TPG RE FINANCE TRUST, INC., 10-Q filed on 5/7/2018
Quarterly Report
v3.8.0.1
Document And Entity Information - shares
3 Months Ended
Mar. 31, 2018
May 04, 2018
Document Information [Line Items]    
Document Type 10-Q  
Amendment Flag false  
Document Period End Date Mar. 31, 2018  
Document Fiscal Year Focus 2018  
Document Fiscal Period Focus Q1  
Trading Symbol TRTX  
Entity Registrant Name TPG RE Finance Trust, Inc.  
Entity Central Index Key 0001630472  
Current Fiscal Year End Date --12-31  
Entity Filer Category Non-accelerated Filer  
Common Stock    
Document Information [Line Items]    
Entity Common Stock, Shares Outstanding   59,020,613
Class A Common Stock    
Document Information [Line Items]    
Entity Common Stock, Shares Outstanding   1,154,547
v3.8.0.1
Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
ASSETS    
Cash and Cash Equivalents [1] $ 74,382 $ 75,037
Restricted Cash [1] 400 700
Accounts Receivable [1] 141 141
Accounts Receivable from Servicer/Trustee [1] 1,219 220
Accrued Interest Receivable [1] 18,769 16,861
Loans Held for Investment (includes $2,159,565 and $2,694,106 pledged as collateral under secured revolving repurchase agreements, respectively) 3,597,210 3,175,672
Investment in Commercial Mortgage-Backed Securities, Available-for-Sale (includes $47,417 and $47,762 pledged as collateral under secured revolving repurchase agreements, respectively) 149,044 85,895
Other Assets, net [1] 734 859
Total Assets [1] 3,841,899 3,355,385
Liabilities    
Accrued Interest Payable [1] 5,630 5,385
Accrued Expenses [1] 6,734 5,067
Collateralized Loan Obligation (net of deferred financing costs of $8,471 and $0, respectively) [1] 737,433  
Secured Revolving Repurchase and Senior Secured Agreements (net of deferred financing costs of $7,533 and $8,697, respectively) 1,631,817 1,827,104
Notes Payable (net of deferred financing costs of $1,213 and $1,601, respectively) [1] 236,378 287,886
Payable to Affiliates [1] 5,875 5,227
Deferred Revenue [1] 112 317
Dividends Payable [1] 25,307 23,068
Total Liabilities [1] 2,649,286 2,154,054
Commitments and Contingencies—See Note 14 [1]
Stockholders’ Equity:    
Preferred Stock ($0.001 par value; 100,000,000 and 125 shares authorized; 125 and 125 shares issued and outstanding, respectively) [1]
Additional Paid-in-Capital [1] 1,216,155 1,216,112
Accumulated Deficit [1] (23,355) (14,808)
Accumulated Other Comprehensive (Loss) (248) (34)
Total Stockholders' Equity [1] 1,192,613 1,201,331
Total Liabilities and Stockholders' Equity [1] 3,841,899 3,355,385
Common Stock, Undefined Class    
Stockholders’ Equity:    
Common Stock Value [1] 60 60
Class A Common Stock    
Stockholders’ Equity:    
Common Stock Value [1] 1 1
Total Stockholders' Equity $ 1 $ 1
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Consolidated Balance Sheets (Parenthetical) (unaudited) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, authorized shares 100,000,000 100,000,000
Preferred stock, shares issued 0 125
Preferred stock, shares outstanding 0 125
Common stock, par value $ 0.001 $ 0.001
Common stock, authorized shares 300,000,000 300,000,000
Common stock, shares issued 59,020,613 59,440,112
Common stock, shares outstanding 59,020,613 59,440,112
Total assets [1] $ 3,841,899 $ 3,355,385
Total liabilities [1] 2,649,286 2,154,054
Variable Interest Entity, Primary Beneficiary    
Total assets 0 937,500
Total liabilities $ 0 $ 738,500
Class A Common Stock    
Common stock, par value $ 0.001 $ 0.001
Common stock, authorized shares 2,500,000 2,500,000
Common stock, shares issued 1,154,547 1,178,618
Common stock, shares outstanding 1,154,547 1,178,618
Repurchase Agreements    
Loans pledged as collateral $ 2,159,565 $ 2,694,106
Deferred financing costs 7,533 8,697
Commercial Mortgage-Backed Securities | Repurchase Agreements    
Available-for-sale securities pledged as collateral 47,417 47,762
Collateralized Loan Obligation    
Loans pledged as collateral 932,380  
Deferred financing costs 8,471 0
Notes Payable    
Deferred financing costs $ 1,213 $ 1,601
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
INTEREST INCOME    
Interest Income $ 59,365 $ 47,941
Interest Expense (25,998) (17,800)
Net Interest Income 33,367 30,141
OTHER REVENUE    
Other Income, net 366 122
Total Other Revenue 366 122
OTHER EXPENSES    
Professional Fees 899 729
General and Administrative 1,108 469
Servicing and Asset Management Fees 767 1,136
Management Fee 4,704 2,588
Collateral Management Fee   131
Incentive Management Fee 926 1,581
Total Other Expenses 8,404 6,634
Income Before Income Taxes 25,329 23,629
Income Taxes (215) (154)
Net Income 25,114 23,475
Preferred Stock Dividends (3)  
Net Income Attributable to Common Stockholders $ 25,111 $ 23,475
Basic Earnings per Common Share [1] $ 0.42 $ 0.48
Diluted Earnings per Common Share [1] $ 0.42 $ 0.48
Weighted Average Number of Common Shares Outstanding    
Basic: [1] 60,393,818 48,446,028
Diluted: [1] 60,393,818 48,446,028
OTHER COMPREHENSIVE INCOME    
Net Income $ 25,114 $ 23,475
Unrealized (Loss) Gain on Commercial Mortgage-Backed Securities (214) 1,232
Comprehensive Net Income $ 24,900 $ 24,707
[1] Share and per share data reflect the impact of the common stock and Class A common stock dividend which was paid upon completion of the Company’s initial public offering on July 25, 2017 to holders of record as of July 3, 2017. See Note 12 to the Consolidated Financial Statements for details.
v3.8.0.1
Consolidated Statement of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Class A Common Stock
Preferred Stock
Common Stock
Additional Paid-in-Capital
Accumulated Deficit
Accumulated Other Comprehensive (Loss) Income
Balance at Dec. 31, 2016 $ 970,689 $ 1   $ 39 $ 979,467 $ (10,068) $ 1,250
Balance, Shares at Dec. 31, 2016   967,500 125 38,260,053      
Net Income 23,475         23,475  
Other Comprehensive Income (Loss) 1,232           1,232
Dividends on Common Stock (Dividends Declared per Share) (20,773)         (20,773)  
Dividends on Class A Common Stock (Dividends Declared per Share) (508)         (508)  
Balance at Mar. 31, 2017 974,115 $ 1   $ 39 979,467 (7,874) 2,482
Balance, Shares at Mar. 31, 2017   967,500 125 38,260,053      
Balance at Dec. 31, 2017 1,201,331 [1] $ 1   $ 60 1,216,112 (14,808) (34)
Balance, Shares at Dec. 31, 2017   1,178,618 125 59,440,112      
Conversion of Class A Shares to Common Shares   (24,071,000)   24,071,000      
Repurchases of Common Stock (8,360)     $ (443,570) (9) (8,351)  
Redemption of Preferred Stock (125)   $ (125)   (125)    
Amortization of Share Based Compensation 177       177    
Net Income 25,114         25,114  
Other Comprehensive Income (Loss) (214)           (214)
Dividends on Preferred Stock (3)         (3)  
Dividends on Common Stock (Dividends Declared per Share) (24,822)         (24,822)  
Dividends on Class A Common Stock (Dividends Declared per Share) (485)         (485)  
Balance at Mar. 31, 2018 $ 1,192,613 [1] $ 1   $ 60 $ 1,216,155 $ (23,355) $ (248)
Balance, Shares at Mar. 31, 2018   1,154,547   59,020,613      
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Consolidated Statement of Changes in Equity (Unaudited) (Parenthetical) - $ / shares
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Common stock dividends declared per share $ 0.42 $ 0.44
Class A Common Stock    
Common stock dividends declared per share $ 0.42 $ 0.44
v3.8.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash Flows from Operating Activities:    
Net Income $ 25,114 $ 23,475
Adjustment to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Amortization and Accretion of Premiums, Discounts and Loan Origination Fees, Net (4,147) (1,959)
Amortization of Deferred Financing Costs 3,658 2,576
Capitalized Accrued Interest   2,972
Stock Compensation Expense 177  
Cash Flows Due to Changes in Operating Assets and Liabilities:    
Accounts Receivable   153
Accrued Interest Receivable (2,771) (1,229)
Accrued Expenses 610 (2,895)
Accrued Interest Payable 245 719
Payable to Affiliates 648 1,150
Deferred Fee Income (205) (49)
Other Assets 125 68
Net Cash Provided by Operating Activities 23,454 24,981
Cash Flows from Investing Activities:    
Origination of Loans Held for Investment (512,522) (244,700)
Advances on Loans Held for Investment (60,972) (55,090)
Principal Advances Held by Servicer/Trustee   (3,279)
Principal Repayments of Loans Held for Investment 156,258 89,822
Proceeds from Sales of Loans Held for Investment   52,443
Purchase of Commercial Mortgage-Backed Securities (63,654) (38,259)
Principal Repayments of Commercial Mortgage-Backed Securities   1,698
Purchases and Disposals of Fixed Assets   (79)
Net Cash (Used in) Investing Activities (480,890) (197,444)
Cash Flows from Financing Activities:    
Payments on Collateralized Loan Obligation   (27,791)
Proceeds from Collateralized Loan Obligation 745,904 10,175
Payments on Secured Financing Agreements (762,695) (156,623)
Proceeds from Secured Financing Agreements 514,347 341,695
Payment of Deferred Financing Costs (9,519) 1,860
Payments to Repurchase Common Stock (8,360)  
Net Cash Provided by Financing Activities 456,481 150,970
Net Change in Cash, Cash Equivalents, and Restricted Cash (955) (21,493)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 75,737 103,975
Cash, Cash Equivalents and Restricted Cash at End of Period 74,782 82,482
Supplemental Disclosure of Cash Flow Information:    
Interest Paid 22,096 14,507
Taxes Paid 215 154
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Principal Repayments of Loans Held for Investment by Servicer/Trustee, Net   36,206
Interest Payments of Loans Held for Investment and Commercial Mortgage-Backed Securities Held by Servicer/Trustee, Net 863  
Principal Repayments of Commercial Mortgage-Backed Securities Held by Servicer/Trustee, net 211  
Dividends Declared, not paid 25,307 [1] 21,281
Accrued Deferred Financing Costs 1,057 3,249
Proceeds from Secured Financing Agreements Held by Trustee   20,918
Accrued Other Assets Costs   223
Commercial Mortgage-Backed Securities    
Cash Flows from Investing Activities:    
Purchase of Commercial Mortgage-Backed Securities (63,700)  
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Unrealized (Loss) Gain on Commercial Mortgage-Backed Securities, Available-for-Sale (214) 1,232
Preferred Class A    
Cash Flows from Financing Activities:    
Payments to Redeem Series A Preferred Stock (125)  
Dividends paid (3)  
Common Stock, Undefined Class    
Cash Flows from Financing Activities:    
Dividends paid (22,620) (17,838)
Class A Common Stock    
Cash Flows from Financing Activities:    
Dividends paid $ (448) $ (508)
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Business and Organization
3 Months Ended
Mar. 31, 2018
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Business and Organization

