 65 
Total liabilities1,059,221 1,056,057 
Net equity in VIEs (eliminated in consolidation)276,703 274,651 
Total equity276,703 274,651 
Total liabilities and equity$1,335,924 $1,330,708 

Refer to Note 7. Debt Obligations, Net - Collateralized Loan Obligations (“CLO”) Debt for further details.
39

Table of Contents
11. EQUITY STRUCTURE AND ACCOUNTS

Exchange for Class A Common Stock
 
We are a holding company and have no material assets other than our direct and indirect ownership of Series REIT limited partnership units (“Series REIT LP Units”) and Series TRS limited partnership units (“Series TRS LP Units,” and, collectively with Series REIT LP Units, “Series Units”) of LCFH. Series TRS LP Units are exchangeable for the same number of limited liability company interests of LC TRS I LLC (“LC TRS I Shares”), which is a limited liability company that is a TRS as well as a general partner of Series TRS. Pursuant to the Third Amended and Restated LLLP Agreement of LCFH, the Continuing LCFH Limited Partners may from time to time, subject to certain conditions, receive one share of the Company’s Class A common stock in exchange for (i) one share of the Company’s Class B common stock, (ii) one Series REIT LP Unit and (iii) either one Series TRS LP Unit or one TRS I LLC Share, subject to equitable adjustments for stock splits, stock dividends and reclassifications. As of September 30, 2020, all shares of Class B common stock, Series REIT LP Units and Series TRS LP Units have been exchanged for shares of Class A common stock and no Class B common stock is outstanding as of September 30, 2022. As of September 30, 2022, the Company held a 100% interest in LCFH.

Stock Repurchases

On July 27, 2022, the board of directors authorized the repurchase of $50.0 million of the Company’s Class A common stock from time to time without further approval. This authorization increased the remaining outstanding authorization per the August 4, 2021 authorization from $39.5 million to $50.0 million. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of September 30, 2022, the Company has a remaining amount available for repurchase of $47.4 million, which represents 4.2% in the aggregate of its outstanding Class A common stock, based on the closing price of $8.96 per share on such date.

The following table is a summary of the Company’s repurchase activity of its Class A common stock during the nine months ended September 30, 2022 and 2021 ($ in thousands):
SharesAmount(1)
Authorizations remaining as of December 31, 2021$44,122 
Additional authorizations(2)10,534 
Repurchases paid721,299 (7,279)
Authorizations remaining as of September 30, 2022$47,377 
(1)Amount excludes commissions paid associated with share repurchases.
(2)On July 27, 2022 the Board authorized repurchases up to $50.0 million in aggregate.
SharesAmount(1)
Authorizations remaining as of December 31, 2020$38,102 
Additional authorizations15,027 
Repurchases paid814,428 (8,912)
Authorizations remaining as of September 30, 2021$44,217 
(1)Amount excludes commissions paid associated with share repurchases.




40

Table of Contents
The following table presents dividends declared (on a per share basis) of Class A common stock for the nine months ended September 30, 2022 and 2021:
Declaration DateDividend per Share
March 15, 2022$0.20 
June 15, 20220.22 
September 15, 20220.23 
Total$0.65 
March 15, 2021$0.20 
June 15, 20210.20 
September 15, 20210.20 
Total$0.60 

41

Table of Contents
Changes in Accumulated Other Comprehensive Income

The following table presents changes in accumulated other comprehensive income related to the cumulative difference between the fair market value and the amortized cost basis of securities classified as available for sale for the three and nine months ended September 30, 2022 and 2021 ($ in thousands):
Accumulated Other Comprehensive Income (Loss)Accumulated Other Comprehensive Income (Loss) of Noncontrolling InterestsTotal Accumulated Other Comprehensive Income (Loss)
June 30, 2022$(17,855)$(2)$(17,857)
Other comprehensive income (loss)(956)— (956)
September 30, 2022$(18,811)$(2)$(18,813)
Accumulated Other Comprehensive Income (Loss)Accumulated Other Comprehensive Income (Loss) of Noncontrolling InterestsTotal Accumulated Other Comprehensive Income (Loss)
December 31, 2021$(4,112)$(2)$(4,114)
Other comprehensive income (loss)(14,699)— (14,699)
September 30, 2022$(18,811)$(2)$(18,813)

Accumulated Other Comprehensive Income (Loss)Accumulated Other Comprehensive Income (Loss) of Noncontrolling InterestsTotal Accumulated Other Comprehensive Income (Loss)
June 30, 2021$(2,211)$(2)$(2,213)
Other comprehensive income (loss)(873)— (873)
September 30, 2021$(3,084)$(2)$(3,086)
Accumulated Other Comprehensive Income (Loss)Accumulated Other Comprehensive Income (Loss) of Noncontrolling InterestsTotal Accumulated Other Comprehensive Income (Loss)
December 31, 2020$(10,463)$(2)$(10,465)
Other comprehensive income (loss)7,379 — 7,379 
September 30, 2021$(3,084)$(2)$(3,086)

42

Table of Contents
12. NONCONTROLLING INTERESTS

Noncontrolling Interests in Consolidated Ventures

As of September 30, 2022, the Company consolidates three ventures and in each, there are different noncontrolling investors, which own between 10.0% - 25.0% of such ventures. These ventures hold investments in a 40-building student housing portfolio in Isla Vista, CA with a book value of $79.9 million, 11 office buildings in Richmond, VA with a book value of $68.7 million, and a single-tenant office building in Oakland County, MI with a book value of $8.9 million. The Company makes distributions and allocates income from these ventures to the noncontrolling interests in accordance with the terms of the respective governing agreements.

Sales

There were no sales during the three months ended September 30, 2022. During the nine months ended September 30, 2022, the Company sold its apartment complex in Stillwater, OK, and its apartment complex in Miami, FL. Refer to Note 5, Real Estate and Related Lease Intangibles, Net for further details.





43

Table of Contents
13. EARNINGS PER SHARE
 
The Company’s net income (loss) and weighted average shares outstanding for the three and nine months ended September 30, 2022 and 2021 consist of the following:
Three Months Ended September 30,Nine Months Ended September 30,
($ in thousands except share amounts)2022202120222021
Basic and Diluted Net income (loss) available for Class A common shareholders$28,583 $18,927 $82,663 $29,413 
Weighted average shares outstanding:  
Basic124,278,732 123,729,867 124,393,861 123,917,047 
Diluted125,172,180 124,499,675 125,813,280 124,354,190 
 
The calculation of basic and diluted net income (loss) per share amounts for the three and nine months ended September 30, 2022 and 2021 consist of the following:
Three Months Ended September 30,Nine Months Ended September 30,
(In thousands except share and per share amounts)2022202120222021
Basic Net Income (Loss) Per Share of Class A Common Stock  
Numerator:
  
Net income (loss) attributable to Class A common shareholders$28,583 $18,927 $82,663 $29,413 
Denominator:
  
Weighted average number of shares of Class A common stock outstanding124,278,732 123,729,867 124,393,861 123,917,047 
Basic net income (loss) per share of Class A common stock$0.23 $0.15 $0.66 $0.24 
Diluted Net Income (Loss) Per Share of Class A Common Stock  
Numerator:  
Net income (loss) attributable to Class A common shareholders$28,583 $18,927 $82,663 $29,413 
Diluted net income (loss) attributable to Class A common shareholders28,583 18,927 82,663 29,413 
Denominator:  
Basic weighted average number of shares of Class A common stock outstanding124,278,732 123,729,867 124,393,861 123,917,047 
Add - dilutive effect of:  
Incremental shares of unvested Class A restricted stock(1)893,448 769,808 1,419,419 437,143 
Diluted weighted average number of shares of Class A common stock outstanding125,172,180 124,499,675 125,813,280 124,354,190 
Diluted net income (loss) per share of Class A common stock$0.23 $0.15 $0.66 $0.24 
(1)The Company is using the treasury stock method.

44

Table of Contents
14. STOCK BASED AND OTHER COMPENSATION PLANS
 
Summary of Stock and Shares Unvested/Outstanding

The following table summarizes the impact on the consolidated statements of income of the various stock based compensation plans and other compensation plans ($ in thousands):
Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
Stock Based Compensation Expense$3,738 $3,072 $27,787 $11,873 
Phantom Equity Investment Plan— — — 22 
Total Stock Based Compensation Expense(1)$3,738 $3,072 $27,787 $11,895 
(1) Variance between nine months ended September 30, 2022 and September 30, 2021 is primarily due to timing of 2021 and 2022 employee stock and bonus compensation. The majority of the stock and bonus compensation for the 2020 compensation year was granted in December of 2020 whereas stock and bonus compensation for the 2021 compensation year was granted during the three months ended March 31, 2022.

A summary of the grants is presented below:
 Three Months Ended September 30,Nine Months Ended September 30,
 2022202120222021
Number
of Shares/Options
Weighted
Average
Fair Value
Per Share
Number
of Shares
Weighted
Average
Fair Value
Per Share
Number
of Shares
Weighted
Average
Fair Value
Per Share
Number
of Shares
Weighted
Average
Fair Value
Per Share
Grants - Class A Common Stock7,179 $9.75 — $— 2,884,303 $11.87 747,713 $9.81 

The table below presents the number of unvested shares of Class A common stock and outstanding stock options at September 30, 2022 and changes during 2022 of the Class A common stock and stock options of Ladder Capital Corp granted under the 2014 Omnibus Incentive Plan:
Restricted StockStock Options
Nonvested/Outstanding at December 31, 20212,145,380 623,788 
Granted2,884,303 — 
Vested(2,404,181)— 
Forfeited(95,931)— 
Nonvested/Outstanding at September 30, 20222,529,571 623,788 
Exercisable at September 30, 2022 (1)623,788 
(1) The weighted-average exercise price of outstanding options, warrants and rights is $14.84 at September 30, 2022.

At September 30, 2022 there was $16.3 million of total unrecognized compensation cost related to certain share-based compensation awards that is expected to be recognized over a period of up to 36 months, with a weighted-average remaining vesting period of 23.6 months.

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



45

Table of Contents
Annual Incentive Awards Granted in 2022 with respect to 2021 Performance

For 2021 performance, certain employees received stock-based incentive equity in January 2022. Fair value for all restricted and unrestricted stock grants was calculated using the average closing stock price for the five business days prior to the grant date. Restricted stock subject to time-based vesting criteria will vest in three installments on February 18 of each of 2023, 2024 and 2025, subject to continued employment on the applicable vesting dates. The Company has elected to recognize the compensation expense related to the time-based vesting of the annual restricted stock awards for the entire award on a straight-line basis over the requisite service period for the entire award. Restricted stock subject to performance criteria is eligible to vest in three equal installments upon the compensation committee’s confirmation that the Company achieves a return on equity, based on distributable earnings divided by the Company’s average book value of equity, equal to or greater than 8% for such year (the “Performance Target”) for the years ended December 31, 2022, 2023 and 2024, respectively. If the Company misses the Performance Target during either the first or second calendar year but meets the Performance Target for a subsequent year during the three year performance period and the Company’s return on equity for such subsequent year and any years for which it missed its Performance Target equals or exceeds the compounded return on equity of 8% based on distributable earnings divided by the Company’s average book value of equity, the performance-vesting restricted stock which failed to vest because the Company previously missed its Performance Target will vest subject to continued employment on the applicable vesting date (the “Catch-Up Provision”). Accruals of compensation cost for an award with a performance condition shall be based on the probable outcome of that performance condition. Therefore, compensation cost shall be accrued if it is probable that the performance condition will be achieved and shall not be accrued if it is not probable that the performance condition will be achieved. The probability of meeting the performance outcome is assessed quarterly.

On January 31, 2022, in connection with 2021 compensation, annual stock awards were granted to management employees (each, a “Management Grantee”), with an aggregate fair value of $18 million, which represents 1,517,627 shares of Class A common stock. The grant to Mr. Harris and approximately 2/3 of the grants to Ms. McCormack and Mr. Perelman were unrestricted. The other 1/3 of incentive equity granted to Ms. McCormack and Mr. Perelman is restricted stock subject to attainment of the Performance Target for the applicable years and is also subject to the Catch-Up Provision described above. The grants to Mr. Miceli and Ms. Porcella (a total of 210,662 shares with an aggregate fair value of $2.5 million) are subject to the same time-based and performance-based vesting described below for Non-Management Grantees.

On January 31, 2022, in connection with 2021 compensation, annual stock awards were granted to certain non-management employees (“Non-Management Grantees”) with an aggregate fair value of $15.4 million, which represents 1,293,853 shares of Class A common stock. For the awards granted to Mr. Miceli, Ms. Porcella and certain Non-Management Grantees (a total of 1,254,085 shares), approximately 1/3 of the awards were unrestricted, with another 1/3 of the awards subject to time-based vesting criteria, and the remaining 1/3 subject to attainment of the Performance Target for the applicable years. The 1/3 of awards subject to attainment of the Performance Target is also subject to the Catch-Up Provision. For the awards granted to other Non-Management Grantees (a total of 250,430 shares), 1/2 of the awards is subject to time-based vesting criteria, and the remaining 1/2 is subject to attainment of the Performance Target for the applicable years. The 1/2 of awards subject to attainment of the Performance Target is also subject to the Catch-Up Provision.

Other Incentive Awards Granted in 2022

On May 10, 2022, a new employee of the Company received a Restricted Stock Award with a grant date fair value of $0.4 million, representing 33,784 shares of restricted Class A common stock. Fifty percent of the Restricted Stock Award is subject to time-based vesting criteria, and the remaining 50% of the Restricted Stock Award is subject to attainment of the Performance Target for the applicable years. The time-vesting restricted stock will vest in three installments on February 18 of each of 2023, 2024 and 2025, subject to continued employment on the applicable vesting dates. The performance-vesting restricted stock will vest in three equal installments upon the Compensation Committee’s confirmation that the Company achieves the Performance Target for the years ended December 31, 2022, 2023 and 2024, respectively. The Catch-Up Provision applies to the performance vesting portion of this award, provided that a termination has not occurred. The Company has elected to recognize the compensation expense related to the time-based vesting criteria of these Restricted Stock Awards on a straight-line basis over the requisite service period.












46

Table of Contents
Annual Incentive Awards Granted in 2021 with Respect to 2020 Performance

On January 1, 2021, in connection with 2020 compensation, annual stock awards were granted to non-management employees (“Non-Management Grantees”) with an aggregate fair value of $7.0 million, which represents 711,653 shares of Class A common stock. Approximately one-third of the awards to Non-Management Grantees were unrestricted, with another one-third of the awards subject to time-based vesting criteria, and the remaining one-third subject to attainment of the Performance Target for the applicable years. The one-third of awards subject to attainment of the Performance Target is also subject to the Catch-Up Provision and the Performance Waiver, defined below. The time-vesting restricted stock will vest in three installments on February 18 of each of 2022, 2023 and 2024, subject to continued employment on the applicable vesting dates. Fair value for all restricted and unrestricted stock grants was calculated using the most recent closing stock price prior to the grant date (due to markets being closed on the grant date). Compensation expense for unrestricted stock grants was expensed immediately. The Company has elected to recognize the compensation expense related to the time-based vesting of the annual restricted stock awards for the entire award on a straight-line basis over the requisite service period for the entire award. Accruals of compensation cost for an award with a performance condition shall be based on the probable outcome of that performance condition. Therefore, compensation cost shall be accrued if it is probable that the performance condition will be achieved and shall not be accrued if it is not probable that the performance condition will be achieved. The probability of meeting the performance outcome is assessed quarterly. On May 27, 2020, the compensation committee of the board of directors used its discretion to waive the Performance Target for shares eligible to vest based on the Company’s performance in 2020 and 2021, subject to continued employment on the applicable vesting dates (the “Performance Waiver”). The Performance Waiver was made in recognition of the actions taken by Ladder’s employees in response to COVID-19 that, while in the best interests of the Company and its shareholders, would not produce earnings consistent with the Performance Target in their deferred compensation arrangements. Such actions included maintaining high levels of unrestricted cash liquidity and refinancing debt with more expensive non-mark-to-market funding sources. In the second quarter, the 2021 Performance Waiver applied to one Ladder employee.

Other 2022 Restricted Stock Awards

On February 18, 2022, certain members of the board of directors each received annual restricted stock awards with a grant date fair value of $0.4 million, representing 31,860 shares of restricted Class A common stock, which will vest in full on the first anniversary of the date of grant, subject to continued service on the board of directors. Compensation expense related to the time-based vesting criteria of the award shall be recognized on a straight-line basis over the one-year vesting period.

Change in Control

Upon a change in control (as defined in the respective award agreements), restricted stock awards to Mr. Miceli, Ms. McCormack and Mr. Perelman will become fully vested if (1) such Management Grantee continues to be employed through the closing of the change in control; or (2) after the signing of definitive documentation related to the change in control, but prior to its closing, such Management Grantee’s employment is terminated without cause or due to death or disability or the Management Grantee resigns for Good Reason, as defined in each Management Grantee’s employment agreement. The compensation committee retains the right, in its sole discretion, to provide for the accelerated vesting (in whole or in part) of the restricted stock awards granted.

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

Bonus Payments

During the year ended December 31, 2021, the Company recorded $11.0 million of compensation expense related to cash bonuses that were paid in January 2022. For the three months ended March 31, 2021, the Company paid $1.1 million compensation expense related to bonuses accrued for during the year ended December 31, 2020.



47

Table of Contents
15. FAIR VALUE OF FINANCIAL INSTRUMENTS
 
Fair value is based upon internal models, using market quotations, broker quotations, counterparty quotations or pricing services quotations, which provide valuation estimates based upon reasonable market order indications and are subject to significant variability based on market conditions, such as interest rates, credit spreads and market liquidity. The fair value of the mortgage loan receivables held for sale is based upon a securitization model utilizing market data from recent securitization spreads and pricing.
 
Fair Value Summary Table
 
The carrying values and estimated fair values of the Company’s financial instruments, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at September 30, 2022 and December 31, 2021 are as follows ($ in thousands):
 
September 30, 2022
      Weighted Average
 Principal Amount Amortized Cost Basis/Purchase PriceFair ValueFair Value MethodYield
%
Remaining
Maturity/Duration (years)
Assets:       
CMBS(1)$607,143  $606,410 $587,786 Internal model, third-party inputs3.75 %1.21
CMBS interest-only(1)1,033,126 (2)11,514 11,349 Internal model, third-party inputs3.36 %1.55
GNMA interest-only(3)47,183 (2)305 325 Internal model, third-party inputs3.60 %2.90
Agency securities(1)40  41 40 Internal model, third-party inputs2.68 %1.7
U.S. Treasury securities(1)11,000 10,659 10,659 Internal model, third-party inputs3.61 %0.82
Equity securities(3) N/A 483 406 Observable market pricesN/A N/A
Mortgage loan receivables held for investment, net, at amortized cost(4)4,044,192  4,019,297 4,027,097 Discounted Cash Flow(5)7.45 %1.38
Mortgage loan receivables held for sale31,350  27,818 27,818 Internal model, third-party inputs(6)4.57 %9.44
FHLB stock(7)9,585  9,585 9,585 (7)3.00 % N/A
Nonhedge derivatives(1)(10)174,600  2,075 2,075 Counterparty quotationsN/A0.25
Liabilities:       
Repurchase agreements - short-term676,478  676,478 676,478 Cost plus Accrued Interest (8)2.89 %0.19
Repurchase agreements - long-term47,415  47,415 47,415 Discounted Cash Flow(9)3.76 %1.58
Mortgage loan financing615,933  616,370 630,856 Discounted Cash Flow5.12 %3.00
CLO debt1,064,365 1,057,053 1,057,053 Discounted Cash Flow(9)3.08 %16.17
Borrowings from the FHLB213,000  213,000 213,073 Discounted Cash Flow1.38 %1.50
Senior unsecured notes1,643,794  1,627,569 1,337,808 Internal model, third-party inputs4.66 %5.00
(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
(2)Represents notional outstanding balance of underlying collateral.
(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
(4)Balance does not include impact of allowance for current expected credit losses of $18.5 million at September 30, 2022.
(5)Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a discounted cash flow model.
(6)Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.
(7)Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.
(8)For repurchase agreements - short term, the value approximates the cost plus accrued interest.
(9)For repurchase agreements - long term and CLO debt, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
(10)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.





48

Table of Contents

December 31, 2021
      Weighted Average
 Principal Amount Amortized Cost Basis/Purchase PriceFair ValueFair Value MethodYield
%
Remaining
Maturity/Duration (years)
Assets:       
CMBS(1)$691,402  $691,026 $686,293 Internal model, third-party inputs1.57 %2.06
CMBS interest-only(1)1,302,551 (2)15,268 15,885 Internal model, third-party inputs5.67 %1.88
GNMA interest-only(3)59,075 (2)518 559 Internal model, third-party inputs4.97 %3.64
Agency securities(1)557  560 563 Internal model, third-party inputs1.58 %0.69
Mortgage loan receivables held for investment, net, at amortized cost(4)3,581,919  3,553,737 3,494,254 Discounted Cash Flow(5)5.65 %1.76
FHLB stock(6)11,835  11,835 11,835 (6)3.25 % N/A
Nonhedge derivatives(1)(7)114,121  402 402 Counterparty quotationsN/A0.30
Liabilities:       
Repurchase agreements - short-term418,394  418,394 418,394 Discounted Cash Flow(8)0.89 %0.46
Repurchase agreements - long-term26,183  26,183 26,183 Discounted Cash Flow(9)2.21 %1.01
Mortgage loan financing690,927  693,797 709,695 Discounted Cash Flow4.83 %3.3
Secured financing facility136,444 132,447 133,389 Discounted Cash Flow(8)10.75 %1.35
CLO debt1,064,365 1,054,774 1,054,774 Discounted Cash Flow(9)2.04 %16.92
Borrowings from the FHLB263,000  263,000 263,414 Discounted Cash Flow0.91 %1.95
Senior unsecured notes1,649,794  1,631,108 1,677,039 Internal model, third-party inputs4.66 %5.74
(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
(2)Represents notional outstanding balance of underlying collateral.
(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
(4)Balance does not include impact of allowance for current expected credit losses of $31.8 million at December 31, 2021.
(5)Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a discounted cash flow model.
(6)Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.
(7)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
(8)Fair value for repurchase agreement liabilities - short term borrowings under the Secured Financing Facility and borrowings under the Revolving Credit Facility is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
(9)For repurchase agreements - long term and CLO debt, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

49

Table of Contents

The following table summarizes the Company’s financial assets and liabilities, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at September 30, 2022 and December 31, 2021 ($ in thousands):
 
September 30, 2022
 
Financial Instruments Reported at Fair Value on Consolidated Statements of Financial ConditionPrincipal
Amount
 Fair Value
 Level 1Level 2Level 3Total
Assets:      
CMBS(1)$597,695  $— $— $578,737 $578,737 
CMBS interest-only(1)1,024,633 (2)— — 10,901 10,901 
GNMA interest-only(3)47,183 (2)— — 325 325 
Agency securities(1)40  — — 40 40 
U.S. Treasury securities11,000 10,659 — — 10,659 
Equity securities N/A 406 — — 406 
Nonhedge derivatives(4)174,600 — 2,075 — 2,075 
$11,065 $2,075 $590,003 $603,143 
Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial ConditionPrincipal
Amount
 Fair Value
 Level 1Level 2Level 3Total
Assets:
Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost(5)$4,044,192  $— $— $4,027,097 $4,027,097 
Mortgage loan receivable held for sale(6)31,350  — — 27,818 27,818 
CMBS(7)9,448 — — 9,049 9,049 
CMBS interest-only(7)8,493 — — 448 448 
FHLB stock9,585  — — 9,585 9,585 
$ $ $4,073,997 $4,073,997 
Liabilities:     
Repurchase agreements - short-term$676,478  $— $— $676,478 $676,478 
Repurchase agreements - long-term47,415  — — 47,415 47,415 
Mortgage loan financing615,933  — — 630,856 630,856 
CLO debt1,064,365 — — 1,057,053 1,057,053 
Borrowings from the FHLB213,000  — — 213,073 213,073 
Senior unsecured notes1,643,794  — — 1,337,808 1,337,808 
$ $ $3,962,683 $3,962,683 
(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity. 
(2)Represents notional outstanding balance of underlying collateral. 
(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. 
(4)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.  The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
(5)Balance does not include impact of allowance for current expected credit losses of $18.5 million at September 30, 2022.
(6)A lower of cost or market adjustment was recorded as of September 30, 2022.
(7)Restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust, are classified as held-to-maturity and reported at amortized cost.

50

Table of Contents
December 31, 2021
Financial Instruments Reported at Fair Value on Consolidated Statements of Financial ConditionPrincipal
Amount
 Fair Value
 Level 1Level 2Level 3Total
Assets:      
CMBS(1)$681,076  $— $— $676,398 $676,398 
CMBS interest-only(1)1,293,181 (2)— — 15,344 15,344 
GNMA interest-only(3)59,075 (2)— — 559 559 
Agency securities(1)557  — — 563 563 
Nonhedge derivatives(4)114,121  — 402 — 402 
$ $402 $692,864 $693,266 
Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial ConditionPrincipal
Amount
 Fair Value
 Level 1Level 2Level 3Total
Assets:
Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost(5)$3,581,920  $— $— $3,494,254 $3,494,254 
CMBS(6)10,326 — — 9,894 9,894 
CMBS interest-only(6)9,370 — — 541 541 
FHLB stock11,835  — — 11,835 11,835 
$ $ $3,516,524 $3,516,524 
Liabilities:     
Repurchase agreements - short-term$418,394  $— $— $418,394 $418,394 
Repurchase agreements - long-term26,183  — — 26,183 26,183 
Mortgage loan financing690,927  — — 709,695 709,695 
Secured financing facility136,444 — — 133,389 133,389 
CLO debt1,064,365 — — 1,054,774 1,054,774 
Borrowings from the FHLB263,000  — — 263,414 263,414 
Senior unsecured notes1,649,794  — — 1,677,039 1,677,039 
$ $ $4,282,888 $4,282,888 
(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity. 
(2)Represents notional outstanding balance of underlying collateral. 
(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. 
(4)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.  The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
(5)Balance does not include impact of allowance for current expected credit losses of $31.8 million at December 31, 2021.
(6)Restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust, are classified as held-to-maturity and reported at amortized cost.  


51

Table of Contents
The following table summarizes changes in Level 3 financial instruments reported at fair value on the consolidated statements of financial condition for the nine months ended September 30, 2022 and 2021 ($ in thousands):
Nine Months Ended September 30,
Level 320222021
Balance at January 1,$692,864 $1,046,569 
Transfer from level 2— — 
Purchases55,716 164,523 
Sales(4,261)(364,959)
Paydowns/maturities(135,988)(135,733)
Amortization of premium/discount(3,503)(5,388)
Unrealized gain/(loss)(14,719)7,292 
Realized gain/(loss) on sale(106)879 
Balance at September 30,$590,003 $713,183 

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

September 30, 2022
Financial InstrumentCarrying ValueValuation TechniqueUnobservable InputMinimumWeighted AverageMaximum
CMBS(1)$578,737 Discounted cash flowYield (4)1.93 %3.77 %17.47 %
Duration (years)(5)01.219.48
CMBS interest-only(1)10,901 (2)Discounted cash flowYield (4)— %3.36 %18.46 %
Duration (years)(5)01.552.17
Prepayment speed (CPY)(5)100.00100.00100.00
GNMA interest-only(3)325 (2)Discounted cash flowYield (4)— %3.60 %10.00 %
Duration (years)(5)02.906.61
Prepayment speed (CPJ)(5)517.2335
Agency securities(1)40 Discounted cash flowYield (4)2.68 %2.68 %2.68 %
Duration (years)(5)1.71.71.7
Total$590,003 

December 31, 2021
Financial InstrumentCarrying ValueValuation TechniqueUnobservable InputMinimumWeighted AverageMaximum
CMBS(1)$676,398 Discounted cash flowYield (4)0.77 %1.51 %5.28 %
Duration (years)(5)01.938.39
CMBS interest-only(1)15,344 (2)Discounted cash flowYield (4)— %5.7 %9.34 %
Duration (years)(5)0.031.812.58
Prepayment speed (CPY)(5)100.00100.00100.00
GNMA interest-only(3)559 (2)Discounted cash flowYield (4)— %4.97 %10.00 %
Duration (years)(5)02.725.56
Prepayment speed (CPJ)(5)517.4135.00
Agency securities(1)563 Discounted cash flowYield (4)1.44 %1.58 %2.78 %
Duration (years)(5)00.420.47
Total$692,864 
(1)CMBS, CMBS interest-only securities, Agency securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.
(2)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.
(3)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.

52

Table of Contents
Sensitivity of the Fair Value to Changes in the Unobservable Inputs
        
(4)Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.
(5)Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (lower or higher) fair value measurement depending on the structural features of the security in question.

Nonrecurring Fair Values

The Company measures fair value of certain assets on a nonrecurring basis when events or changes in circumstances indicate that the carrying value of the assets may be impaired. Adjustments to fair value generally result from the application of lower of amortized cost or fair value accounting for assets held for sale or write-down of assets value due to impairment. Refer to Note 3, Mortgage Loan Receivables and Note 5, Real Estate and Related Lease Intangibles, Net for disclosure of level 3 inputs.

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

Certain of the Company’s subsidiaries have elected to be treated as TRSs. TRSs permit the Company to participate in certain activities from which REITs are generally precluded, as long as these activities meet specific criteria, are conducted within the parameters of certain limitations established by the Code, and are conducted in entities which elect to be treated as taxable subsidiaries under the Code. To the extent these criteria are met, the Company will continue to maintain its qualification as a REIT. The Company’s TRSs are not consolidated for U.S. federal income tax purposes, but are instead taxed as corporations. For financial reporting purposes, a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in TRSs. Current income tax expense (benefit) was $4.2 million and $3.8 million for the three and nine months ended September 30, 2022 and $1.1 million and no income tax expense (benefit) for the three and nine months ended September 30, 2021.

As of September 30, 2022 and December 31, 2021, the Company’s net deferred tax assets (liabilities) were $(2.4) million and $(2.3) million, respectively, and are included in other assets (other liabilities) in the Company’s consolidated balance sheets. Deferred income tax expense (benefit) included within the provision for income taxes was $(1.6) million and $(1.3) million for the three months ended September 30, 2022 and September 30, 2021, respectively. Deferred income tax expense (benefit) included within the provision for income taxes was $0.1 million and $(1.3) million for the nine months ended September 30, 2022 and September 30, 2021, respectively. The Company’s net deferred tax liability is comprised of deferred tax assets and deferred tax liabilities. The Company believes it is more likely than not that the deferred tax assets (aside from the exception noted below) will be realized in the future. Realization of the deferred tax assets is dependent upon our generation of sufficient taxable income in future years in appropriate tax jurisdictions to obtain benefit from the reversal of temporary differences. The amount of deferred tax assets considered realizable is subject to adjustment in future periods if estimates of future taxable income change.
 
As of September 30, 2022, the Company had a deferred tax asset of $3.9 million relating to capital losses which it may only use to offset capital gains. These tax attributes will begin to expire if unused in 2022. As the realization of these assets are not more likely than not before their expiration, the Company provided a full valuation allowance against this deferred tax asset. Additionally, as of September 30, 2022, the Company had $1.3 million of deferred tax asset related to Code Section 163(j) interest expense limitation. As the Company is uncertain if this asset will be realized in the future, the Company provided a full valuation allowance against this deferred tax asset.

The Company’s tax returns are subject to audit by taxing authorities. Generally, as of September 30, 2022, the tax years 2018-2021 remain open to examination by the major taxing jurisdictions in which the Company is subject to taxes. The Company is currently under New York City audit for tax years 2012-2013. The Company does not expect these audits to result in any material changes to the Company’s financial position. The Company does not expect tax expense to have an impact on either short, or long-term liquidity or capital needs.

Under U.S. GAAP, a tax benefit related to an income tax position may be recognized when it is more likely than not that the position will be sustained upon examination by the tax authorities based on the technical merits of the position. In addition, the Company does not believe that it has any tax positions for which it is reasonably possible that it will be required to record a significant liability for unrecognized tax benefits within the next twelve months.
53

Table of Contents
 
17. RELATED PARTY TRANSACTIONS

The Company has no material related party relationships to disclose.

18. COMMITMENTS AND CONTINGENCIES
 
Leases

As of September 30, 2022, the Company had a $0.1 million lease liability and a $0.2 million right-of-use asset on its consolidated balance sheets recorded within other liabilities and other assets, respectively. Tenant reimbursements, which consist of real estate taxes and other municipal charges paid by the Company which were reimbursable by our tenants pursuant to the terms of the net lease agreements, were $1.4 million and $3.9 million for the three and nine months ended September 30, 2022 and $1.5 million and $3.7 million for the three and nine months ended September 30, 2021. Tenant reimbursements are included in operating lease income on the Company’s consolidated statements of income.

Investments in Unconsolidated Ventures

The Company has made investments in various unconsolidated ventures. Refer to Note 6, Investment in and Advances to Unconsolidated Ventures, for further details of our unconsolidated investments. The Company’s maximum exposure to loss from these investments is limited to the carrying value of our investments.

Unfunded Loan Commitments
 
As of September 30, 2022, the Company’s off-balance sheet arrangements consisted of $363.2 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing over the next three years at rates to be determined at the time of funding, 49% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2021, the Company’s off-balance sheet arrangements consisted of $390.1 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing.

Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The Company carefully monitors the progress of work at properties that serve as collateral underlying its commercial mortgage loans, including the progress of capital expenditures, construction, leasing and business plans in light of the current market conditions. These commitments are not reflected on the consolidated balance sheets. 