(1) Business and Organization

TPG RE Finance Trust, Inc. (together with its consolidated subsidiaries, “we”, “us”, “our”, or the “Company”) is a Maryland corporation that was incorporated on October 24, 2014 and commenced operations on December 18, 2014 (“Inception”). We are organized as a holding company and conduct our operations primarily through our various subsidiaries. We conduct our operations as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. We generally will not be subject to U.S. federal income taxes on our REIT taxable income to the extent that we annually distribute all of our REIT taxable income to stockholders and maintain our qualification as a REIT. We also operate our business in a manner that permits us to maintain an exclusion from registration under the Investment Company Act of 1940, as amended.

The Company’s principal business activity is to directly originate and acquire a diversified portfolio of commercial real estate related assets, primarily consisting of first mortgage loans and senior participation interests in first mortgage loans secured by institutional-quality properties in primary and select secondary markets in the United States, and commercial mortgage-backed securities (“CMBS”). As of March 31, 2018 and December 31, 2017, the Company conducted substantially all of its operations through a Delaware limited liability company, TPG RE Finance Trust Holdco, LLC (“Holdco”), and the Company’s other wholly-owned subsidiaries.

v3.8.0.1
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2018
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

(2) Summary of Significant Accounting Policies

Basis of Presentation

The interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The interim consolidated financial statements include the Company’s accounts, consolidated variable interest entities for which the Company is the primary beneficiary, and its wholly-owned subsidiaries (see Note 5 for details). All intercompany transactions and balances have been eliminated.