54

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

The Company evaluates performance based on the following financial measures for each segment ($ in thousands):
Three months ended September 30, 2022LoansSecuritiesReal Estate (1)Corporate/Other(2)Company 
Total
Interest income$70,851 $5,705 $$801 $77,359 
Interest expense(17,344)(1,327)(8,088)(21,712)(48,471)
Net interest income (expense)53,507 4,378 (8,086)(20,911)28,888 
(Provision for) release of loan loss reserves(1,501)— — — (1,501)
Net interest income (expense) after provision for (release of) loan reserves52,006 4,378 (8,086)(20,911)27,387 
Real estate operating income— — 27,679 — 27,679 
Sale of loans, net796 — — — 796 
Realized gain (loss) on securities— — — 
Unrealized gain (loss) on equity securities— (61)— — (61)
Unrealized gain (loss) on Agency interest-only securities— (5)— — (5)
Realized gain on sale of real estate, net— — 4,393 — 4,393 
Fee and other income2,546 11 — 140 2,697 
Net result from derivative transactions4,837 982 748 — 6,567 
Earnings (loss) from investment in unconsolidated ventures— — 407 — 407 
Total other income (loss)8,179 936 33,227 140 42,482 
Compensation and employee benefits— — — (13,806)(13,806)
Operating expenses— — — (5,143)(5,143)
Real estate operating expenses— — (10,069)— (10,069)
Fee expense(917)(102)(138)(532)(1,689)
Depreciation and amortization— — (7,864)— (7,864)
Total costs and expenses(917)(102)(18,071)(19,481)(38,571)
Income tax (expense) benefit— — — (2,613)(2,613)
Segment profit (loss)$59,268 $5,212 $7,070 $(42,865)$28,685 
Total assets as of September 30, 2022$4,028,641 $610,545 $783,343 $447,443 $5,869,972 
55

Table of Contents
Three months ended September 30, 2021LoansSecuritiesReal Estate (1)Corporate/Other(2)Company 
Total
Interest income$42,605 $3,324 $— $306 $46,235 
Interest expense(13,029)(528)(8,866)(26,916)(49,339)
Net interest income (expense)29,576 2,796 (8,866)(26,610)(3,104)
Provision for (release of) loan loss reserves2,364 — — 2,364 
Net interest income (expense) after provision for (release of) loan reserves31,940 2,796 (8,866)(26,610)(740)
Real estate operating income— — 26,603 — 26,603 
Sale of loans, net3,309 — (16)— 3,293 
Realized gain (loss) on securities— 285 — — 285 
Unrealized gain (loss) on Agency interest-only securities— (19)— — (19)
Realized gain on sale of real estate, net— 17,766 — 17,766 
Fee and other income2,581 — 105 2,687 
Net result from derivative transactions(256)334 (3)— 75 
Earnings (loss) from investment in unconsolidated joint ventures97 — 436 — 533 
Total other income (loss)5,731 600 44,787 105 51,223 
Salaries and employee benefits— — — (9,425)(9,425)
Operating expenses(3)40 — — (4,458)(4,418)
Real estate operating expenses— — (6,962)— (6,962)
Fee expense(452)(52)(464)(670)(1,638)
Depreciation and amortization— — (9,296)(24)(9,320)
Total costs and expenses(412)(52)(16,722)(14,577)(31,763)
Income tax (expense) benefit— — — 212 212 
Segment profit (loss)$37,259 $3,344 $19,199 $(40,870)$18,932 
Total assets as of December 31, 2021$3,521,986 $703,280 $914,027 $711,959 $5,851,252 


56

Table of Contents
Nine months ended September 30, 2022LoansSecuritiesReal Estate (1)Corporate/Other(2)Company 
Total
Interest income$185,212 $12,650 $$966 $198,832 
Interest expense(44,330)(2,429)(27,642)(63,811)(138,212)
Net interest income (expense)140,882 10,221 (27,638)(62,845)60,620 
(Provision for) release of loan loss reserves(1,373)— — — (1,373)
Net interest income (expense) after provision for (release of) loan reserves139,509 10,221 (27,638)(62,845)59,247 
Real estate operating income— — 82,678 — 82,678 
Sale of loans, net(2,083)— — — (2,083)
Realized gain (loss) on securities— (75)— — (75)
Unrealized gain (loss) on equity securities— (77)— — (77)
Unrealized gain (loss) on Agency interest-only securities— (21)— — (21)
Realized gain on sale of real estate, net— — 62,101 — 62,101 
Fee and other income8,147 45 3,704 342 12,238 
Net result from derivative transactions8,761 2,235 1,385 — 12,381 
Earnings (loss) from investment in unconsolidated ventures— — 1,197 — 1,197 
Gain (loss) on extinguishment of debt— — — 685 685 
Total other income (loss)14,825 2,107 151,065 1,027 169,024 
Compensation and employee benefits— — — (59,165)(59,165)
Operating expenses— — — (15,303)(15,303)
Real estate operating expenses— — (28,928)— (28,928)
Fee expense(1,715)(200)(437)(2,811)(5,163)
Depreciation and amortization— — (24,756)(8)(24,764)
Total costs and expenses(1,715)(200)(54,121)(77,287)(133,323)
Income tax (expense) benefit— — — (3,897)(3,897)
Segment profit (loss)$152,619 $12,128 $69,306 $(143,002)$91,051 
Total assets as of September 30, 2022$4,028,641 $610,545 $783,343 $447,443 $5,869,972 













57

Table of Contents
Nine months ended September 30, 2021LoansSecuritiesReal Estate (1)Corporate/Other(2)Company 
Total
Interest income$112,750 $9,773 $$575 123,099 
Interest expense(40,786)(1,917)(27,595)(70,240)(140,538)
Net interest income (expense)71,964 7,857 (27,594)(69,665)(17,439)
Provision for (release of) loan loss reserves6,950 — — — 6,950 
Net interest income (expense) after provision for (release of) loan reserves78,914 7,857 (27,594)(69,665)(10,489)
Real estate operating income— — 77,320 — 77,320 
Sale of loans, net6,701 — (16)— 6,685 
Realized gain (loss) on securities— 879 — — 879 
Unrealized gain (loss) on Agency interest-only securities— (87)— — (87)
Realized gain on sale of real estate, net— — 37,155 — 37,155 
Fee and other income7,845 — 48 529 8,422 
Net result from derivative transactions(5)1,010 (3)— 1,002 
Earnings (loss) from investment in unconsolidated joint ventures315 — 891 — 1,206 
Total other income (loss)14,856 1,802 115,395 529 132,582 
Salaries and employee benefits— — — (27,436)(27,436)
Operating expenses(3)78 — — (12,953)(12,875)
Real estate operating expenses— — (19,518)— (19,518)
Fee expense(2,704)(163)(1,605)(959)(5,431)
Depreciation and amortization— — (28,246)(74)(28,320)
Total costs and expenses(2,626)(163)(49,369)(41,422)(93,580)
Income tax (expense) benefit— — — 1,308 1,308 
Segment profit (loss)$91,144 $9,496 $38,432 $(109,250)$29,821 
Total assets as of December 31, 2021$3,521,986 $703,280 $914,027 $711,959 $5,851,252 
(1)Includes the Company’s investment in unconsolidated ventures that held real estate of $6.0 million and $23.2 million as of September 30, 2022 and December 31, 2021, respectively.
(2)Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This segment also includes the Company’s investment in unconsolidated ventures and strategic investments that are not related to the other reportable segments above, including the Company’s investment in FHLB stock of $9.6 million as of September 30, 2022 and $11.8 million as of December 31, 2021, and the Company’s senior unsecured notes of $1.6 billion and $1.6 billion at September 30, 2022 and December 31, 2021, respectively.


20. SUBSEQUENT EVENTS

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

58

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and the related notes of Ladder Capital Corp included within this report and the Annual Report. This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. See “Cautionary Statement Regarding Forward-Looking Statements” within this Quarterly Report and “Risk Factors” within the Annual Report for a discussion of the uncertainties, risks and assumptions associated with these statements. Actual results may differ materially from those contained in any forward-looking statements as a result of various factors, including but not limited to, those in “Risk Factors” set forth within the Annual Report.

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

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

Overview

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

Our businesses, including balance sheet lending, conduit lending, securities investments, and real estate investments, provide for a stable base of net interest and rental income. We have originated $29.6 billion of commercial real estate loans from our inception in October 2008 through September 30, 2022. During this timeframe, we also acquired $13.0 billion of predominantly investment grade-rated securities secured by first mortgage loans on commercial real estate and $1.9 billion of selected net leased and other real estate assets.

As part of our commercial mortgage lending operations, we originate conduit loans, which are first mortgage loans on stabilized, income producing commercial real estate properties that we intend to make available for sale in commercial mortgage-backed securities (“CMBS”) securitizations. From our inception in October 2008 through September 30, 2022, we originated $16.9 billion of conduit loans, of which $16.8 billion were sold into 71 CMBS securitizations, making us, by volume, the second largest non-bank contributor of loans to CMBS securitizations in the United States in such period. Our sales of loans into securitizations are generally accounted for as true sales, not financings, and we generally retain no ongoing interest in loans which we securitize unless we are required to do so as issuer pursuant to the risk retention requirements of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, as amended, (the “Dodd-Frank Act”). The securitization of conduit loans enables us to reinvest our equity capital into new loan originations or allocate it to other investments.

As of September 30, 2022, we had $5.9 billion in total assets and $1.5 billion of total equity. Our assets primarily included $4.0 billion of loans, $0.6 billion of securities, $0.8 billion of real estate, and $0.3 billion of unrestricted cash.

We maintain a diversified and flexible financing strategy supporting our investment strategy and overall business operations, including the use of unsecured corporate bonds, non-recourse, non-mark-to-market CLO debt issuances and committed term financing from leading financial institutions. Refer to “Our Financing Strategies” and “Liquidity and Capital Resources” for further information.

59

Table of Contents
Ladder was founded in October 2008 and we completed our IPO in February 2014. We are led by a disciplined and highly aligned management team. As of September 30, 2022, our management team and directors held interests in our Company comprising over 10% of our total equity. On average, our management team members have 26 years of experience in the industry. Our management team includes Brian Harris, Chief Executive Officer; Pamela McCormack, President; Paul J. Miceli, Chief Financial Officer; Robert Perelman, Head of Asset Management; and Kelly Porcella, Chief Administrative Officer & General Counsel. Anthony V. Esposito, Chief Accounting Officer, is an additional officer of Ladder. As of September 30, 2022, we employed 60 full-time industry professionals.

We continue to actively manage the liquidity and operations of the Company in light of market conditions, including rising interest rates and potential recessionary conditions, and the impact of the COVID-19 pandemic in the United States. The Company has disclosed the impact of current market conditions on our business throughout this Quarterly Report and the Annual Report.

On August 16, 2022, the U.S. government enacted the Inflation Reduction Act of 2022 (the “IRA”) that includes, among other provisions, changes to the U.S. corporate income tax system, including a 15% minimum tax based on “adjusted financial statement income” exceeding $1 billion, and a 1% excise tax on net repurchases of stock after December 31, 2022. We are continuing to evaluate the Inflation Reduction Act of 2022 and its requirements, as well as any potential impact on our business. As REITs are excluded from the provisions, we do not expect the IRA to have a material impact on our financial statements.

Our Businesses

We invest primarily in loans, securities and other interests in U.S. commercial real estate, with a focus on senior secured assets. Our complementary business segments are designed to provide us with the flexibility to opportunistically allocate capital in order to generate attractive risk-adjusted returns under varying market conditions. The following table summarizes the carrying value of our investment portfolio as reported in our consolidated financial statements as of the dates indicated below ($ in thousands):
60

Table of Contents
 September 30, 2022December 31, 2021
Loans  
Balance sheet loans:
Balance sheet first mortgage loans$3,939,239 67.1 %$3,454,654 59.0 %
Other commercial real estate-related loans80,058 1.4 %99,083 1.7 %
Allowance for credit losses(18,474)(0.3)%(31,752)(0.5)%
Total balance sheet loans4,000,823 68.2 %3,521,985 60.2 %
Conduit first mortgage loans27,818 0.5 %— — %
Total loans4,028,641 68.7 %3,521,985 60.2 %
Securities  
CMBS investments599,135 10.2 %702,178 12.0 %
U.S. Treasury securities10,659 0.2 %— — %
U.S. Agency securities investments365 — %1,122 — %
Equity securities406 — %— — %
Allowance for credit losses(20)— %(20)— %
Total securities610,545 10.4 %703,280 12.0 %
Real Estate  
Real estate and related lease intangibles, net769,935 13.1 %865,694 14.8 %
Real estate held for sale7,402 0.1 %25,179 0.4 %
Total real estate777,337 13.2 %890,873 15.2 %
Other Investments  
Investments in and advances to unconsolidated ventures6,006 0.1 %23,154 0.4 %
Total other investments6,006 0.1 %23,154 0.4 %
Total investments5,422,529 92.5 %5,139,292 87.9 %
Cash, cash equivalents and restricted cash357,179 6.1 %621,546 10.6 %
Other assets90,264 1.5 %90,414 1.5 %
Total assets$5,869,972 100 %$5,851,252 100 %
 
Loans
 
Balance Sheet First Mortgage Loans.  We originate and invest in balance sheet first mortgage loans secured by commercial real estate properties that are typically undergoing transition, including lease-up, sell-out, and renovation or repositioning. These mortgage loans are structured to fit the needs and business plans of the property owners, and generally have LIBOR-based floating rates and terms (including extension options) ranging from one to five years. Our loans are directly originated by an internal team that has longstanding and strong relationships with borrowers and mortgage brokers throughout the United States. We follow a rigorous investment process, which begins with an initial due diligence review; continues through a comprehensive legal and underwriting process incorporating multiple internal and external checks and balances; and culminates in approval or disapproval of each prospective investment by our Investment Committee. Balance sheet first mortgage loans in excess of $50.0 million also require the approval of our board of directors’ Risk and Underwriting Committee.

We generally seek to hold our balance sheet first mortgage loans for investment although we also maintain the flexibility to contribute such loans into a collateralized loan obligation (“CLO”) or similar structure, sell participation interests or “b-notes” in our mortgage loans or sell such mortgage loans as whole loans. Our balance sheet first mortgage loans have been typically repaid at or prior to maturity (including by being refinanced by us into a new conduit first mortgage loan upon property stabilization). As of September 30, 2022, we held a portfolio of 146 balance sheet first mortgage loans with an aggregate book value of $3.9 billion. Based on the loan balances and the “as-is” third-party Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”) appraised values at origination, the weighted average loan-to-value ratio of this portfolio was 67.8% at September 30, 2022.
 
Other Commercial Real Estate-Related Loans.  We selectively invest in note purchase financings, subordinated debt, mezzanine debt and other structured finance products related to commercial real estate that are generally held for investment.
61

Table of Contents
As of September 30, 2022, we held a portfolio of 16 other commercial real estate-related loans with an aggregate book value of $80.1 million. Based on the loan balance and the “as-is” third-party FIRREA appraised values at origination, the weighted average loan-to-value ratio of the portfolio was 65.7% at September 30, 2022.

Conduit First Mortgage Loans.  We also originate conduit loans, which are first mortgage loans that are secured by cash-flowing commercial real estate and are available for sale to securitizations. These first mortgage loans are typically structured with fixed interest rates and generally have five- to ten-year terms. Conduit first mortgage loans are originated, underwritten, approved and funded using the same comprehensive legal and underwriting approach, process and personnel used to originate our balance sheet first mortgage loans. Conduit first mortgage loans in excess of $50.0 million also require approval of our board of directors’ Risk and Underwriting Committee. We held one conduit loan with an aggregate carrying value of $27.8 million at September 30, 2022.

Although our primary intent is to sell our conduit first mortgage loans to CMBS trusts, we generally seek to maintain the flexibility to keep them on our balance sheet, sell participation interests or “b-notes” in such loans or sell the loans as whole loans. As of September 30, 2022, we held one conduit first mortgage loan that was available for contribution into securitizations. Based on the loan balances and the “as-is” third-party FIRREA appraised values at origination, loan-to-value ratio of this loan was 58.9% at September 30, 2022. The Company will hold these conduit loans in its taxable REIT subsidiary (“TRS”) upon origination. 

The following charts set forth our total outstanding balance sheet first mortgage loans, other commercial real estate-related loans, and conduit first mortgage loans as of September 30, 2022 and a breakdown of our loan portfolio by loan size and geographic location and asset type of the underlying real estate by loan balance.


ladr-20220930_g2.jpg

62

Table of Contents
Real Estate

Net Leased Commercial Real Estate Properties. As of September 30, 2022, we owned 157 single tenant net leased properties with an aggregate book value of $506.9 million. These properties are fully leased on a net basis where the tenant is generally responsible for payment of real estate taxes, property, building and general liability insurance and property and building maintenance expenses. As of September 30, 2022, our net leased properties comprised a total of 3.9 million square feet, 100% leased with an average age since construction of 17.7 years and a weighted average remaining lease term of 9.8 years. Commercial real estate investments in excess of $20.0 million require the approval of our board of directors’ Risk and Underwriting Committee. The majority of the net leased properties in our real estate portfolio are necessity-based businesses. During the three months ended September 30, 2022, we collected 100% of rent on these properties.
 
Diversified Commercial Real Estate Properties. As of September 30, 2022, we owned 59 diversified commercial real estate properties throughout the U.S with an aggregate book value of $279.5 million. During the three months ended September 30, 2022, we collected 99% of rent on these properties.

The following charts summarize the composition of our real estate investments as of September 30, 2022 ($ in millions):

ladr-20220930_g3.jpg
We continue to actively monitor our commercial real estate properties in light of the current market conditions, including consideration of any long-term impacts on the buildings, tenants, business plans and the ability to execute those business plans.

Securities
 
CMBS Investments.  We invest in CMBS, including CLOs, secured by first mortgage loans on commercial real estate and own predominantly AAA-rated securities. These investments provide a stable and attractive base of net interest income and help us manage our liquidity. We have significant in-house expertise in the evaluation and trading of these securities, due in part to our experience in originating and underwriting mortgage loans that comprise assets within CMBS trusts, as well as our experience in structuring CMBS transactions. AAA-rated CMBS or U.S. Agency securities investments in excess of $76.0 million and all other investment grade CMBS or U.S. Agency securities investments in excess of $51.0 million, each in any single class of any single issuance, require the approval of our board of directors’ Risk and Underwriting Committee. The Risk and Underwriting Committee also must approve any investments in non-rated or sub-investment grade CMBS or U.S. Agency securities in any single class of any single issuance in excess of the lesser of (x) $21.0 million and (y) 10% of the total net asset value of the respective Ladder subsidiary or other entity for which Ladder has authority to make investment decisions.

The Company invests in primarily AAA-rated real estate securities, typically front pay securities, with relatively short duration and significant subordination. The hyperamortization features included in many of the securities positions we own help mitigate potential credit losses in the event of adverse market conditions.

As of September 30, 2022, the estimated fair value of our portfolio of CMBS investments totaled $599.1 million in 81 CUSIPs ($7.4 million average investment per CUSIP). Included in the $599.1 million of CMBS securities are $9.5 million of CMBS securities designated as risk retention securities under the Dodd-Frank Act, which are subject to transfer restrictions over the term of the securitization trust. The following chart summarizes our securities investments by market value, 99.5% of which were rated investment grade by Standard & Poor’s Ratings Group, Moody’s Investors Service, Inc. or Fitch Ratings Inc. as of September 30, 2022:
63

Table of Contents
ladr-20220930_g4.jpg
In the future, we may invest in CMBS securities or other securities that are unrated. As of September 30, 2022, our CMBS investments had a weighted average duration of 1.2 years. The commercial real estate collateral underlying our CMBS investment portfolio is located throughout the United States. As of September 30, 2022, by property count and market value, respectively, 63.4% and 80.0% of the collateral underlying our CMBS investment portfolio was distributed throughout the top 25 metropolitan statistical areas (“MSAs”) in the United States, with 6.1% and 47.4%, by property count and market value, respectively, of the collateral located in the New York-Newark-Edison MSA, and the concentrations in each of the remaining top 24 MSAs ranging from 0.1% to 8.1% by property count and 0.1% to 11.2% by market value.

Other Investments

Unconsolidated Venture.  In connection with the origination of a loan in April 2012, we received a 25% equity interest with the right to convert upon a capital event. On March 22, 2013, we refinanced the loan, and we converted our equity interest into a 19% limited liability company membership interest in Grace Lake JV, LLC (“Grace Lake LLC”). As of September 30, 2022, Grace Lake LLC owned an office building campus with a carrying value of $51.5 million, which is net of accumulated depreciation of $44.9 million, that is financed by $56.6 million of long-term debt. Debt of Grace Lake LLC is non-recourse to the limited liability company members, except for customary non-recourse carve-outs for certain actions and environmental liability. As of September 30, 2022, the book value of our investment in Grace Lake LLC was $6.0 million.
 
Our Financing Strategies
 
Our financing strategies are critical to the success and growth of our business. We manage our financing to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties. In addition to cash flow from operations, we fund our operations and investment strategy through a diverse array of funding sources, including:

Unsecured corporate bonds
CLO transactions
Secured loan and securities repurchase facilities
Non-recourse mortgage debt
Revolving credit facility
FHLB financing
Loan sales and securitizations
Unencumbered assets available for financing
Equity
 
From time to time, we may add financing counterparties that we believe will complement our business, although the agreements governing our indebtedness may limit our ability and the ability of our present and future subsidiaries to incur additional indebtedness. Our amended and restated charter and by-laws do not impose any threshold limits on our ability to use leverage. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources” and Note 7 Debt Obligations, Net in our consolidated financial statements included elsewhere in this Quarterly Report for more information about our financing arrangements.

Unsecured Corporate Bonds

64

Table of Contents
As of September 30, 2022, we had $1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of $344.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”) and $650.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes”) and $649.0 million in aggregate principal amount of 4.75% senior notes due 2029 (the “2029 Notes,” and collectively with the 2025 Notes and the 2027 Notes, the “Notes”).

Due in large part to devoting such a large portion of the Company’s capital structure to equity and unsecured corporate bond debt, Ladder maintains a $2.8 billion pool of unencumbered assets, comprised primarily of first mortgage loans and unrestricted cash as of September 30, 2022.

CLO Debt

On July 13, 2021, a consolidated subsidiary of the Company completed a privately marketed CLO transaction, which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed July 2021 Loans”) at an 82% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed July 2021 Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO.

On December 2, 2021, a consolidated subsidiary of the Company completed a privately marketed CLO transaction, which generated $566.2 million of gross proceeds to Ladder, financing $729.4 million of loans (“Contributed December 2021 Loans”) at a 77.6% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 15.6% subordinate and controlling interest in the CLO. The Company also held two additional tranches as investments totaling 6.8% interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed December 2021 Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO.

As of September 30, 2022, the Company had $1.1 billion of matched term, non-mark-to-market and non-recourse CLO debt included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of $7.3 million were included in CLO debt as of September 30, 2022. The CLOs are considered variable interest entities (“VIEs”) of which the Company is the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

Committed Loan Financing Facilities
 
We are parties to multiple committed loan repurchase agreement facilities, totaling $1.3 billion of credit capacity. As of September 30, 2022, the Company had $546.5 million of borrowings outstanding, with an additional $0.8 billion of committed financing available. Assets pledged as collateral under these facilities are generally limited to first mortgage whole mortgage loans, mezzanine loans and certain interests in such first mortgage and mezzanine loans. Our repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, and maximum debt/equity ratios.
 
We have the option to extend some of our existing facilities subject to a number of customary conditions. The lenders have sole discretion to include collateral in these facilities and to determine the market value of the collateral on a daily basis, and, if the estimated market value of the included collateral declines, the lenders have the right to require additional collateral or a full and/or partial repayment of the facilities (margin call) sufficient to rebalance the facilities. Typically, the lender establishes a maximum percentage of the collateral asset’s market value that can be borrowed. We often borrow at a lower percentage of the collateral asset’s value than the maximum, leaving us with excess borrowing capacity that can be drawn upon at a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis.

Securities Repurchase Facilities

We are a party to a committed term master repurchase agreement with a major U.S. banking institution for CMBS, totaling $100.0 million of credit capacity. As we do in the case of borrowings under committed loan facilities, we often borrow at a lower percentage of the collateral asset’s value than the maximum, leaving us with excess borrowing capacity that can be drawn upon at a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis. As of September 30, 2022, the Company had $9.4 million borrowings outstanding, with an additional $90.6 million of committed financing available.

65

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

Mortgage Loan Financing
 
We generally finance our real estate using long-term non-recourse mortgage financing. During the nine months ended September 30, 2022, we executed no long term debt agreements to finance real estate. All of our mortgage loan financings have fixed rates ranging from 4.25% to 6.53%, mature between 2022-2031 and total $616.4 million as of September 30, 2022. These long-term non-recourse mortgages include net unamortized premiums of $2.5 million at September 30, 2022, representing proceeds received upon financing greater than the contractual amounts due under the agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. We recorded $0.4 million of premium amortization, which decreased interest expense, for the nine months ended September 30, 2022. The loans are collateralized by real estate and related lease intangibles, net, of $686.6 million as of September 30, 2022.

Revolving Credit Facility
 
The Company’s revolving credit facility (the “Revolving Credit Facility”) provides for an aggregate maximum borrowing amount of $323.9 million, including a $25.0 million sublimit for the issuance of letters of credit. The Revolving Credit Facility is available on a revolving basis to finance the Company’s working capital needs and for general corporate purposes. The Revolving Credit Facility has a final maturity date, assuming all extension options are exercised, of July 2025. The interest rate is one-month LIBOR plus 2.50% on Eurodollar advances. As of September 30, 2022, the Company had no outstanding borrowings on the Revolving Credit Facility.
 
The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries. The Revolving Credit Facility is secured by a pledge of the shares of (or other ownership or equity interests in) certain subsidiaries to the extent the pledge is not restricted under existing regulations, law or contractual obligations.
 
LCFH is subject to customary affirmative covenants and negative covenants, including limitations on the incurrence of additional debt, liens, restricted payments, sales of assets and affiliate transactions under the Revolving Credit Facility. In addition, under the Revolving Credit Facility, LCFH is required to comply with financial covenants relating to minimum net worth, maximum leverage, minimum liquidity, and minimum fixed charge coverage, consistent with our other credit facilities.

FHLB Financing
 
We have maintained membership in the FHLB since 2012 through our subsidiary, Tuebor Captive Insurance Company LLC (“Tuebor”). In 2016, the FHFA adopted a final rule that limited our captive insurance subsidiary’s membership in the FHLB, requiring us to significantly reduce the amounts of FHLB borrowings outstanding by February 2021. The Company has complied with such targeted paydowns. As of September 30, 2022, Tuebor had $213.0 million of borrowings outstanding from the FHLB, with terms of 0.9 years to 2.0 years, interest rates of 2.74% to 3.38%, and advance rates of 71.7% to 95.7% on eligible collateral, including cash collateral. As of September 30, 2022, collateral for the borrowings was comprised of $234.2 million of CMBS and U.S. Agency securities.

Hedging Strategies

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

Financial Covenants

We generally seek to maintain a debt-to-equity ratio of approximately 3.0:1.0 or below. We expect this ratio to fluctuate during the course of a fiscal year due to the normal course of business in our conduit lending operations, in which we generally
66

Table of Contents
securitize our inventory of conduit loans at intervals, and also because of changes in our asset mix, due in part to such securitizations. We generally seek to match fund our assets according to their liquidity characteristics and expected hold period. We believe that the defensive positioning of our predominantly senior secured assets and our financing strategy has allowed us to maintain financial flexibility to capitalize on an attractive range of market opportunities as they have arisen.

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

Our borrowings under certain financing agreements and our committed repurchase facilities are subject to maximum consolidated leverage ratio limits (either a fixed ratio ranging from 3.5:1.0 to 4.0:1.0, or a maximum ratio based on our asset composition at the time of determination), minimum net worth requirements (ranging from $400.0 million to $871.4 million), maximum reductions in net worth over stated time periods, minimum liquidity levels (typically $30.0 million of cash or a higher standard that often allows for the inclusion of different percentages of liquid securities in the determination of compliance with the requirement), and a fixed charge coverage ratio of 1.25x, and, in the instance of one lender, an interest coverage ratio of 1.50x, in each case, if certain liquidity thresholds are not satisfied. Leverage ratio limits exclude CLO financing for purposes of this covenant calculation. These restrictions, which would permit us to incur substantial additional debt, are subject to significant qualifications and exceptions.

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

We are in compliance with all covenants as described in this Quarterly Report as of September 30, 2022.




67

Table of Contents
Results of Operations

A discussion regarding our results of operations for the three months ended September 30, 2022 compared to the three months ended June 30, 2022 and for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021 is presented below. We have elected to present a comparison of our results of operations for the current quarter with that of the immediately preceding quarter, as permitted under the recently amended SEC disclosure guidelines. We believe this comparative period analysis shows our results in a more meaningful manner given that our business does not experience seasonality.

Three months ended September 30, 2022 compared to the three months ended June 30, 2022

The following table sets forth information regarding our consolidated results of operations ($ in thousands):
 Three months ended
 September 30, 2022June 30, 2022Difference
Net interest income 
Interest income$77,359 $65,268 $12,091 
Interest expense48,471 42,705 5,766 
Net interest income (expense)28,888 22,563 6,325 
Provision for (release of) loan loss reserves, net1,501 (1,002)2,503 
Net interest income (expense) after provision for (release of) loan losses27,387 23,565 3,822 
Other income (loss) 
Real estate operating income27,679 28,646 (967)
Sale of loans, net796 (1,930)2,726 
Realized gain (loss) on securities12 (3)
Unrealized gain (loss) on equity securities(61)(30)(31)
Unrealized gain (loss) on Agency interest-only securities(5)(19)14 
Realized gain (loss) on sale of real estate, net4,393 28,554 (24,161)
Fee and other income2,697 2,345 352 
Net result from derivative transactions6,567 2,679 3,888 
Earnings (loss) from investment in unconsolidated ventures407 356 51 
Gain (loss) on extinguishment of debt— 685 (685)
Total other income (loss)42,482 61,298 (18,816)
Costs and expenses 
Compensation and employee benefits13,806 15,495 (1,689)
Operating expenses5,143 4,651 492 
Real estate operating expenses10,069 9,867 202 
Fee expense1,689 1,486 203 
Depreciation and amortization7,864 7,558 306 
Total costs and expenses38,571 39,057 (486)
Income (loss) before taxes31,298 45,806 (14,508)
Income tax expense (benefit)2,613 2,594 19 
Net income (loss)28,68543,212-14,527
Net (income) loss attributable to noncontrolling interests in consolidated ventures(102)(8,164)8,062 
Net income (loss) attributable to Class A common shareholders$28,583 $35,048 $(6,465)
 
68

Table of Contents
Investment Overview

Activity for the three months ended September 30, 2022 included originating and funding $179.1 million in principal value of commercial mortgage loans, which was partially offset by $170.5 million of principal repayments and $6.5 million of proceeds from sales of loans. We acquired $22.8 million of new securities, which was offset by $0.7 million of sales and $26.5 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $6.6 million during the three months ended September 30, 2022. We received proceeds from the sale of real estate of $9.5 million as a result of the sale of a net leased retail building.
 
Activity for the three months ended June 30, 2022 included originating and funding $362.3 million in principal value of commercial mortgage loans, which was partially offset by $200.2 million of principal repayments and $22.6 million of proceeds from sale of loans. We acquired $15.4 million of new securities, which was partially offset by $0.4 million of sales and $52.6 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $45.8 million during the three months ended June 30, 2022. We received proceeds from the sale of real estate of $84.2 million as a result of the sale of a venture investment.

Net Interest Income
 
The $12.1 million increase in interest income was primarily attributable to an increase in prevailing interest rates and an increase in our loan portfolio as a result of an increase in net originations. For the three months ended September 30, 2022, the amortized cost of securities investments averaged $0.6 billion and the amortized cost of loan investments averaged $4.0 billion. For the three months ended June 30, 2022, securities investments averaged $0.7 billion and loan investments averaged $4.0 billion. There was a $80.6 million decrease in average securities investments, and a $12.4 million decrease in average loan investments.

The $5.8 million increase in interest expense is primarily related to an increase in utilization of our repurchase facilities and increases in interest expense as a result of rising prevailing interest rates partially offset by the payoff of the Secured Financing Facility during the three months ended June 30, 2022.

The increase in net interest income before provision for loan losses of $6.3 million is explained in the paragraphs above.

As of September 30, 2022, the weighted average yield on our mortgage loan receivables was 7.4%, compared to 6.1% as of June 30, 2022. The weighted average yield increased as a result of increases in the prevailing interest rates. As of September 30, 2022, the weighted average interest rate on borrowings against our mortgage loan receivables was 4.5%, compared to 3.0% as of June 30, 2022. The increase in the rate on borrowings against our mortgage loan receivables from June 30, 2022 to September 30, 2022 was primarily due to increases in prevailing interest rates. As of September 30, 2022, we had outstanding borrowings secured by our mortgage loan receivables equal to 39.8% of the carrying value of our mortgage loan receivables, compared to 37.7% as of June 30, 2022.

As of September 30, 2022, the weighted average yield on our securities was 3.7%, compared to 2.9% as of June 30, 2022. As of September 30, 2022, the weighted average interest rate on borrowings against our securities was 3.4%, compared to 2.0% as of June 30, 2022. The increase in the rate on borrowings against our securities from June 30, 2022 to September 30, 2022 was primarily due to higher prevailing market borrowing rates as of September 30, 2022 compared to June 30, 2022. As of September 30, 2022, we had outstanding borrowings secured by our securities equal to 63.9% of the carrying value of our securities, compared to 73.3% as of June 30, 2022.
 
Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of September 30, 2022, and June 30, 2022 the weighted average interest rate on mortgage borrowings against our real estate was 5.1% and 4.9%, respectively. As of September 30, 2022, we had outstanding borrowings secured by our real estate equal to 79.3% of the carrying value of our real estate, compared to 77.6% as of June 30, 2022.