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP requires estimates of assets, liabilities, revenues, expenses and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual results could differ from management’s estimates, and such differences could be material. Significant estimates made in the consolidated financial statements include, but are not limited to: impairment; adequacy of provisions for loan losses; and valuation of financial instruments.

Principles of Consolidation

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810—Consolidation (“ASC 810”) provides guidance on the identification of a VIE (a variable interest entity for which control is achieved through means other than voting rights) and the determination of which business enterprise, if any, should consolidate the VIE. An entity is considered a VIE if any of the following applies: (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 defined as the entity having 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.

At each reporting date, the Company reconsiders its primary beneficiary conclusion to determine if its obligation to absorb losses of, or its rights to receive benefits from, the VIE could potentially be more than insignificant, and will consolidate or not consolidate accordingly.

Revenue Recognition

Interest income on loans is accrued using the interest method based on the contractual terms of the loan, adjusted for credit impairment, if any. The objective of the interest method is to arrive at periodic interest income including recognition of fees and costs at a constant effective yield. Premiums, discounts, and origination fees are amortized or accreted into interest income over the lives of the loans using the interest method, or on a straight line basis when it approximates the interest method. Extension and modification fees are accreted into income on a straight line basis, when it approximates the interest method, over the related extension or modification period. Exit fees are accreted into income on a straight line basis, when it approximates the interest method, over the lives of the loans to which they relate unless they can be waived by the Company or a co-lender in connection with a loan refinancing. Prepayment penalties from borrowers are recognized as interest income when received. Certain of the Company’s loan investments may provide for additional interest based on the borrower’s operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon certainty of collection.

The Company considers a loan to be non-performing and places loans on non-accrual status at such time as: (1) management determines the borrower is incapable of, or has ceased efforts toward, curing the cause of a default; (2) the loan becomes 90 days delinquent; or (3) the loan has a maturity default. While on non-accrual status, based on the Company’s judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon receipt of cash for principal and interest payments, or on a cost-recovery basis, where all cash receipts reduce a loan’s carrying value, and interest income is only recorded when such carrying value has been fully recovered. For the period ended March 31, 2018, no loans were placed on non-accrual status, and we have sustained no losses or impairments to our loan portfolio since Inception.

Loans Held for Investment

Loans that the Company has the intent and ability to hold for the foreseeable future, or until maturity or repayment, are reported at their outstanding principal balances net of any premiums, discounts, loan origination fees and an allowance for loan losses. Loan origination fees and direct loan origination costs are deferred and recognized in interest income over the estimated life of the loans using the interest method, or on a straight line basis when it approximates the interest method, adjusted for actual prepayments.

The Company evaluates each loan classified as a loan held for investment for impairment on a quarterly basis. Impairment occurs when it is deemed probable that the Company will be unable 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 contractual effective rate, or the fair value of the collateral, less estimated costs to sell, if recovery of the Company’s investment is expected solely from the sale of the collateral. As part of the quarterly impairment review, we evaluate the risk of each loan and assign a risk rating based on a variety of factors, grouped as follows to include (without limitation): (i) loan and credit structure, including the as-is loan-to-value (“LTV”) and structural features; (ii) quality and stability of real estate value and operating cash flow, including debt yield, property type, dynamics of the geographic, property-type and local market, physical condition, stability of cash flow, leasing velocity and quality and diversity of tenancy; (iii) performance against underwritten business plan; and (iv) quality, experience and financial condition of sponsor, borrower and guarantor(s). Based on a 5-point scale, our loans are rated “1” through “5,” from least risk to greatest risk, respectively, which ratings are defined as follows:

 

1-

Outperform—Exceeds performance metrics (for example, technical milestones, occupancy, rents, net operating income) included in original or current credit underwriting and business plan;

 

2-

Meets or Exceeds Expectations—Collateral performance meets or exceeds substantially all performance metrics included in original or current underwriting / business plan;

 

3-

Satisfactory—Collateral performance meets or is on track to meet underwriting; business plan is met or can reasonably be achieved;

 

4-

Underperformance—Collateral performance falls short of original underwriting, and material differences exist from business plan; technical milestones have been missed; defaults may exist, or may soon occur absent material improvement; and

 

5-

Risk of Impairment/Default—Collateral performance is significantly worse than underwriting; major variance from business plan; loan covenants or technical milestones have been breached; timely exit from loan via sale or refinancing is questionable.

Since Inception, the Company has not recorded asset-specific loan loss reserves, nor has it recognized any impairments on its loan portfolio. Our determination of asset-specific loan loss reserves, should any such reserves be necessary, relies on material estimates regarding the fair value of loan collateral. Such losses could be caused by various factors, including, but not limited to, unanticipated adverse changes in the economy or events adversely affecting specific assets, borrowers, industries in which our borrowers operate or markets in which our borrowers or their properties are located. Significant judgment is required when evaluating loans for impairment.

The Company’s loans are typically collateralized by real estate, or a partnership or similar equity interest in an entity that owns real estate. As a result, the Company regularly evaluates on a loan-by-loan basis 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. The Company also evaluates the financial strength of loan guarantors, if any, and the borrower’s competency in managing and operating the property or properties. In addition, the Company considers the overall economic environment, real estate sector, and geographic sub-market in which the borrower operates. Such impairment analyses are completed and reviewed by asset management personnel and evaluated by senior management, who utilize various data sources, including (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, and capitalization and discount rates, (ii) site inspections, (iii) sales and financing comparables, (iv) current credit spreads for refinancing and (v) other market data.

Commercial Mortgage-Backed Securities

The Company acquires CMBS investments for cash management and investment purposes. The Company designates CMBS investments as available-for-sale on the acquisition date. CMBS investments that are classified as available-for-sale are recorded at fair value in the Company’s consolidated financial statements. Additionally, CMBS investments that are not classified as held-to-maturity and which the Company does not hold for the purpose of selling in the near-term, but may dispose of prior to maturity, are also designated as available-for-sale and are carried at fair value. The Company’s recognition of interest income from its CMBS, including its amortization of premium and discount, follows the Company’s revenue recognition policy as described above under “Revenue Recognition”. The Company uses a specific identification method when determining the cost of a security sold and the amount of unrealized gain or loss reclassified from accumulated other comprehensive income (loss) into earnings. Unrealized losses on securities that, in the judgment of management, are other than temporary are charged against earnings as a loss in the consolidated statements of income and comprehensive income. Significant valuation inputs are Level II in the fair value hierarchy as described below under “Fair Value Measurements”.