69

Table of Contents

Provision for (release of) Loan Loss Reserves

The provision for the three months ended September 30, 2022 was $1.5 million, representing an increase in the general reserve of loans held for investment of $1.5 million, primarily due to adverse changes in macroeconomic scenarios.

The provision for the three months ended June 30, 2022 was $1.0 million, consisting of a recovery of an asset-specific provision of $3.1 million partially offset by an increase in the general reserve of loans held for investment of $2.1 million. The increase in general reserve was primarily due to an overall increase in the size of our balance sheet first mortgage portfolio as a result of net originations during that time and adverse changes in macroeconomic scenarios. For additional information, refer to “Allowance for Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables, to the consolidated financial statements.

Real Estate Operating Income

The decrease of $1.0 million in real estate operating income was primarily attributable to real estate sales, partially offset by an increase in operations.

Sale of Loans, Net

Income (loss) from sale of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income (loss) from sale of loans, net also includes unrealized losses on loans related to lower of cost or market adjustments. During the three months ended September 30, 2022, we sold one conduit loan at a net realized gain of $0.2 million. We did not transfer any balance sheet mortgage loans or conduit loans and recorded $0.6 million net in lower of cost or market adjustments. During the three months ended June 30, 2022, we sold one conduit loan at a net realized immaterial loss. We did not transfer any balance sheet mortgage loans or conduit loans and recorded $1.9 million of unrealized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter.
 
Realized Gain (Loss) on Sale of Real Estate, Net
 
There was a decrease of $(24.2) million in realized gain (loss) on the sale of real estate for the three months ended September 30, 2022. The decrease was primarily as a result of the sale of a retail property for a realized gain of $4.4 million for the three months ended September 30, 2022 compared to the realized gain of $28.6 million on two apartment properties for the three months ended June 30, 2022.

Fee and Other Income
 
We generate fee income on the loans we originate and in which we invest, and dividend income on our FHLB stock. The $0.4 million increase in fee and other income was primarily due to the timing of loan payoffs during three months ended September 30, 2022 as compared to three months ended June 30, 2022.

Net Result from Derivative Transactions
 
Net result from derivative transactions of $6.6 million is composed of a realized gain of $5.2 million and an unrealized gain of $1.4 million for the three months ended September 30, 2022, compared to a net gain of $2.7 million for the three months ended June 30, 2022, which was comprised of a realized gain of $3.1 million and an unrealized loss of $0.4 million. The hedge positions primarily relate to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of five and ten year U.S. treasury rate futures that we employed in an effort to hedge the interest rate risk primarily on the financing of our fixed rate assets and the net interest income we earn against the impact of changes in interest rates. The gains in 2022 were primarily related to movement in interest rates during the three months ended September 30, 2022. The total net result from derivative transactions is comprised of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.
 
Earnings (Loss) from Investment in Unconsolidated Ventures
 
Earnings from our investment in Grace Lake LLC totaled $0.4 million for the three months ended September 30, 2022 and June 30, 2022. See Note 6, Investment in and Advances to Unconsolidated Ventures, for further detail. Our maximum exposure to loss from these investments is limited to the carrying value of our investments.
70

Table of Contents

Gain (Loss) on Extinguishment of Debt

There was no gain (loss) on extinguishment of debt for the three months ended September 30, 2022. During the three months ended June 30, 2022, there was $0.7 million of gain on extinguishment of debt as the Company retired: (1) $4.0 million of principal of the 2025 Notes for a repurchase price of $3.7 million, recognizing a $0.3 million net gain on extinguishment of debt after recognizing $(23) thousand of unamortized debt issuance costs associated with the retired debt, (2) $1.0 million of principal of the 2027 Notes for a repurchase price of $0.8 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(9) thousand of unamortized debt issuance costs associated with the retired debt and (3) $1.0 million of principal of the 2029 Notes for a repurchase price of $0.8 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(14) thousand of unamortized debt issuance costs associated with the retired debt.

Compensation and Employee Benefits

Compensation and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The decrease of $(1.7) million in compensation expense was primarily attributable to lower compensation for the three months ended September 30, 2022 as compared to three months ended June 30, 2022.

Operating Expenses

Operating expenses are primarily composed of professional fees, lease expense and technology expenses. The increase during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 of $0.5 million was primarily related to an increase in professional fees.

Real Estate Operating Expenses

The increase during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 of $0.2 million in real estate operating expense is primarily the result of increases in hotel operations at our properties offset by the sale of real estate properties.
 
Fee Expense
 
Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The increase during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 of $0.2 million was primarily attributable to an increase in other professional fees partially offset by a decrease in legal fees.
 
Depreciation and Amortization
 
The $0.3 million increase during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 in depreciation and amortization is primarily attributable to the timing of the real estate sales during each quarter.
 
Income Tax (Benefit) Expense
 
Most of our consolidated income tax provision related to the business units held in our TRSs. The increase in expense during the three months ended September 30, 2022 compared to the three months ended June 30, 2022 is primarily a result of changes in our forecasted GAAP income in our TRSs.
71

Table of Contents
Nine months ended September 30, 2022 compared to the nine months ended September 30, 2021

The following table sets forth information regarding our consolidated results of operations ($ in thousands):
Nine months ended
September 30, 2022September 30, 2021Difference
Net interest income
Interest income$198,832 $123,099 $75,733 
Interest expense138,212 140,538 (2,326)
Net interest income (expense)60,620 (17,439)78,059 
Provision for (release of) loan loss reserves, net1,373 (6,950)8,323 
Net interest income (expense) after provision for (release of) loan losses59,247 (10,489)69,736 
Other income (loss)
Real estate operating income82,678 77,320 5,358 
Sale of loans, net(2,083)6,685 (8,768)
Realized gain (loss) on securities(75)879 (954)
Unrealized gain (loss) on equity securities(77)— (77)
Unrealized gain (loss) on Agency interest-only securities(21)(87)66 
Realized gain (loss) on sale of real estate, net62,101 37,155 24,946 
Fee and other income12,238 8,422 3,816 
Net result from derivative transactions12,381 1,002 11,379 
Earnings (loss) from investment in unconsolidated ventures1,197 1,206 (9)
Gain (loss) on extinguishment of debt685 — 685 
Total other income (loss)169,024 132,582 36,442 
Costs and expenses
Compensation and employee benefits59,165 27,436 31,729 
Operating expenses15,303 12,875 2,428 
Real estate operating expenses28,928 19,518 9,410 
Fee expense5,163 5,431 (268)
Depreciation and amortization24,764 28,320 (3,556)
Total costs and expenses133,323 93,580 39,743 
Income (loss) before taxes94,948 28,513 66,435 
Income tax expense (benefit)3,897 (1,308)5,205 
Net income (loss)$91,051 $29,821 $61,230 
Net (income) loss attributable to noncontrolling interests in consolidated ventures(8,388)(408)(7,980)
Net income (loss) attributable to Class A common shareholders$82,663 $29,413 $53,250 

Investment Overview
 
Activity for the nine months ended September 30, 2022 included originating and funding $1.2 billion in principal value of commercial mortgage loans, which was offset by $0.7 billion of principal repayments and $29.1 million of proceeds of sales of loans. We acquired $68.0 million of new securities, which was offset by $5.5 million of sales and $136.9 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $92.7 million during the nine months ended September 30, 2022. We acquired $15.4 million in real estate and received proceeds from the sale of real estate of $173.1 million as a result of the sale of five investments.
 
72

Table of Contents
Activity for the nine months ended September 30, 2021 included originating and funding $1.4 billion in principal value of commercial mortgage loans, which was offset by $173.2 million of sales and $0.8 billion of principal repayments. We acquired $164.5 million of new securities, which was offset by $365.0 million of sales and $135.8 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $333.6 million during the nine months ended September 30, 2021. We also invested $64.2 million in real estate, which included $43.8 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $146.7 million.

Net Interest Income
 
The $75.7 million increase in interest income was primarily attributable to increases in prevailing interest rate benchmarks and an increase in net originations from our balance sheet first mortgage loans. For the nine months ended September 30, 2022, the amortized cost of securities investments averaged $0.7 billion and the amortized cost of loan investments averaged $3.9 billion. For the nine months ended September 30, 2021, securities investments averaged $0.8 billion and loan investments averaged $2.3 billion. There was a $(0.1) billion decrease in average securities, and a $1.6 billion increase in average loan investments.

The $2.3 million decrease in interest expense is primarily related to paydowns of the Company’s corporate revolver, Secured Financing Facility and securities repurchase facilities, partially offset by increases in loan repurchase facility interest expense as a result of a higher outstanding balance and an increase in interest expense as a result of the Contributed July 2021 CLO Loans and Contributed December 2021 CLO Loans debt issuances.

The increase in net interest income before provision for loan losses of $78.1 million is explained in the paragraphs above.

As of September 30, 2022, the weighted average yield on our mortgage loan receivables was 7.4%, compared to 6.0% as of September 30, 2021 as the weighted average yield on new loans originated was higher than the weighted average yield on loans that were securitized or paid off. As of September 30, 2022, the weighted average interest rate on borrowings against our mortgage loan receivables was 4.5%, compared to 3.7% as of September 30, 2021. The increase in the rate on borrowings against our mortgage loan receivables from September 30, 2021 to September 30, 2022 was primarily due to the increase in prevailing interest rates. As of September 30, 2022, we had outstanding borrowings secured by our mortgage loan receivables equal to 39.8% of the carrying value of our mortgage loan receivables, compared to 30.5% as of September 30, 2021.

As of September 30, 2022, the weighted average yield on our securities was 3.7%, compared to 1.8% as of September 30, 2021. As of September 30, 2022, the weighted average interest rate on borrowings against our securities was 3.4%, compared to 0.8% as of September 30, 2021. The increase in the rate on borrowings against our securities from September 30, 2021 to September 30, 2022 was primarily due to higher prevailing market borrowing rates as of September 30, 2022 compared to September 30, 2021. As of September 30, 2022, we had outstanding borrowings secured by our securities equal to 63.9% of the carrying value of our real estate securities, compared to 76.3% as of September 30, 2021.
 
Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of September 30, 2022, the weighted average interest rate on mortgage borrowings against our real estate was 5.1%, compared to 4.8% as of September 30, 2021. As of September 30, 2022, we had outstanding borrowings secured by our real estate equal to 79.3% of the carrying value of our real estate, compared to 79.1% as of September 30, 2021.

Provision for (release of) Loan Loss Reserves

The provision for the nine months ended September 30, 2022 was $1.4 million. The net increase represents an increase in the general reserve of loans held for investment of $4.2 million and an increase related to unfunded loan commitments of $0.3 million partially offset by a $3.1 million release in reserve for provision. The increase in provision associated with the general reserve during the nine months ended September 30, 2022 is primarily due to adverse changes in macroeconomic scenarios and an overall increase in the size of our balance sheet first mortgage portfolio as a result of net originations during that time.

The release in reserve for provision for the nine months ended September 30, 2021 was $7.0 million. The release represented a decline in the general reserve of loans held for investment of $6.8 million and the release on unfunded loan commitments of $0.2 million. The release during the nine months ended September 30, 2021 was primarily due to an improvement in macroeconomic assumptions. For additional information, refer to “Allowance for Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables, to the consolidated financial statements.


73

Table of Contents
Real Estate Operating Income

The increase of $5.4 million in real estate operating income was primarily attributable to an increase in operations as a result of the easing of restrictions in place due to COVID-19 and additions to our real estate portfolio, partially offset by real estate sales.

Sale of Loans, Net

Income (loss) from sale of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income (loss) from sale of loans, net also includes unrealized losses on loans related to lower of cost or market adjustments. During the nine months ended September 30, 2022, we sold two conduit loans for a net gain of $0.1 million and recorded $2.2 million of unrealized losses on loans related to lower of cost or market adjustments on our conduit loans. During the nine months ended September 30, 2021, we sold/transferred eight loans with an aggregate outstanding principal balance of $119.9 million resulting in a gain of $6.7 million. During the nine months ended September 30, 2021, we recorded no realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter.
 
Realized Gain (Loss) on Securities
 
The realized loss on securities for the nine months ended September 30, 2022 was $0.1 million compared to a realized gain of $0.9 million for September 30, 2021, which resulted in a net negative change of $1.0 million. For the nine months ended September 30, 2022, we sold $4.3 million of CMBS securities and $1.2 million of equity securities. For the nine months ended September 30, 2021, we sold $365.0 million of securities, comprised of $359.0 million of CMBS and $6.0 million of Agency securities.
 
Realized Gain (Loss) on Sale of Real Estate, Net
 
There was an increase of $24.9 million in realized gain (loss) on the sale of real estate. The increase was a result of the sale of one office property for a realized gain of $14.5 million, one warehouse property for a realized gain of $14.6 million, one apartment property for a realized gain of $5.3 million, one apartment property for a realized gain of $23.3 million, and one retail property for a realized gain of $4.4 million, which resulted in an aggregate $62.1 million realized gain for the nine months ended September 30, 2022. For the nine months ended September 30, 2021, there were sales of three retail properties for $33.2 million and one apartment property for $4.0 million, which resulted in a $37.2 million gain (loss).

Fee and Other Income
 
We generate fee income on the loans we originate and in which we invest, and dividend income on our FHLB stock. The $3.8 million increase in fee and other income was primarily driven by an increase in borrower fees due to a larger loan portfolio offset by a decrease in placement fees and dividends from FHLB stock.

Net Result from Derivative Transactions
 
Net result from derivative transactions of $12.4 million is composed of realized gains of $11.6 million and an unrealized gain of $0.8 million for the nine months ended September 30, 2022, compared to a net gain of $1.0 million for the nine months ended September 30, 2021, which was comprised of a realized gain of $1.2 million and a $0.2 million unrealized loss resulting in a positive change of $11.4 million. The hedge positions primarily relate to fixed rate conduit loans, and securities investments. The derivative positions that generated these results were a combination of five and ten year U.S. treasury rate futures and interest rate swap futures that we employed in an effort to hedge the interest rate risk primarily on the financing of our fixed rate assets and the net interest income we earn against the impact of changes in interest rates. The gain in 2022 was primarily related to movement in interest rates during the nine months ended September 30, 2022. The total net result from derivative transactions is comprised of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.
 
Earnings (Loss) from Investment in Unconsolidated Ventures
 
Earnings from our investment in Grace Lake LLC totaled $1.2 million, and $1.1 million for the nine months ended September 30, 2022 and 2021, respectively. There were no earnings (loss) from our investment in 24 Second Avenue for the nine months ended September 30, 2022 and $0.1 million for the nine months ended September 30, 2021. Refer to Note 6, Investment in and Advances to Unconsolidated Ventures, for further detail.

74

Table of Contents

Gain (Loss) on Extinguishment of Debt

Gain (loss) on extinguishment of debt totaled $0.7 million for the nine months ended September 30, 2022. During the nine months ended September 30, 2022, the Company retired: (1) $4.0 million of principal of the 2025 Notes for a repurchase price of $3.7 million, recognizing a $0.3 million net gain on extinguishment of debt after recognizing $(23) thousand of unamortized debt issuance costs associated with the retired debt, (2) $1.0 million of principal of the 2027 Notes for a repurchase price of $0.8 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(9) thousand of unamortized debt issuance costs associated with the retired debt and (3) $1.0 million of principal of the 2029 Notes for a repurchase price of $0.8 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(14) thousand of unamortized debt issuance costs associated with the retired debt. There was no gain (loss) on extinguishment of debt for the nine months ended September 30, 2021.

Compensation and Employee Benefits

Compensation and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The increase of $31.7 million in compensation expense is primarily due to the timing of 2021 and 2022 employee stock and bonus compensation. The majority of the stock and bonus compensation for the 2020 compensation year was granted in December of 2020 whereas stock and bonus compensation for the 2021 compensation year was granted during the three months ended March 31, 2022.

Operating Expenses

Operating expenses are primarily comprised of professional fees, lease expense and technology expenses. The increase during the nine months ended ended September 30, 2022 as compared to September 30, 2021 of $2.4 million was primarily related to a increase in professional fees.

Real Estate Operating Expenses

The increase during the nine months ended September 30, 2022 as compared to September 30, 2021 of $9.4 million in real estate operating expense is primarily the result of increases in expenses related to the foreclosure of and acquisition of assets and an increase in hotel operations partially offset by real estate sales.
 
Fee Expense
 
Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The decrease during the nine months ended September 30, 2022 as compared to September 30, 2021 of $0.3 million was primarily attributable to a decrease in other professional fees, offset by an increase in servicing fees driven by an increase in the loan portfolio.
 
Depreciation and Amortization
 
The $3.6 million decrease during the nine months ended September 30, 2022 as compared to September 30, 2021 in depreciation and amortization is primarily attributable to the timing of the real estate sales and acquisitions during each period.
 
Income Tax (Benefit) Expense
 
Most of our consolidated income tax provision related to the business units held in our TRSs. The decrease during the nine months ended September 30, 2022 as compared to September 30, 2021 in benefit of $5.2 million is primarily a result of increases in hedging income and forecasted GAAP income in our TRSs.

75

Table of Contents

Liquidity and Capital Resources
 
The management of our liquidity and capital diversity and allocation strategies is critical to the success and growth of our business. We manage our sources of liquidity to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties.
 
We require substantial amounts of capital to support our business. The management team, in consultation with our board of directors, establishes our overall liquidity and capital allocation strategies. A key objective of those strategies is to support the execution of our business strategy while maintaining sufficient ongoing liquidity throughout the business cycle to service our financial obligations as they become due. When making funding and capital allocation decisions, members of our senior management consider: business performance; the availability of, and costs and benefits associated with, different funding sources; current and expected capital markets and general economic conditions; our asset composition and capital structure; and our targeted liquidity profile and risks relating to our funding needs.

To ensure that Ladder Capital can effectively address the funding needs of the Company on a timely basis, we maintain a diverse array of liquidity sources including: (1) cash and cash equivalents; (2) cash generated from operations; (3) proceeds from the issuance of the unsecured bonds; (4) borrowings under repurchase agreements; (5) principal repayments on investments including mortgage loans and securities; (6) borrowings under our Revolving Credit Facility; (7) proceeds from securitizations and sales of loans; (8) proceeds from the sale of securities; (9) proceeds from the sale of real estate; (10) proceeds from the issuance of CLO debt and other non-mark-to-market loan financing; and (11) proceeds from the issuance of equity capital. We use these funding sources to meet our obligations on a timely basis and have the ability to use our significant unencumbered asset base to further finance our business.

Our primary uses of liquidity are for: (1) the funding of loan and real estate-related investments; (2) the repayment of short-term and long-term borrowings and related interest; (3) the funding of our operating expenses; and (4) distributions to our equity investors to comply with the REIT distribution requirements. We require short-term liquidity to fund loans that we originate and hold on our consolidated balance sheet pending sale, including through whole loan sale, participation, or securitization. We generally require longer-term funding to finance the loans and real estate-related investments that we hold for investment. We have historically used the aforementioned funding sources to meet the operating and investment needs as they have arisen and have been able to do so by applying a rigorous approach to long and short-term cash and debt forecasting.

In addition, as a REIT, we are also required to make sufficient dividend payments to our shareholders in amounts at least sufficient to maintain our REIT status. Under IRS guidance, we may elect to pay a portion of our dividends in stock, subject to a cash/stock election by our shareholders, to optimize our level of capital retention. Accordingly, our cash requirement to pay dividends to maintain REIT status could be substantially reduced at the discretion of the board.
 
Our principal debt financing sources include: (1) long-term senior unsecured notes in the form of corporate bonds; (2) CLO issuances; (3) borrowings on both a short- and long-term committed basis, made by Tuebor from the FHLB; (4) long term non-recourse mortgage financing; (5) committed secured funding provided by banks and other lenders; and (6) uncommitted secured funding sources, including asset repurchase agreements with a number of banks.
 
In the future, we may also use other sources of financing to fund the acquisition of our assets, including credit facilities, warehouse facilities, repurchase facilities and other secured and unsecured forms of borrowing. These financings may be collateralized or non-collateralized, may involve one or more lenders and may accrue interest at either fixed or floating rates. We may also seek to raise further equity capital or issue debt securities in order to fund our future investments.

Refer to “Financial Covenants” and “Our Financing Strategies” for further disclosure of our diverse financing sources and, for a summary of our financial obligations, refer to the Contractual Obligations table below. All of our existing financial obligations due within the following year can be extended for one or more additional years at our discretion, refinanced or repaid at maturity or are incurred in the normal course of business (i.e., interest payments/loan funding obligations).

76

Table of Contents
Cash, Cash Equivalents and Restricted Cash
 
We held cash, cash equivalents and restricted cash of $357.2 million at September 30, 2022, of which $328.4 million was unrestricted cash and cash equivalents and $28.7 million was restricted cash. We held cash and cash equivalents of $548.7 million and restricted cash of $72.8 million as of December 31, 2021. As the COVID-19 crisis evolved in 2020, management implemented a plan to mitigate the uncertainty in financial markets by increasing liquidity and obtaining additional non-recourse and non-mark-to-market financing. The additional liquidity was redeployed into new investments in 2021 and during the first nine months of 2022.

Cash Flows

The following table provides a breakdown of the net change in our cash, cash equivalents, and restricted cash ($ in thousands):
 Nine Months Ended September 30,
 20222021
Net cash provided by (used in) operating activities$52,216 $25,863 
Net cash provided by (used in) investing activities(208,095)67,320 
Net cash provided by (used in) financing activities(108,488)(533,935)
Net increase (decrease) in cash, cash equivalents and restricted cash$(264,367)$(440,752)

Nine months ended September 30, 2022

We experienced a net decrease in cash, cash equivalents and restricted cash of $(264.4) million for the nine months ended September 30, 2022 reflecting cash provided by operating activities of $52.2 million, cash used by investing activities of $(208.1) million and cash used in financing activities of $(108.5) million.

Net cash provided by operating activities of $52.2 million was primarily driven by $29.2 million in proceeds from sale of loans and increases in net interest income and increases in net operating income on our real estate portfolio partially offset by $(61.3) million of originations of mortgage loans held for sale.

Net cash used in investing activities of $(208.1) million was driven by usage of $(1.2) billion of origination of mortgage loans held for investment and $(68.0) million in purchases of real estate securities. These uses were partially offset by $725.9 million of repayment from mortgage loan receivables, $173.1 million proceeds from the sale of real estate, $136.9 million in repayments on securities, and $5.5 million of proceeds from sale of securities.

Net cash used in financing activities of $(108.5) million was primarily as a result of $(78.5) million of dividend payments, $(13.4) million of capital distributed to noncontrolling interests in consolidated ventures, $(11.4) million of shares acquired to satisfy minimum federal and state tax withholdings on restricted stock, $(6.2) million purchase of treasury stock, and $(8.2) million in deferred financing cost, partially offset by net repayments of borrowings of $8.9 million.

Nine months ended September 30, 2021

We experienced a net decrease in cash, cash equivalents and restricted cash of $(440.8) million for the nine months ended September 30, 2021 reflecting cash used in operating activities of $25.9 million, cash provided by investing activities of $67.3 million and cash used in finance activities of $(533.9) million.

Net cash provided by operating activities of $25.9 million was primarily driven by $126.6 million of proceeds from sales of mortgage loans held for sale and positive net operating income on our real estate portfolio, partially offset by $(127.0) million of originations of mortgage loans held for sale and net interest expense.

Net cash provided by investing activities of $67.3 million was driven by $797.8 million of repayment from mortgage loan receivables, $365.0 million of proceeds from sale of real estate securities, $135.8 million in repayments on securities, $135.1 million proceeds from the sale of real estate, and $46.6 million of proceeds from the sale of mortgage loan receivables held for investment, partially offset by $(1.3) billion of origination of mortgage loans held for investment, $(143.9) million in purchases of real estate securities, and $(20.5) million in purchases of real estate.

Net cash used in financing activities of $(533.9) million was primarily as a result of net borrowings of $(442.8) million, $(75.9) million of dividends payments, $(2.8) million in deferred financing costs, $(8.9) million in purchase of the Company’s stock in
77

Table of Contents
the form of treasury shares, and $(4.5) million of shares acquired to satisfy minimum federal and state tax withholdings on restricted stock.

Unencumbered Assets

As of September 30, 2022, we held unencumbered cash of $328.4 million, unencumbered loans of $1.9 billion, unencumbered securities of $160.1 million, unencumbered real estate of $90.7 million and $366.4 million of other assets not secured by any portion of secured indebtedness. As of December 31, 2021, we held unencumbered cash of $0.5 billion, unencumbered loans of $1.7 billion, unencumbered securities of $150.9 million, unencumbered real estate of $85.9 million and $358.5 million of other assets not secured by any portion of secured indebtedness.

Borrowings under various financing arrangements

Our financing strategies are critical to the success and growth of our business. We manage our leverage policies to complement our asset composition and to diversify our exposure across multiple counterparties. Our borrowings under various financing arrangements as of September 30, 2022 are set forth in the table below ($ in thousands):
September 30, 2022
Committed loan repurchase facilities$546,508 
Committed securities repurchase facility9,449 
Uncommitted securities repurchase facilities167,937 
Total repurchase facilities723,894 
Revolving credit facility— 
Mortgage loan financing(1)616,370 
CLO debt(2)1,057,053 
Borrowings from the FHLB213,000 
Senior unsecured notes(3)1,627,569 
Total debt obligations, net$4,237,886 
(1)Presented net of unamortized debt issuance costs of $2.1 million as of September 30, 2022.
(2)Presented net of unamortized debt issuance costs of $7.3 million as of September 30, 2022.
(3)Presented net of unamortized debt issuance costs of $16.2 million as of September 30, 2022.

The Company’s repurchase facilities include covenants covering minimum net worth requirements (ranging from $400.0 million to $871.4 million), maximum reductions in net worth over stated time periods, minimum liquidity levels (typically $30.0 million of cash or a higher standard that often allows for the inclusion of different percentages of liquid securities in the determination of compliance with the requirement), maximum leverage ratios (calculated in various ways based on specified definitions of indebtedness and net worth) and a fixed charge coverage ratio of 1.25x, and, in the instance of one lender, an interest coverage ratio of 1.50x, in each case, if certain liquidity thresholds are not satisfied. We were in compliance with all covenants as of September 30, 2022 and December 31, 2021. Further, certain of our financing arrangements and loans on our real property are secured by the assets of the Company, including pledges of the equity of certain subsidiaries or the assets of certain subsidiaries. From time to time, certain of these financing arrangements and loans may prohibit certain of our subsidiaries from paying dividends to the Company, from making distributions on such subsidiary’s capital stock, from repaying to the Company any loans or advances to such subsidiary from the Company or from transferring any of such subsidiary’s property or other assets to the Company or other subsidiaries of the Company.

78

Table of Contents
Committed loan facilities

We are a party to multiple committed loan repurchase agreement facilities, totaling $1.3 billion of credit capacity. As of September 30, 2022, the Company had $546.5 million of borrowings outstanding, with an additional $0.8 billion of committed financing available. As of December 31, 2021, the Company had $184.5 million of borrowings outstanding, with an additional $1.0 billion of committed financing available. Assets pledged as collateral under these facilities are generally limited to whole mortgage loans collateralized by first liens on commercial real estate, mezzanine loans collateralized by equity interests in entities that own commercial real estate, and certain interests in such first mortgage and mezzanine loans. Our repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, and maximum debt/equity ratios. We believe we were in compliance with all covenants as of September 30, 2022.

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

Committed securities facility
 
We are a party to a term master repurchase agreement with a major U.S. banking institution for CMBS, totaling $100.0 million of credit capacity. As we do in the case of borrowings under committed loan facilities, we often borrow at a lower percentage of the collateral asset’s value than the maximum, leaving us with excess borrowing capacity that can be drawn upon a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis. As of September 30, 2022, the Company had $9.4 million borrowings outstanding, with an additional $90.6 million of committed financing available. As of December 31, 2021, the Company had $44.1 million borrowings outstanding, with an additional $818.7 million of committed financing available.

Uncommitted securities facilities
 
We are a party to multiple master repurchase agreements with several counterparties to finance our investments in CMBS and U.S. Agency securities. The securities that served as collateral for these borrowings are highly liquid and marketable assets that are typically of relatively short duration.

Revolving credit facility
 
The Company’s revolving credit facility (“Revolving Credit Facility”) provides for an aggregate maximum borrowing amount of $323.9 million, including a $25.0 million sublimit for the issuance of letters of credit. The Revolving Credit Facility is available on a revolving basis to finance the Company’s working capital needs and for general corporate purposes. On July 27, 2022, the Company amended its Revolving Credit Facility to increase the maximum borrowing amount to $323.9 million, extend the maturity date to July 27, 2023 with four additional one-year extension options, and reduce the interest rate to the sum of one-month Term SOFR plus a fixed margin of 2.50%. The amendment also provides for reductions in the fixed margin upon the achievement of investment grade credit ratings. As of September 30, 2022, the Company had no outstanding borrowings on the Revolving Credit Facility, but still maintains the ability to draw $323.9 million. There were no outstanding draws on the facility at December 31, 2021.

The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries. The Revolving Credit Facility is secured by a pledge of the shares of (or other ownership or equity interests in) certain subsidiaries to the extent the pledge is not restricted under existing regulations, law or contractual obligations.
 
79

Table of Contents
The Company is subject to customary affirmative covenants and negative covenants, including limitations on the incurrence of additional debt, liens, restricted payments, sales of assets and affiliate transactions. In addition, the Company is required to comply with financial covenants relating to minimum net worth, maximum leverage, minimum liquidity, and minimum fixed charge coverage, consistent with our other credit facilities. The Company’s ability to borrow is dependent on, among other things, compliance with the financial covenants. The Revolving Credit Facility contains customary events of default, including non-payment of principal or interest, fees or other amounts, failure to perform or observe covenants, cross-default to other indebtedness, the rendering of judgments against the Company or certain of our subsidiaries to pay certain amounts of money and certain events of bankruptcy or insolvency.

Mortgage Loan Financing
 
We generally finance our real estate using long-term non-recourse mortgage financing. During the nine months ended September 30, 2022, we executed one term debt agreement to finance real estate. These non-recourse debt agreements provide for fixed rate financing at rates ranging from 4.25% to 6.53%, with anticipated maturity dates between 2022-2031 and an average term of 3.3 years as of September 30, 2022. These loans have carrying amounts of $616.4 million and $693.8 million, net of unamortized premiums of $2.5 million and $3.2 million as of September 30, 2022 and December 31, 2021, respectively, representing proceeds received upon financing greater than the contractual amounts due under these agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. The Company recorded $0.4 million and $1.0 million of premium amortization, which decreased interest expense for the three and nine months ended September 30, 2022, and September 30, 2021, respectively. The mortgage loans are collateralized by real estate and related lease intangibles, net, of $686.6 million and $805.0 million as of September 30, 2022 and December 31, 2021, respectively.

Secured Financing Facility

The Secured Financing Facility’s minimum interest premium was fully paid as of June 30, 2022. As of December 31, 2021, the Company had $132.4 million of borrowings outstanding under the Secured Financing Facility included in debt obligations on its consolidated balance sheets, net of unamortized debt issuance costs of $1.9 million and a $2.1 million unamortized discount related to the Purchase Right.

Collateralized Loan Obligations (“CLO”) Debt

On July 13, 2021, a consolidated subsidiary of the Company completed a privately-marketed CLO transaction, which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed July 2021 Loans”) at an 82% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained consent rights over major decisions with respect to the servicing of the Contributed July 2021 Loans, including the right to appoint and replace the special servicer under the CLO. The CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

On December 2, 2021, a consolidated subsidiary of the Company completed a privately marketed CLO transaction, which generated $566.2 million of gross proceeds to Ladder, financing $729.4 million of loans (“Contributed December 2021 Loans”) at a maximum 77.6% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 15.6% subordinate and controlling interest in the CLO. The Company also held two additional tranches as investments totaling 6.8% interest in the CLO. The Company retained consent rights over major decisions with respect to the servicing of the Contributed December 2021 Loans, including the right to appoint and replace the special servicer under the CLO. The CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

As of September 30, 2022, the Company had $1.1 billion of matched term, non-mark-to-market and non-recourse CLO debt included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of $7.3 million were included in CLO debt as of September 30, 2022.

As of December 31, 2021, the Company had $1.1 billion of matched term, non-mark-to-market and non-recourse CLO debt
included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of $9.6 million were included
in CLO debt as of December 31, 2021.
80

Table of Contents

Borrowings from the Federal Home Loan Bank (“FHLB”)

On July 11, 2012, Tuebor, a consolidated subsidiary of the Company, became a member of the FHLB and subsequently drew its first secured funding advances from the FHLB. As of February 19, 2021, pursuant to a final rule adopted by the Federal Housing Finance Agency (the “FHFA”) regarding the eligibility of captive insurance companies, Tuebor’s membership in the FHLB has been terminated, although outstanding advances may remain outstanding until their scheduled maturity dates. Funding for future advance paydowns is expected to be obtained from the natural amortization and/or sales of securities collateral, or from other financing sources. There is no assurance that the FHFA or the FHLB will not take actions that could adversely impact Tuebor’s existing advances. 

As of September 30, 2022, Tuebor had $213.0 million of borrowings outstanding, with terms of 0.9 years to 2.00 years (with a weighted average of 1.5 year), interest rates of 2.74% to 3.38% (with a weighted average of 3.14%), and advance rates of 71.7% to 95.7% on eligible collateral. As of September 30, 2022, collateral for the borrowings was comprised of $234.2 million of CMBS.

As of December 31, 2021, Tuebor had $263.0 million of borrowings outstanding from the FHLB, with terms of 0.7 years to 2.8 years, interest rates of 0.36% to 2.74%, and advance rates of 71.7% to 95.7% on eligible collateral, including cash collateral. As of December 31, 2021, collateral for the borrowings was comprised of $259.3 million of CMBS and U.S. Agency securities, and $42.5 million of cash collateral.