Portfolio Financing Arrangements

The Company finances certain loan and CMBS investments using secured revolving repurchase agreements, asset-specific financing arrangements (notes payable on the consolidated balance sheets), a senior secured credit facility, and collateralized loan obligations. The related borrowings are recorded as separate liabilities on the Company’s consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the related borrowings are reported separately on the Company’s consolidated statements of income and comprehensive income.

In certain instances, the Company creates structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third party. For all such syndications the Company has completed through March 31, 2018, the Company has transferred 100% of the senior mortgage loan that the Company originated on a non-recourse basis to a third-party lender and has retained as a loan investment a separate mezzanine loan investment secured by a pledge of the equity in the mortgage borrower. With respect to the senior mortgage loan transferred, the Company retains: no control over the mortgage loan; no economic interest in the mortgage loan; and no recourse to the purchaser or the borrower. Consequently, based on these circumstances and because the Company does not have any continuing involvement with the transferred senior mortgage loan, these syndications are accounted for as sales under GAAP and are removed from the Company’s consolidated financial statements at the time of transfer. The Company’s consolidated balance sheets only include the separate mezzanine loan remaining after the transfer, and not the non-consolidated senior loan interest sold or co-originated that the Company transferred.

Fair Value Measurements

The Company follows ASC 820-10, Fair Value Measurements and Disclosures (“ASC 820-10”), for its holdings of financial instruments. ASC 820-10 defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosure of fair value measurements. ASC 820-10 determines fair value to be the price that would be received for a financial instrument in a current sale, which assumes an orderly transaction between market participants on the measurement date. The Company determines the estimated fair value of financial assets and liabilities using the three-tier fair value hierarchy established by GAAP, which prioritizes the inputs used in measuring fair value. GAAP establishes market-based or observable inputs as the preferred source of values followed by valuation models using management assumptions in the absence of market inputs. The financial instruments recorded at fair value on a recurring basis in the Company’s consolidated financial statements are cash and cash equivalents, restricted cash and available-for-sale CMBS investments. The three levels of inputs that may be used to measure fair value are as follows:

Level I—Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level II—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level III—Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

For certain financial instruments, the various inputs that management uses to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the determination of which category within the fair value hierarchy is appropriate for such financial instrument is based on the lowest level of input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. The Company may use valuation techniques consistent with the market and income approaches to measure the fair value of its assets and liabilities. The market approach uses third-party valuations and information obtained from market transactions involving identical or similar assets or liabilities. The income approach uses projections of the future economic benefits of an instrument to determine its fair value, such as in the discounted cash flow methodology. The inputs or methodology used for valuing financial instruments are not necessarily an indication of the risk associated with investing in these financial instruments. Transfers between levels of the fair value hierarchy are assumed to occur at the end of the reporting period.

Income Taxes

The Company qualifies and has elected to be taxed as a REIT for U.S. federal income tax purposes under the Internal Revenue Code of 1986, as amended, commencing with its initial taxable year ended December 31, 2014. To the extent that it annually distributes at least 90% of its REIT taxable income to stockholders and complies with various other requirements as a REIT, the Company generally will not be subject to U.S. federal income taxes on its distributed REIT taxable income. If the Company fails to continue to qualify as a REIT in any taxable year and does not qualify for certain statutory relief provisions, the Company will be subject to U.S. federal and state income taxes at regular corporate rates beginning with the year in which it fails to qualify and may be precluded from being able to elect to be treated as a REIT for the Company’s four subsequent taxable years. Even though the Company currently qualifies for taxation as a REIT, the Company may be subject to certain U.S. federal, state, local and foreign taxes on the Company’s income and property and to U.S. federal income and excise taxes on the Company’s undistributed REIT taxable income.

Deferred tax assets and liabilities are recognized for future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the periods in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period in which the enactment date occurs. Under ASC Topic 740, Income Taxes (“ASC 740”), a valuation allowance is established when management believes it is more likely than not that a deferred tax asset will not be realized. The Company intends to continue to operate in a manner consistent with, and to continue to meet the requirements to be treated as, a REIT for tax purposes and to distribute all of its REIT taxable income. Accordingly, the Company does not expect to pay corporate level taxes.

Earnings per Common Share

The Company utilizes the two-class method when assessing participating securities to calculate earnings per common share. Basic and diluted earnings per common share is computed by dividing net income attributable to common stockholders (i.e., holders of common stock and Class A common stock), by the weighted-average number of common shares (both common stock and Class A common stock) outstanding during the period. The preferences, rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications and terms and conditions of redemption of the Class A common stock are identical to the common stock, except (1) the Class A common stock is not a “margin security” as defined in Regulation U of the Board of Governors of the U.S. Federal Reserve System (and rulings and interpretations thereunder) and may not be listed on a national securities exchange or a national market system and (2) each share of Class A common stock is convertible at any time or from time to time, at the option of the holder, for one fully paid and non-assessable share of common stock. The Class A common stock votes together with the common stock as a single class. Shares of Class A common stock have been issued to, and are owned by, certain individuals or entities affiliated with the Company’s external manager, TPG RE Finance Trust Management, L.P., a Delaware limited partnership (the “Manager”), and the sale or conversion to common stock by investors of such shares of Class A common stock is subject to certain restrictions.

Diluted earnings per common share is calculated by including the effect of dilutive securities. The Company accounts for unvested share-based payment awards that contain non-forfeitable dividend rights or dividend equivalents (whether paid or unpaid) as participating securities, which are included in the computation of earnings per share pursuant to the two-class method.

Share-Based Compensation

Share-based compensation consists of awards issued by the Company to certain employees of affiliates of our Manager and certain members of our Board of Directors. These share-based awards generally vest in installments over a fixed period of time. Compensation expense is recognized in net income on a variable basis over the applicable award vesting period based on the value of our common stock. Forfeitures of share-based awards are recognized as they occur.

Deferred Financing Costs

Deferred financing costs are reflected net of the collateralized loan obligation and secured financing agreements on the Company’s consolidated balance sheets. These costs are amortized in interest expense using the interest method or on a straight line basis when it approximates the interest method over the life of the related obligations.

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks or invested in money market funds with original maturities of less than 90 days. The Company deposits its cash and cash equivalents with high credit quality institutions to minimize credit risk exposure. The Company maintains cash accounts at several financial institutions, which are insured up to a maximum of $250,000 per account as of March 31, 2018 and December 31, 2017. The balances in these accounts may exceed the insured limits.