Tuebor is subject to state regulations which require that dividends (including dividends to the Company as its parent) may only be made with regulatory approval. However, there can be no assurance that we would obtain such approval if sought. Largely as a result of this restriction, approximately $1.3 billion of Tuebor’s member’s capital was restricted from transfer via dividend to Tuebor’s parent without prior approval of state insurance regulators at September 30, 2022. To facilitate intercompany cash funding of operations and investments, Tuebor and its parent maintain regulator-approved intercompany borrowing/lending agreements.

Senior unsecured notes

As of September 30, 2022, the Company had $1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of $344.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”), $650.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes”) and $649.0 million in aggregate principal of 4.75% senior notes due 2029 (the “2029 Notes,” and collectively with the 2025 Notes and the 2027 Notes, the “Notes”).

As of December 31, 2021, we had $1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were
comprised of $348.0 million in aggregate principal amount of the 2025 Notes and $651.8 million in aggregate principal amount of the 2027 Notes and $650.0 million in aggregate principal amount of the 2029 Notes.

81

Table of Contents
LCFH issued the Notes with Ladder Capital Finance Corporation (“LCFC”), as co-issuers on a joint and several basis. LCFC is a 100% owned finance subsidiary of LCFH with no assets, operations, revenues or cash flows other than those related to the issuance, administration and repayment of the Notes. The Company and certain subsidiaries of LCFH currently guarantee the obligations under the Notes and the indenture. The Company believes it was in compliance with all covenants of the Notes as of September 30, 2022 and 2021. The Notes are presented net of unamortized debt issuance costs of $16.2 million and $18.7 million as of September 30, 2022 and December 31, 2021, respectively.


The Notes require interest payments semi-annually in cash in arrears, are unsecured, and are subject to an unencumbered assets to unsecured debt covenant. The Company may redeem the Notes, in whole or in part, at any time, or from time to time, prior to their stated maturity upon not less than 10 nor more than 60 days’ notice, at a redemption price as specified in each respective indenture governing the Notes, plus accrued and unpaid interest, if any, to the redemption date. The board of the directors authorized the Company to repurchase any or all of the Notes from time to time without further approval.

During the three months ended September 30, 2022, there were no redemptions or repurchases of Notes. During the nine months ended September 30, 2022, the Company repurchased $4.0 million of the 2025 Notes and recognized a gain of $0.3 million on extinguishment of debt, $1.0 million of the 2027 Notes and recognized a gain of $0.2 million on extinguishment of debt, and $1.0 million of the 2029 Notes and recognized a gain of $0.2 million on extinguishment of debt.

Stock Repurchases

On July 27, 2022, the board of directors authorized the repurchase of $50.0 million of the Company’s Class A common stock from time to time without further approval. This authorization increased the remaining outstanding authorization per the August 4, 2021 authorization from $39.5 million to $50.0 million. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of September 30, 2022, the Company has a remaining amount available for repurchase of $47.4 million, which represents 4.2% in the aggregate of its outstanding Class A common stock, based on the closing price of $8.96 per share on such date. Refer to Item 1—“Financial Statements—Note 11, Equity Structure and Accounts” for disclosure of the Company’s repurchase activity.

The following table is a summary of the Company’s repurchase activity of its Class A common stock during the nine months ended September 30, 2022 ($ in thousands):
SharesAmount(1)
Authorizations remaining as of December 31, 2021$44,122 
Additional authorizations10,534 
Repurchases paid721,299 (7,279)
Authorizations remaining as of September 30, 2022$47,377 
(1) Amount excludes commissions paid associated with share repurchases.

Dividends

In order for the Company to maintain its qualification as a REIT under the Code, it must annually distribute at least 90% of its taxable income. The Company has paid and in the future intends to declare regular quarterly distributions to its shareholders in aggregating to an amount approximating at least 90% of the REIT’s annual net taxable income. Refer to Item 1 —“Financial Statements and Supplemental Data—Note 11, Equity Structure and Accounts” for disclosure of dividends declared.

Principal repayments on investments

We receive principal amortization on our loans and securities as part of the normal course of our business. Repayment of mortgage loan receivables provided net cash of $726.0 million for the nine months ended September 30, 2022 and $797.9 million for the nine months ended September 30, 2021. Repayment of real estate securities provided net cash of $136.9 million for the nine months ended September 30, 2022, and $135.8 million for the nine months ended September 30, 2021.

82

Table of Contents
Proceeds from securitizations and sales of loans

We sell our conduit mortgage loans to securitization trusts and to other third parties as part of our normal course of business and from time to time will sell balance sheet mortgage loans. There were $29.2 million of proceeds from sales of mortgage loans for the nine months ended September 30, 2022, and $173.2 million of proceeds from sales of mortgage loans for the nine months ended September 30, 2021.

Proceeds from the sale of securities

We sell our investments in CMBS, U.S. Agency securities, corporate bonds, U.S. Treasury, and equity securities as a part of our normal course of business. Proceeds from sales of securities provided net cash of $5.5 million for the nine months ended September 30, 2022, and $365.0 million for the nine months ended September 30, 2021.

Proceeds from the sale of real estate
 
Proceeds from sales of real estate provided net cash of $173.1 million for the nine months ended September 30, 2022, and $135.1 million for the nine months ended September 30, 2021.

Other potential sources of financing
 
In the future, we may also use other sources of financing to fund the acquisition of our assets, including credit facilities, warehouse facilities, repurchase facilities and other secured and unsecured forms of borrowing. These financings may be collateralized or non-collateralized, may involve one or more lenders and may accrue interest at either fixed or floating rates. We may also seek to raise further equity capital or issue debt securities in order to fund our future investments.
 
Contractual obligations and commitments
 
Contractual obligations as of September 30, 2022 were as follows ($ in thousands):
Contractual Obligations (1)
Less than 1 Year1-3 Years3-5 YearsMore than 5 YearsTotal
Secured financings(2)$216,888 $750,475 $331,679 $253,783 $1,552,825 
Senior unsecured notes— — 343,956 1,299,838 1,643,794 
Interest payable(3)144,694 200,142 131,427 67,574 543,837 
Other funding obligations(4)20,682 193,129 7,943 5,100 226,854 
Operating lease obligations101 — — — 101 
Total$382,365 $1,143,746 $815,005 $1,626,295 $3,967,411 
(1)          As more fully disclosed in Note 7, Debt Obligations, Net, the allocation of repayments under our committed loan repurchase facilities and Secured Financing Facility is based on the earlier of (i) the maturity date of each agreement, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower.
(2)    Total does not include $1.1 billion of consolidated CLO debt obligations and the related debt issuance costs of $7.3 million, as the satisfaction of these liabilities will not require cash outlays from us.
(3)          Comprised of interest on secured financings and on senior unsecured notes. For borrowings with variable interest rates, we used the rates in effect as of September 30, 2022 to determine the future interest payment obligations.
(4)          Comprised primarily of our off-balance sheet unfunded commitment to provide additional first mortgage loan financing as of September 30, 2022. The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the final maturity date, however, we may be obligated to fund these commitments earlier than such date.

The table above does not include amounts due under our derivative agreements as those contracts do not have fixed and determinable payments. Our contractual obligations will be refinanced and/or repaid from earnings as well as amortization and sales of our liquid collateral. We have made investments in various unconsolidated ventures of which our maximum exposure to loss from these investments is limited to the carrying value of our investments. Refer to Note 6 - Investments in and advances made on unconsolidated ventures for further detail.

Future Liquidity Needs
83

Table of Contents

In addition to the future contractual obligations above, the Company, in the coming year and beyond, as a part of its normal course of business will require cash to fund unfunded loan commitments and new investments in a combination of balance sheet mortgage loans, conduit loans, real estate investments and securities as it deems appropriate as well as necessary expenses as a part of general corporate purposes. These new investments and general corporate expenses may be funded with existing cash, proceeds from loan and securities payoffs, through financing using our Revolving Credit Facility or loan and security financing facilities, or these could be funded through additional debt or equity facility raises. The Company has no known material cash requirements other than its contractual obligations in the above table, unfunded commitments and future general corporate expenses.

Unfunded Loan Commitments
 
We may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our borrowers. These commitments are not reflected on the consolidated balance sheets. As of September 30, 2022, our off-balance sheet arrangements consisted of $363.2 million of unfunded commitments of mortgage loan receivables held for investment, 49% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2021, our off-balance sheet arrangements consisted of $390.1 million of unfunded commitments of mortgage loan receivables held for investment to provide additional first mortgage loan financing. Such commitments are subject to our borrowers’ satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets. Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The COVID-19 pandemic has impacted the progress of work generally and, depending on specific property locations, the progress of capital expenditures, construction, and leasing, which have been delayed and/or slower paced than originally anticipated. The progress of those particular projects located in states or local municipalities with continuing restrictions on such activities is anticipated to remain slower to complete than otherwise underwritten at loan origination, and the timing and amounts of our future funding commitments are likely to be slower and possibly diminished by our clients’ changing business plans to adapt to market conditions.

LIBOR Transition

We have implemented fallback language for our LIBOR-based mortgage loans, bi-lateral committed repurchase facilities and revolving credit facility, including adjustments as applicable to maintain the anticipated economic terms of the existing contracts. As of September 30, 2022, 75.3% and 24.7% of our floating rate loans earn interest at a rate indexed to LIBOR and Term SOFR, respectively; and 65.2% and 34.8% of our floating rate debt obligations bear interest indexed to LIBOR and Term SOFR, respectively. We continue to monitor the transition guidance provided by the ARRC, the International Swaps and Derivatives Association, Inc., the Financial Accounting Standards Board and other relevant regulators, agencies and industry working groups, and we continue to engage with clients, lenders, market participants and other industry leaders as the transition from LIBOR progresses.

Interest Rate Environment
 
The nature of the Company’s business exposes it to market risk arising from changes in interest rates. Changes, both increases and decreases, in the rates the Company is able to charge its borrowers, the yields the Company is able to achieve in its securities investments, and the Company’s cost of borrowing directly impacts its net income. The Company’s net interest income includes interest from both fixed and floating-rate debt. The percentage of the Company’s assets and liabilities bearing interest at fixed and floating rates may change over time, and asset composition may differ materially from debt composition. Refer to Item 3. Quantitative and Qualitative Disclosures about Market Risk for further disclosures surrounding the impact of rising or falling interest rate on our earnings.

84

Table of Contents
Critical Accounting Policies and Estimates

The preparation of financial statements in accordance with GAAP requires management to make estimates and judgments in certain circumstances that affect amounts reported as assets, liabilities, revenues and expenses. We have established detailed policies and control procedures intended to ensure that valuation methods, including any judgments made as part of such methods, are well controlled, reviewed and applied consistently from period to period. We base our estimates on historical corporate and industry experience and various other assumptions that we believe to be appropriate under the circumstances. The Company’s critical accounting policies are those which require assumptions to be made about matters that are highly uncertain. Different estimates could have a material effect on the Company’s financial results. For all of these estimates, we caution that future events rarely develop exactly as forecasted, and therefore, routinely require adjustment.

During 2022, management reviewed and evaluated these critical accounting estimates and believes they are appropriate. Our significant accounting policies are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, Item 8—“Financial Statements and Supplemental Data—Note 2.” The following is a list of accounting policies that require more significant estimates and judgments:

Current expected credit losses
Acquisition of real estate
Impairment or disposal of long lived assets
Identified intangible assets and liabilities
Variable interest entities
Valuation of financial instruments

The following is a summary of accounting policies that require more significant management estimates and judgments:

Current expected credit losses

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

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

85

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

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

The Company designates non-accrual loans generally when: (i) the principal or coupon interest components of loan payments become 90-days past due or (ii) in the opinion of the Company, it is doubtful the Company will be able to collect principal and interest due according to the contractual terms of the loan. Interest income on non-accrual loans in which the Company reasonably expects a full recovery of the loan’s outstanding principal balance is recognized when received in cash. Otherwise, income recognition will be suspended and any cash received will be applied as a reduction to the amortized cost. A non-accrual loan is returned to accrual status at such time as the loan becomes contractually current and future principal and coupon interest are reasonably assured to be received in accordance with the contractual loan terms. A loan will be written off when management has determined principal and coupon interest is no longer realizable and deemed non-recoverable.

The CECL accounting estimate is subject to uncertainty as a result of changing macro-economic market conditions, as well as the vintage and location of the underlying assets as disclosed in Note 3. Mortgage Loans Receivable. The provision for (release of) loan losses for the three months ended September 30, 2022 and June 30, 2022 was $1.5 million and $(1.0) million, respectively. The provision for (release of) loan losses for the nine months ended September 30, 2022 and September 30, 2021 was $1.4 million and $(7.0) million, respectively.

During the nine months ended September 30, 2022, there was a write off of reserve of $14.4 million and a recovery of $3.1 million after the repayment of a loan that was on non-accrual status. The allowance for loan losses at September 30, 2022 and December 31, 2021 was $19.2 million and $32.2 million, respectively. The allowance includes $0.7 million and $0.4 million of reserves for unfunded commitments. The estimate is sensitive to the assumptions used to represent future expected economic conditions.

Acquisition of real estate

We generally acquire real estate assets or land and development assets through purchases and may also acquire such assets through foreclosure or deed-in-lieu of foreclosure in full or partial satisfaction of defaulted loans. Purchased properties are classified as real estate, net or land and development, net on our consolidated balance sheets. When we intend to hold, operate or develop the property for a period of at least 12 months, the asset is classified as real estate, net, and when we intend to market a property for sale in the near term, the asset is classified as real estate held for sale. Upon purchase, the properties are recorded at cost. Foreclosed assets classified as real estate and land and development are initially recorded at their estimated fair value and assets classified as assets held for sale are recorded at their estimated fair value less costs to sell. The excess of the carrying value of the loan over these amounts is charged-off against the reserve for loan losses. In both cases, upon acquisition, tangible and intangible assets and liabilities acquired are recorded at their estimated fair values.

Impairment or disposal of long-lived assets

86

Table of Contents
Real estate assets to be disposed of are reported at the lower of their carrying amount or estimated fair value less costs to sell and are included in real estate held for sale on our consolidated balance sheets. The difference between the estimated fair value less costs to sell and the carrying value will be recorded as an impairment charge. Impairment for real estate assets are included in impairment of assets in our consolidated statements of operations. Once the asset is classified as held for sale, depreciation expense is no longer recorded.

We periodically review real estate to be held and used and land and development assets for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The asset’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate and land and development assets are recorded in impairment of assets in our consolidated statements of operations.

There was one property classified as held for sale at September 30, 2022, and we had one property classified as held for sale at December 31, 2021. We did not record any impairments of real estate for the nine months ended ended September 30, 2022 or September 30, 2021.

Identified intangible assets and liabilities

We record intangible assets and liabilities acquired at their estimated fair values, and determine whether such intangible assets and liabilities have finite or indefinite lives. As of September 30, 2022 and December 31, 2021, all such acquired intangible assets and liabilities have finite lives. We amortize finite lived intangible assets and liabilities over the period which the assets and liabilities are expected to contribute directly or indirectly to the future cash flows of the business acquired. We review finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If we determine the carrying value of an intangible asset is not recoverable we will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangibles are recorded in impairment of assets in our consolidated statements of income.

Variable interest entities

We evaluate our investments and other contractual arrangements to determine if our interests constitute variable interests in a variable interest entity (“VIE”) and if we are the primary beneficiary. There is a significant amount of judgment required to determine if an entity is considered a VIE and if we are the primary beneficiary. We first perform a qualitative analysis, which requires certain subjective decisions regarding our assessment, including, but not limited to, which interests create or absorb variability, the contractual terms, the key decision making powers, impact on the VIE’s economic performance and related party relationships. An iterative quantitative analysis is required if our qualitative analysis proves inconclusive as to whether the entity is a VIE or we are the primary beneficiary and consolidation is required.

Fair value of assets and liabilities

The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. For financial and nonfinancial assets and liabilities that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not fully available, management judgment is necessary to estimate fair value. In addition, changes in market conditions may reduce the availability of quoted prices or observable data. For example, reduced liquidity in the capital markets or changes in secondary market activities could result in observable market inputs becoming unavailable. Therefore, when market data is not available, we would use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement.

Recently Adopted Accounting Pronouncements and Recent Accounting Pronouncements Pending Adoption

Our recently adopted accounting pronouncements and recent accounting pronouncements pending adoption are described in Item 8—“Financial Statements and Supplemental Data—Note 2. Significant Accounting Policies.”
87

Table of Contents

Reconciliation of Non-GAAP Financial Measures
 
Distributable earnings
 
The Company utilizes distributable earnings, a non-GAAP financial measure, as a supplemental measure of our operating performance. We believe distributable earnings assists investors in comparing our operating performance and our ability to pay dividends across reporting periods on a more relevant and consistent basis by excluding from GAAP measures certain non-cash expenses and unrealized results as well as eliminating timing differences related to securitization gains and changes in the values of assets and derivatives. In addition, we use distributable earnings: (i) to evaluate our earnings from operations because management believes that it may be a useful performance measure for us; and (ii) because our board of directors considers distributable earnings in determining the amount of quarterly dividends.

We define distributable earnings as income before taxes adjusted for: (i) real estate depreciation and amortization; (ii) the impact of derivative gains and losses related to the hedging of assets on our balance sheet as of the end of the specified accounting period; (iii) unrealized gains/(losses) related to our investments in fair value securities and passive interest in unconsolidated ventures; (iv) economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and the exclusion of resultant GAAP recognition of the related economics during the subsequent periods; (v) unrealized provision for loan losses and unrealized real estate impairment; (vi) realized provisions for loan losses and realized real estate impairment; (vii) non-cash stock-based compensation; and (viii) certain transactional items. For the purpose of computing distributable earnings, management recognizes loan and real estate losses as being realized generally in the period in which the asset is sold or the Company determines a decline in value to be non-recoverable and the loss to be nearly certain.

For distributable earnings, we include adjustments for economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and exclude the resultant GAAP recognition of the related economics during the subsequent periods. This adjustment is reflected in distributable earnings when there is a true risk transfer on the mortgage loan transfer and settlement. Historically, this adjustment has represented the impact of economic gains/(discounts) on intercompany loans secured by our own real estate which we had not previously recognized because such gains were eliminated in consolidation. Conversely, if the economic risk was not substantially transferred, no adjustments to net income would be made relating to those transactions for distributable earnings purposes. Management believes recognizing these amounts for distributable earnings purposes in the period of transfer of economic risk is a reasonable supplemental measure of our performance.

As discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, we do not designate derivatives as hedges to qualify for hedge accounting and therefore any net payments under, or fluctuations in the fair value of, our derivatives are recognized currently in our GAAP income statement. However, fluctuations in the fair value of the related assets are not included in our income statement. We consider the gain or loss on our hedging positions related to assets that we still own as of the reporting date to be “open hedging positions.” While recognized for GAAP purposes, we exclude the results on the hedges from distributable earnings until the related asset is sold and/or the hedge position is considered “closed,” whereupon they would then be included in distributable earnings in that period. These are reflected as “Adjustments for unrecognized derivative results” for purposes of computing distributable earnings for the period. We believe that excluding these specifically identified gains and losses associated with the open hedging positions adjusts for timing differences between when we recognize changes in the fair values of our assets and changes in the fair value of the derivatives used to hedge such assets.
 
As more fully discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, our investments in Agency interest-only securities and equity securities are recorded at fair value with changes in fair value recorded in current period earnings. We believe that excluding these specifically identified gains and losses associated with the fair value securities adjusts for timing differences between when we recognize changes in the fair values of our assets. With regard to securities valuation, distributable earnings includes a decline in fair value deemed to be an impairment for GAAP purposes only if the decline is determined to be nearly certain to be eventually realized. In those cases, an impairment is included in distributable earnings for the period in which such determination was made. Set forth below is an unaudited reconciliation of income (loss) before taxes to distributable earnings ($ in thousands):
88

Table of Contents
Three Months Ended
September 30,June 30,
20222022
Income (loss) before taxes$31,298 $45,806 
Net (income) loss attributable to noncontrolling interests in consolidated ventures (GAAP)(102)(8,164)
Our share of real estate depreciation, amortization and gain adjustments (1)4,414 1,099 
Adjustments for unrecognized derivative results (2)(6,454)(979)
Unrealized (gain) loss on fair value securities66 49 
Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization(149)152 
Adjustment for impairment (3)1,501 2,103 
Non-cash stock-based compensation3,738 3,637 
Distributable earnings$34,312 $43,703 
(1) The following is a reconciliation of GAAP depreciation and amortization to our share of real estate depreciation, amortization and gain adjustments presented in the computation of distributable earnings in the preceding table ($ in thousands):
89

Table of Contents
Three Months Ended
September 30,June 30,
20222022
Total GAAP depreciation and amortization$7,864 $7,558 
Less: Depreciation and amortization related to non-rental property fixed assets— — 
Less: Non-controlling interests in consolidated ventures’ share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated ventures(644)(591)
Our share of real estate depreciation and amortization7,220 6,967 
Realized gain from accumulated depreciation and amortization on real estate sold (refer to below)(2,369)(7,018)
Less: Non-controlling interests in consolidated ventures’ share of accumulated depreciation and amortization on real estate sold— 1,587 
Our share of accumulated depreciation and amortization on real estate sold (a)(2,369)(5,431)
Less: Our share of operating lease income on above/below market lease intangible amortization(437)(437)
Our share of real estate depreciation, amortization and gain adjustments$4,414 $1,099 
(a) GAAP gains/losses on sales of real estate include the effects of previously recognized real estate depreciation and amortization. For purposes of distributable earnings, our share of real estate depreciation and amortization is eliminated and, accordingly, the resultant gain/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in distributable earnings ($ in thousands):
Three Months Ended
September 30,June 30,
20222022
GAAP realized gain (loss) on sale of real estate, net$4,393 $28,554 
Adjusted gain/loss on sale of real estate for purposes of distributable earnings(2,024)(21,536)
Accumulated depreciation and amortization on real estate sold$2,369 $7,018 
(2)The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative result presented in the computation of distributable earnings in the preceding table ($ in thousands):
Three Months Ended
September 30,June 30,
20222022
Net results from derivative transactions$(6,567)$(2,679)
Hedging interest expense(579)(516)
Hedging realized result692 2,216 
Adjustments for unrecognized derivative results$(6,454)$(979)
(3)
The adjustment reflects the portion of the loan loss provision that management determined to be recoverable. Additional provisions and releases of those provisions are excluded from distributable earnings as a result.

Distributable earnings has limitations as an analytical tool. Some of these limitations are:
 
Distributable earnings does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations and is not necessarily indicative of cash necessary to fund cash needs; and
 
Other companies in our industry may calculate distributable earnings differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, distributable earnings should not be considered in isolation or as a substitute for net income (loss) attributable to shareholders or any other performance measures calculated in accordance with GAAP, or as an alternative to cash flows from operations as a measure of our liquidity.

90

Table of Contents
In addition, distributable earnings should not be considered to be the equivalent to REIT taxable income calculated to determine the minimum amount of dividends the Company is required to distribute to shareholders to maintain REIT status. In order for the Company to maintain its qualification as a REIT under the Code, we must annually distribute at least 90% of our REIT taxable income. The Company has declared, and intends to continue declaring, regular quarterly distributions to its shareholders in an amount approximating the REIT’s net taxable income.
 
In the future we may incur gains and losses that are the same as or similar to some of the adjustments in this presentation. Our presentation of distributable earnings should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.



91

Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk
 
For a discussion of current market conditions, refer to Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and to Part I, Item 1A. “Risk Factors.” within the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.

Interest Rate Risk
 
The nature of the Company’s business exposes it to market risk arising from changes in interest rates. Changes, both increases and decreases, in the rates the Company is able to charge its borrowers, the yields the Company is able to achieve in its securities investments, and the Company’s cost of borrowing directly impacts its net income. The Company’s net interest income includes interest from both fixed and floating-rate debt. The percentage of the Company’s assets and liabilities bearing interest at fixed and floating rates may change over time, and asset composition may differ materially from debt composition. Another component of interest rate risk is the effect changes in interest rates will have on the market value of the assets the Company acquires. The Company faces the risk that the market value of its assets will increase or decrease at different rates than that of its liabilities, including its hedging instruments. The Company mitigates interest rate risk through utilization of hedging instruments, primarily interest rate swap and futures agreements. Interest rate swap and futures agreements are utilized to hedge against future interest rate increases on the Company’s borrowings and potential adverse changes in the value of certain assets that result from interest rate changes. The Company generally seeks to hedge assets that have a duration longer than five years, including newly originated conduit first mortgage loans, securities in the Company’s CMBS portfolio if long enough in duration, and most of its U.S. Agency securities portfolio.

The following table summarizes the change in net income for a 12-month period commencing September 30, 2022 and the change in fair value of our investments and indebtedness assuming an increase or decrease of 100 basis points in the relevant benchmark interest rates on September 30, 2022, both adjusted for the effects of our interest rate hedging activities ($ in thousands):
Projected change
in net income(1)
Projected change
in portfolio
value
Change in interest rate:
Decrease by 1.00%$(26,754)$5,093 
Increase by 1.00%27,660 (5,077)
(1)    Subject to limits for floors on our floating rate investments and indebtedness.
 
Market Risk
 
As market volatility increases or liquidity decreases, the market value of the Company’s assets may be adversely impacted.

The Company’s securities investments are reflected at their estimated fair value. The change in estimated fair value of securities available-for-sale is reflected in accumulated other comprehensive income. The change in estimated fair value of Agency interest-only securities is recorded in current period earnings. The estimated fair value of these securities fluctuates primarily due to changes in interest rates and other factors. Generally, in a rising interest rate environment, the estimated fair value of these securities would be expected to decrease; conversely, in a decreasing interest rate environment, the estimated fair value of these securities would be expected to increase.

The Company’s fixed rate mortgage loan portfolio is subject to the same risks. However, to the extent those loans are classified as held for sale, they are reflected at the lower of cost or market. Otherwise, held for investment mortgage loans are reflected at values equal to the unpaid principal balances net of certain fees, costs and loan loss allowances.

Concentrations of market risk may exist with respect to the Company’s investments. Market risk is a potential loss the Company may incur as a result of change in the fair values of its investments. The Company may also be subject to risk associated with concentrations of investments in geographic regions and industries.

 
92

Table of Contents
Liquidity Risk
 
Market disruptions may lead to a significant decline in transaction activity in all or a significant portion of the asset classes in which the Company invests and may at the same time lead to a significant contraction in short-term and long-term debt and equity funding sources. A decline in liquidity of real estate and real estate-related investments, as well as a lack of availability of observable transaction data and inputs, may make it more difficult to sell the Company’s investments or determine their fair values. As a result, the Company may be unable to sell its investments, or only be able to sell its investments at a price that may be materially different from the fair values presented. Also, in such conditions, there is no guarantee that the Company’s borrowing arrangements or other arrangements for obtaining leverage will continue to be available or, if available, will be available on terms and conditions acceptable to the Company. In addition, a decline in market value of the Company’s assets may have particular adverse consequences in instances where it borrowed money based on the fair value of its assets. A decrease in the market value of the Company’s assets may result in the lender requiring it to post additional collateral or otherwise sell assets at a time when it may not be in the Company’s best interest to do so. The Company’s captive insurance company subsidiary, Tuebor, is subject to state regulations which require that dividends may only be made with regulatory approval, limiting the Company’s ability to utilize cash held by Tuebor.
 
Credit Risk

The Company is subject to varying degrees of credit risk in connection with its investments. The Company seeks to manage credit risk by performing deep credit fundamental analyses of potential assets and through ongoing asset management. The Company’s investment guidelines do not limit the amount of its equity that may be invested in any type of its assets; however, investments greater than a certain size are subject to approval by the Risk and Underwriting Committee of the board of directors.

Our portfolio’s low weighted-average loan-to-value of 67.7% as of September 30, 2022 reflects significant equity value that our sponsors are motivated to protect through periods of cyclical disruption. While we believe the principal amounts of our loans are generally adequately protected by underlying collateral value, there is a risk that we will not realize the entire principal value of certain investments.

Credit Spread Risk

Credit spread risk is the risk that interest rate spreads between two different financial instruments will change. In general, fixed-rate commercial mortgages and CMBS are priced based on a spread to Treasury or interest rate swaps. The Company generally benefits if credit spreads narrow during the time that it holds a portfolio of mortgage loans or CMBS investments, and the Company may experience losses if credit spreads widen during the time that it holds a portfolio of mortgage loans or CMBS investments. The Company actively monitors its exposure to changes in credit spreads and the Company may enter into credit total return swaps or take positions in other credit related derivative instruments to moderate its exposure against losses associated with a widening of credit spreads.

Risks Related to Real Estate

Real estate and real estate-related assets, including loans and commercial real estate-related securities, are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions; changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; environmental conditions; competition from comparable property types or properties; changes in tenant mix or performance and retroactive changes to building or similar codes and rent regulations. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay the underlying loans, which could also cause the Company to suffer losses.

93

Table of Contents
Covenant Risk

In the normal course of business, the Company enters into loan and securities repurchase agreements and credit facilities with certain lenders to finance its real estate investment transactions. These agreements contain, among other conditions, events of default and various covenants and representations. If such events are not cured by the Company or waived by the lenders, the lenders may decide to curtail or limit extension of credit, and the Company may be forced to repay its advances or loans. In addition, the Company’s Notes are subject to covenants, including maintenance of unencumbered assets, limitations on the incurrence of additional debt, restricted payments, liens, sales of assets, affiliate transactions and other covenants typical for financings of this type. The Company’s failure to comply with these covenants could result in an event of default, which could result in the Company being required to repay these borrowings before their due date.

We were in compliance with all covenants as described in this Quarterly Report as of September 30, 2022.

Diversification Risk

The assets of the Company are concentrated in the commercial real estate sector. Accordingly, the investment portfolio of the Company may be subject to more rapid change in value than would be the case if the Company were to maintain a wide diversification among investments or industry sectors. Furthermore, even within the commercial real estate sector, the investment portfolio may be relatively concentrated in terms of geography and type of real estate investment. This lack of diversification may subject the investments of the Company to more rapid change in value than would be the case if the assets of the Company were more widely diversified.
 
Regulatory Risk
 
Tuebor is subject to state regulation as a captive insurance company. If Tuebor fails to comply with regulatory requirements, it could be subject to loss of its licenses and registration and/or economic penalties.
 
Effective as of July 16, 2021, LCAM is a registered investment adviser under the Investment Advisors Act of 1940 and currently provides investment advisory services solely to Ladder-sponsored collateralized loan obligation trusts (“CLO Issuers”). The CLO Issuers invest primarily in first mortgage loans secured by commercial real estate originated or acquired by Ladder and in participation interests in such loans. LCAM is entitled to receive a management fee connection with the advisory, administrative and monitoring services it performs for the CLO Issuer as the collateral manager; however, LCAM has waived this fee for so long as it or any of its affiliates serves as collateral manager for the CLO Issuers.

A registered investment adviser is subject to U.S. federal and state laws and regulations primarily intended to benefit its clients. These laws and regulations include requirements relating to, among other things, fiduciary duties to clients, maintaining an effective compliance program, solicitation agreements, conflicts of interest, record keeping and reporting requirements, disclosure requirements, custody arrangements, limitations on agency cross and principal transactions between an investment adviser and its advisory clients and general anti-fraud prohibitions. In addition, these laws and regulations generally grant supervisory agencies and bodies broad administrative powers, including the power to limit or restrict us from conducting our advisory activities in the event we fail to comply with those laws and regulations. Sanctions that may be imposed for a failure to comply with applicable legal requirements include the suspension of individual employees, limitations on our engaging in various advisory activities for specified periods of time, disgorgement, the revocation of registrations, and other censures and fines.
 
We may become subject to additional regulatory and compliance burdens if our investment adviser subsidiary expands its product offerings and investment platform.
94

Table of Contents
Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, with the participation of the Chief Executive Officer and the Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as required by Rules 13a-15 and 15d-15 under the Exchange Act as of September 30, 2022. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective, as of September 30, 2022, to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Due to the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended September 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Part II - Other Information
Item 1. Legal Proceedings

From time to time, we may be involved in litigation and claims incidental to the conduct of our business in the ordinary course. Further, certain of our subsidiaries, such as our registered investment adviser and captive insurance company, are subject to scrutiny by government regulators, which could result in enforcement proceedings or litigation related to regulatory compliance matters. We are not presently a party to any material enforcement proceedings, litigation related to regulatory compliance matters or any other type of material litigation matters. We maintain insurance policies in amounts and with the coverage and deductibles we believe are adequate, based on the nature and risks of our business, historical experience and industry standards.

95

Table of Contents
Item 1A. Risk Factors

There have been no material changes during the three months ended September 30, 2022 to the risk factors in Item 1A in our Annual Report.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.
96

Table of Contents
Item 6. Exhibits
EXHIBIT INDEX
EXHIBIT
NO.
 DESCRIPTION
 
 
 
 
101
Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021; (ii) the Consolidated Statements of Income for the three and nine months ended September 30, 2022 and 2021; (iii) the Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2022 and 2021; (iv) the Consolidated Statement of Changes in Equity for the three and nine months ended September 30, 2022 and 2021; (v) the Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021; and (vi) the Notes to the Consolidated Financial Statements.
104Cover Page Interactive Data File (formatted in inline XBRL and contained in Exhibit 101)
*                                        The certifications attached hereto as Exhibits 32.1 and 32.2 are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, nor shall they be deemed incorporated by reference in any filing under the Securities Act, except as shall be expressly set forth by specific reference in such filing.


97

Table of Contents
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 LADDER CAPITAL CORP
 (Registrant)
Date: October 28, 2022By:/s/ BRIAN HARRIS
  Brian Harris
  Chief Executive Officer
Date: October 28, 2022By:/s/ PAUL J. MICELI
  Paul J. Miceli
  Chief Financial Officer

98