Restricted Cash

Restricted cash primarily represents deposit proceeds from potential borrowers which may be returned to borrowers, after deducting transaction costs paid by the Company for the benefit of the borrowers, upon the closing of a loan transaction.

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU 2016-13 will replace the “incurred loss” model under existing guidance with an “expected loss” model for instruments measured at amortized cost, and require entities to record allowances for available-for-sale debt securities rather than reduce the carrying amount, as they do today under the other-than-temporary impairment model. Upon adoption, and resulting from this change, the Company expects that it will be required to record a loan loss reserve at origination or acquisition of an individual loan or a loan portfolio. ASU 2016-13 also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019 and is to be adopted through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The Company is currently evaluating the impact ASU 2016-13 will have on its consolidated financial statements.

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”). ASU 2014-09 is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. In August 2015, the FASB issued an update (“ASU 2015-14”) to Topic 606, Deferral of the Effective Date, which deferred the adoption of ASU 2014-09 to interim and annual reporting periods in fiscal years that begin after December 15, 2017. In March 2016, the FASB issued an update (“ASU 2016-08”) to Topic 606, Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the implementation guidance on principal versus agent considerations in the new revenue recognition standard pursuant to ASU 2014-09. In April 2016, the FASB issued an update (“ASU 2016-10”) to Topic 606, Identifying Performance Obligations and Licensing, which clarifies guidance related to identifying performance obligations and licensing implementation guidance contained in ASU 2014-09. In May 2016, the FASB issued an update (“ASU 2016-12”) to Topic 606, Narrow-Scope Improvements and Practical Expedients, which amends certain aspects of the new revenue recognition standard pursuant to ASU 2014-09. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. Additionally, this guidance requires improved disclosures regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The Company adopted the revenue recognition standard updates on January 1, 2018. The Company’s adoption of the revenue recognition standard updates on January 1, 2018 did not have a material impact on the Company’s consolidated financial statements.

v3.8.0.1
Loans Held for Investment
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Loans Held for Investment

(3) Loans Held for Investment

The Company currently originates and acquires first mortgage and mezzanine loans secured by commercial properties. These loans can potentially subject the Company to concentrations of credit risk as measured by various attributes, including the property type collateralizing the loan, loan size, loans to a single sponsor and loans in a single geographic area, among others. The Company’s loans held for investment are accounted for at amortized cost.

During the three months ended March 31, 2018, the Company originated seven loans with a total commitment of approximately $579.2 million, an initial unpaid principal balance of $516.7 million, and unfunded commitments at closing of $62.5 million. To fund these loan originations, the Company used cash on hand and its secured revolving repurchase facilities and senior secured credit facility. Total commitments related to the syndication of non-consolidated senior interests as of March 31, 2018 was $81.5 million.

The following tables present an overview of the loan investment portfolio as of March 31, 2018 and December 31, 2017 (dollars in thousands):

 

 

 

March 31, 2018

 

Loans Receivable

 

Outstanding

Principal

 

 

Unamortized Premium

(Discount), Loan

Origination Fees, net

 

 

Carrying

Amount

 

Senior loans

 

$

3,561,696

 

 

$

(22,257

)

 

$

3,539,439

 

Subordinated and mezzanine loans

 

 

57,946

 

 

 

(175

)

 

 

57,771

 

Subtotal before allowance

 

 

3,619,642

 

 

 

(22,432

)

 

 

3,597,210

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

Total

 

$

3,619,642

 

 

$

(22,432

)

 

$

3,597,210

 

 

 

 

December 31, 2017

 

Loans Receivable

 

Outstanding

Principal

 

 

Unamortized Premium

(Discount), Loan

Origination Fees, net

 

 

Carrying

Amount

 

Senior loans

 

$

3,122,670

 

 

$

(22,143

)

 

$

3,100,527

 

Subordinated and mezzanine loans

 

 

75,446

 

 

 

(301

)

 

 

75,145

 

Subtotal before allowance

 

 

3,198,116

 

 

 

(22,444

)

 

 

3,175,672

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

Total

 

$

3,198,116

 

 

$

(22,444

)

 

$

3,175,672

 

 

For the three months ended March 31, 2018, loan portfolio activity was as follows (dollars in thousands):

 

 

 

 

 

 

 

 

Carrying Value

 

Balance at December 31, 2017

 

$

3,175,672

 

Additions during the period:

 

 

 

 

Loans originated

 

 

512,522

 

Additional fundings

 

 

60,972

 

Amortization of discount and origination fees

 

 

4,227

 

Deductions during the period:

 

 

 

 

Collection of principal

 

 

(156,183

)

Balance at March 31, 2018

 

$

3,597,210

 

 

At March 31, 2018 and December 31, 2017, there was $1.1 million and $2.0 million of unamortized discount included in loans held for investment at amortized cost on the consolidated balance sheets.

The table below summarizes the carrying values and results of the Company’s internal risk rating review performed as of March 31, 2018 and December 31, 2017 (dollars in thousands):

 

 

 

Carrying Value

 

Rating

 

March 31, 2018

 

 

December 31, 2017

 

1

 

$

49,000

 

 

$

 

2

 

 

1,217,948

 

 

 

1,318,816

 

3

 

 

2,156,579

 

 

 

1,680,913

 

4

 

 

173,683

 

 

 

175,943

 

5

 

 

 

 

 

 

Totals

 

$

3,597,210

 

 

$

3,175,672

 

Weighted Average Risk Rating(1)

 

 

2.7

 

 

 

2.6

 

 

(1)

Weighted Average Risk Rating calculated based on unpaid principal balance at period end.

 

The weighted average risk rating at March 31, 2018 and December 31, 2017 was 2.7 and 2.6, respectively. During the three months ended March 31, 2018, one loan was moved from the Company’s Category 2 risk rating into its Category 1 risk rating as a result of improved operating performance of the underlying loan collateral. Additionally, the Company moved one loan that was classified in its Category 2 risk rating into its Category 3 risk rating, resulting from a delay in achieving certain construction milestones.

At March 31, 2018 and December 31, 2017, there were no loans on non-accrual status or that were impaired; thus, the Company did not record a reserve for loan loss. See Note 16 for details about the Company’s mortgage loan originations subsequent to March 31, 2018.

v3.8.0.1
Commercial Mortgage-Backed Securities
3 Months Ended
Mar. 31, 2018
Investments Debt And Equity Securities [Abstract]  
Commercial Mortgage-Backed Securities

(4) Commercial Mortgage-Backed Securities

During the three months ended March 31, 2018, the Company purchased 10 CMBS investments for $63.7 million. The purchased CMBS consist of floating rate instruments which have a weighted average coupon of 2.6%. As of March 31, 2018 and December 31, 2017, the Company had 15 and five CMBS, respectively, designated as available-for-sale securities. Details of the carrying and fair values of the Company’s CMBS portfolio are as follows (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Face

Amount

 

 

Unamortized

Premium (Discount)

 

 

Gross

Unrealized Loss

 

 

Estimated

Fair Value

 

Investments, at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

$

148,534

 

 

$

758

 

 

$

(248

)

 

$

149,044

 

 

 

 

December 31, 2017

 

 

 

Face

Amount

 

 

Unamortized

Premium (Discount)

 

 

Gross

Unrealized Loss

 

 

Estimated

Fair Value

 

Investments, at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

$

85,661

 

 

$

268

 

 

$

(34

)

 

$

85,895

 

 

CMBS fair values are considered Level II fair value measurements within the fair value hierarchy of ASC 820-10. The CMBS fair values are based upon market, broker, and counterparty or pricing services quotations, which provide valuation estimates, based upon reasonable market order indications. These fair value quotations are subject to significant variability based on market conditions, such as interest rates, credit spreads and market liquidity, and are reviewed by the Company for reasonableness and consistency.

The Company’s CMBS have a weighted average contractual maturity, based on estimated fair value, of 19.8 years. The amortized cost and estimated fair value of the Company’s available-for-sale CMBS by contractual maturity are shown in the following table (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Amortized Cost

 

 

Estimated Fair Value

 

Maturity Date

 

 

 

 

 

 

 

 

After one, within five years

 

$

36,700

 

 

$

36,872

 

After five years

 

 

112,593

 

 

 

112,172

 

Total investment in commercial mortgage-backed

   securities, at amortized cost and estimated fair value

 

$

149,293

 

 

$

149,044

 

 

 

 

December 31, 2017

 

 

 

Amortized Cost

 

 

Estimated Fair Value

 

Maturity Date

 

 

 

 

 

 

 

 

After one, within five years

 

$

36,700

 

 

$

36,872

 

After five years

 

 

49,229

 

 

 

49,023

 

Total investment in commercial mortgage-backed

   securities, at amortized cost and estimated fair value

 

$

85,929

 

 

$

85,895

 

 

None of the Company’s CMBS were in an unrealized loss position for longer than 12 months. No other-than-temporary impairments were recognized through income during the three months ended March 31, 2018 or year ended December 31, 2017.

v3.8.0.1
Variable Interest Entities and Collateralized Loan Obligation
3 Months Ended
Mar. 31, 2018
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Variable Interest Entities And Collateralized Loan Obligation Disclosure

(5) Variable Interest Entities and Collateralized Loan Obligations

On February 14, 2018 (the “Closing Date”), the Company entered into a collateralized loan obligation (“TRTX 2018-FL1”) through its wholly-owned subsidiaries TPG Real Estate Finance 2018-FL1 Issuer, Ltd., an exempted company incorporated in the Cayman Islands with limited liability, as issuer (the “Issuer”), and TPG RE Finance Trust 2018-FL1 Co-Issuer, LLC, a Delaware limited liability company, as co-issuer (the “Co-Issuer” and together with the Issuer, the “Issuers”). On the Closing Date, the Issuer issued $820.5 million principal amount of notes (the “Notes”). The Co-Issuer co-issued $745.9 million principal amount of investment grade-rated notes which were purchased by third party investors. Concurrently with the issuance of the Notes, the Issuer also issued preferred shares, par value $0.001 per share and with an aggregate liquidation preference and notional amount equal to $1,000 per share (the “Preferred Shares” and, together with the Notes, the “Securities”), to TPG RE Finance Trust 2018-FL1 Retention Holder, LLC, a Delaware limited liability company and wholly-owned subsidiary of the Company. The Company retained ownership of $186.5 million of the Notes sold and Preferred Shares in the Issuers.

Proceeds from the issuance of the Securities were used by the Issuers to purchase one commercial real estate whole loan (the “Whole Loan) and 25 fully-funded pari passu participations (the “Pari Passu Participations,” and, together with the Whole Loan, the “Mortgage Assets”) in certain commercial real estate mortgage loans. The Mortgage Assets were purchased by the Issuer from TPG RE Finance Trust CLO Loan Seller, LLC, a Delaware limited liability company, wholly-owned subsidiary of the Company and an affiliate of the Issuers (the “Seller”). The Mortgage Assets represented 25.8% of the aggregate unpaid principal balance of the Company’s loan investment portfolio, and had an aggregate principal balance of approximately $932.4 million, as of March 31, 2018.

Proceeds received by the Seller from the issuance of the Securities were used: (i) to repay an aggregate of $670.3 million of borrowings under the Company’s secured revolving repurchase facilities with Goldman Sachs Bank USA, Morgan Stanley Bank, N.A. and Wells Fargo Bank, National Association, thus creating additional borrowing capacity for new loan originations; (ii) to pay transactions expenses; and (iii) for new loan originations and general corporate purposes.

In accordance with ASC 810, the Company evaluated the key attributes of the Issuers to determine if they were VIEs and, if so, whether the Company was the primary beneficiary of the Issuers’ operating activities. This analysis caused the Company to conclude that the Issuers were VIEs, that the Company was the primary beneficiary and it would consolidate the entities.

The carrying values of the Company’s total assets and total liabilities related to TRTX 2018-FL1 at March 31, 2018 included the following VIE assets and liabilities (dollars in thousands):

 

 

 

March 31, 2018

 

ASSETS

 

 

 

 

Cash and Cash Equivalents

 

$

2,386

 

Accrued Interest Receivable

 

 

2,693

 

Loans Held for Investment

 

 

932,380

 

Total Assets

 

$

937,459

 

LIABILITIES

 

 

 

 

Accrued Interest Payable

 

$

(969

)

Accrued Expenses

 

 

(124

)

Collateralized Loan Obligation

 

 

(737,433

)

Total Liabilities

 

$

(738,526

)

 

Assets held by the Issuers are restricted and can only be used to settle obligations of the Issuers. The liabilities of the Issuers are non-recourse to the Company and can only be satisfied from the Issuers’ assets.

 

The following table outlines TRTX 2018-FL1 borrowings and loan collateral under the Company’s consolidated Issuers (dollars in thousands):

 

As of March 31, 2018

 

Collateral (loan investments)

 

 

Debt (notes issued)

 

Outstanding Principal

 

 

Carrying Value

 

 

Face Value

 

 

Carrying Value

 

$

932,380

 

 

$

932,380

 

 

$

(745,904

)

 

$

(737,433

)

On December 18, 2014, the Company entered into a collateralized loan obligation (“2014-CLO”) through TPG RE Finance Trust CLO Issuer, L.P., a wholly-owned subsidiary of the Company (“CLO Issuer”) and on December 29, 2014, the Company acquired from German American Capital Corporation (“GACC”) a portfolio of 75% participation interests in certain loans secured primarily by first mortgages on commercial properties, with a face value of approximately $2.4 billion. To partially fund the investment, on December 18, 2014, the CLO Issuer issued a Class A Note secured by the Company’s 75% participation interests in the portfolio of loans acquired. In accordance with ASC 810, the Company evaluated the key attributes of the CLO Issuer to determine if it was a VIE and, if so, whether the Company was the primary beneficiary of the CLO Issuer’s operating activities. This analysis resulted in the Company concluding that the CLO Issuer was a VIE, that the Company was the primary beneficiary, and that it would consolidate the entity.

On August 16, 2017, the outstanding principal balance of the Class A Note issued by the CLO Issuer was approximately $118.0 million. On August 16, 2017, the CLO Issuer sold to GACC two first mortgage loan participation interests with an aggregate unpaid principal balance of $12.8 million that collateralized the Class A Note in part and recognized in Other income, net a $0.2 million loss on sale. The sales price of the two first mortgage loans was approximately par value. These loans were sold because they were determined to no longer be consistent with the Company’s current investment strategy.

On August 18, 2017, one of the Company’s wholly-owned subsidiaries purchased from the CLO Issuer seven first mortgage loan participation interests with an aggregate unpaid principal balance of $138.5 million that collateralized the remainder of the Class A Note issued by the CLO Issuer. The first mortgage loan participation interests were sold by the CLO Issuer for approximately par value. On August 23, 2017, proceeds from both transactions were used in combination with approximately $3.0 million of Company cash to retire all amounts outstanding under the Class A Note issued by the CLO Issuer, which totaled $118.0 million. 2014-CLO was subsequently terminated.

For the three months ended March 31, 2018 and 2017, $3.4 million and $5.4 million is included in the Company’s consolidated statements of income as interest expense related to TRTX 2018-FL1 and 2014-CLO, respectively (including amortization of deferred financing costs).

v3.8.0.1
Secured Revolving Repurchase Agreements, Senior Secured Credit Facility and Notes Payable
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Secured Revolving Repurchase Agreements, Senior Secured Credit Facility and Notes Payable

(6) Secured Revolving Repurchase Agreements, Senior Secured Credit Facility and Notes Payable

At March 31, 2018 and December 31, 2017, the Company had secured revolving repurchase agreements, a senior secured credit facility, and notes payable for certain of the Company’s originated loans. These financing agreements bear interest at a rate equal to LIBOR plus a credit spread determined primarily by advance rate and property type. The agreements contain covenants that include certain financial requirements, including maintenance of minimum liquidity, minimum tangible net worth, maximum debt to net worth ratio, current ratio and limitations on capital expenditures, indebtedness, distributions, transactions with affiliates and maintenance of positive net income as defined in the agreements.

The following table presents certain information regarding the Company’s notes payable, secured revolving repurchase agreements, and senior secured credit facility as of March 31, 2018 and December 31, 2017, respectively. Except as otherwise noted, all agreements are on a non-recourse basis. Amounts included are shown in thousands:

 

As of March 31, 2018

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

6.2

%

 

$

92,400

 

 

$

33,370

 

 

$

59,030

 

 

$

84,329

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.7

 

 

 

65,017

 

 

 

12,762

 

 

 

52,255

 

 

 

74,651

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

5.2

 

 

 

64,779

 

 

 

12,817

 

 

 

51,962

 

 

 

86,603

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.9

 

 

 

49,644

 

 

 

16,403

 

 

 

33,241

 

 

 

51,140

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.4

 

 

 

26,417

 

 

 

17,815

 

 

 

8,602

 

 

 

18,123

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.3

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330,757

 

 

 

93,167

 

 

 

237,590

 

 

 

359,846

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.1

%

 

 

3.9

%

 

$

750,000

 

 

$

277,080

 

 

$

472,920

 

 

$

656,159

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.9

 

 

 

750,000

 

 

 

320,217

 

 

 

429,783

 

 

 

572,996

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.2

 

 

 

376,407

 

 

 

108,783

 

 

 

267,624

 

 

 

381,176

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

4.2

 

 

 

500,000

 

 

 

234,904

 

 

 

265,096

 

 

 

364,587

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

4.0

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

06/01/18

 

3 Month Libor

 

 

 

 

 

2.0

 

 

 

100,000

 

 

 

64,782

 

 

 

35,218

 

 

 

39,127

 

Royal Bank of Canada

   (CMBS)(2)

 

06/20/18

 

3 Month Libor

 

 

1.0

 

 

 

3.2

 

 

 

100,000

 

 

 

92,291

 

 

 

7,709

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,407

 

 

 

1,176,657

 

 

 

1,549,750

 

 

 

2,115,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

2.5

 

 

 

4.4

 

 

$

250,000

 

 

$

160,400

 

 

 

89,600

 

 

 

112,000

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,307,164

 

 

$

1,430,224

 

 

$

1,876,940

 

 

$

2,587,309

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to March 31, 2018.

 

As of December 31, 2017

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

5.9

%

 

$

92,400

 

 

$

43,979

 

 

$

48,421

 

 

$

69,172

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.4

 

 

 

68,600

 

 

 

14,151

 

 

 

54,449

 

 

 

77,784

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

4.9

 

 

 

64,779

 

 

 

15,895

 

 

 

48,884

 

 

 

81,473

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.6

 

 

 

49,644

 

 

 

18,224

 

 

 

31,420

 

 

 

48,339

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.1

 

 

 

48,750

 

 

 

17,479

 

 

 

31,271

 

 

 

48,109

 

Deutsche Bank

 

12/09/18

 

1 Month Libor

 

 

3.7

 

 

 

5.0

 

 

 

42,543

 

 

 

1

 

 

 

42,542

 

 

 

60,775

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.0

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399,216

 

 

 

109,729

 

 

 

289,487

 

 

 

430,652

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.2

%

 

 

3.6

%

 

$

750,000

 

 

$

183,253

 

 

$

566,747

 

 

$

890,736

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.6

 

 

 

750,000

 

 

 

232,462

 

 

 

517,538

 

 

 

814,886

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.0

 

 

 

376,942

 

 

 

120,014

 

 

 

256,928

 

 

 

382,135

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

3.9

 

 

 

500,000

 

 

 

120,002

 

 

 

379,998

 

 

 

533,707

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

3.6

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

03/02/18

 

3 Month Libor

 

 

0.1

 

 

 

1.6

 

 

 

100,000

 

 

 

64,615

 

 

 

35,385

 

 

 

39,332

 

Royal Bank of Canada

   (CMBS)(2)

 

03/20/18

 

3 Month Libor

 

 

1.0

 

 

 

2.6

 

 

 

100,000

 

 

 

92,195

 

 

 

7,805

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,942

 

 

 

891,141

 

 

 

1,835,801

 

 

 

2,762,214

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

 

 

 

 

 

$

250,000

 

 

$

250,000

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,376,158

 

 

$

1,250,870

 

 

$

2,125,288

 

 

$

3,192,866

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to December 31, 2017.

Notes Payable

The Company uses note-on-note financing agreements to finance certain of its lending activities. The Company designates these asset-specific financings as notes payable on the consolidated balance sheets. Our ability to draw the undrawn capacity is conditioned upon satisfaction by our borrower of conditions precedent to a funding on the underlying loan pledged as collateral, and by our pro rata funding with equity of the remaining future funding obligation. Amounts designated as undrawn capacity under our asset-specific financings may only be used to satisfy our future funding obligations on the respective underlying pledged loan.

As of March 31, 2018 and December 31, 2017, the Company had six and seven note-on-note financing agreements, respectively. These notes payable allow for additional advances up to a specified cap. As of March 31, 2018 and December 31, 2017, the note-on-note financing agreements were secured by six and seven particular loans held for investment, respectively. The Company’s notes payable have the following guarantees:

 

(1)

Deutsche Bank and Bank of the Ozarks: Holdco has provided funding guarantees under which Holdco guarantees the funding obligations of the special purpose lending entity in limited circumstances. In addition, under the Deutsche Bank and Bank of the Ozarks asset-specific financings, Holdco has delivered limited non-recourse carve-out guarantees in favor of the lenders as additional credit support for the financings. These guarantees trigger recourse to Holdco as a result of certain “bad boy” defaults for actual losses incurred by such party, or the entire outstanding obligations of the financing borrower, depending on the nature of the “bad boy” default in question; and

 

(2)

BMO Harris: Holdco has delivered a payment guarantee in favor of the lender as additional credit support for the financing. The liability of Holdco under this guarantee is generally capped at 25% of the outstanding obligations of the special purpose subsidiary which is the primary obligor under the financing. In addition, Holdco has delivered a non-recourse carveout guarantee, which can trigger recourse to Holdco as a result of certain “bad boy” defaults for losses incurred by BMO Harris or the entire outstanding obligations of the financing borrower, depending on the nature of the “bad boy” default in question.

All notes payable at March 31, 2018 are guaranteed by Holdco, and the agreements include guarantor covenants regarding liquid assets and net worth requirements. The Company believes it is in compliance with all covenants as of March 31, 2018 and December 31, 2017. One of these loans at March 31, 2018 is 25% recourse to Holdco. See Note 16 for details about certain amendments to the Company’s financial covenants subsequent to March 31, 2018.

Secured Revolving Repurchase Agreements

The Company utilizes secured revolving repurchase agreements to finance the direct origination or acquisition of commercial real estate mortgage loans and CMBS. Under these secured revolving repurchase agreements, the Company transfers all of its rights, title and interest in the loans or CMBS to the repurchase counterparty in exchange for cash, and simultaneously agrees to reacquire the asset at a future date for an amount equal to the cash exchanged plus an interest factor. The repurchase counterparty collects all principal and interest on related loans or CMBS and remits to the Company only the net after collecting its interest and other fees.

At March 31, 2018 and December 31, 2017, the Company had two secured revolving repurchase agreements to finance its CMBS investing activities. Credit spreads vary depending upon the CMBS and advance rate. Assets pledged at March 31, 2018 and December 31, 2017 consisted of three and three mortgage-backed securities, respectively. These facilities are 100% recourse to Holdco. The agreements include various covenants covering net worth, liquidity, recourse limitations, and debt coverage. The Company believes it is in compliance with all covenants as of March 31, 2018 and December 31, 2017. See Note 16 for details about certain amendments to the Company’s financial covenants subsequent to March 31, 2018.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by commercial mortgage loans, all of which are considered long-term borrowings, and comprise counterparty concentration risks, at March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity

 

Goldman Sachs Bank

 

$

750,000

 

 

$

656,159

 

 

$

651,976

 

 

$

474,110

 

 

$

177,866

 

 

 

14.9

%

 

 

506

 

Wells Fargo Bank

 

 

750,000

 

 

 

572,996

 

 

 

569,711

 

 

 

430,524

 

 

 

139,187

 

 

 

11.7

 

 

 

1,151

 

Morgan Stanley Bank(4)

 

 

500,000

 

 

 

364,587

 

 

 

363,339

 

 

 

265,593

 

 

 

97,746

 

 

 

8.2

 

 

N/A

 

JP Morgan Chase Bank

 

 

376,407

 

 

 

381,176

 

 

 

381,143

 

 

 

267,730

 

 

 

113,413

 

 

 

9.5

 

 

 

873

 

US Bank

 

 

150,000

 

 

 

93,000

 

 

 

93,490

 

 

 

71,978

 

 

 

21,512

 

 

 

1.8

 

 

 

1,714

 

Subtotal / Weighted Average

 

 

2,526,407

 

 

 

2,067,918

 

 

 

2,059,659

 

 

 

1,509,935

 

 

 

549,724

 

 

 

 

 

 

 

878

 

 

(1)

Amounts shown in the table include interest receivable of $11.0 million and are net of premium, discount and origination fees of $19.3 million.

(2)

Amounts shown in the table include interest payable of $3.1 million and do not reflect unamortized deferred financing fees of $5.5 million.

(3)

Represents the net carrying value of the commercial real estate assets sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

The Morgan Stanley Bank credit facility is excluded from the Days to Extended Maturity calculation because it does not have a contractual maturity date.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by CMBS, all of which are considered short-term borrowings, and comprise counterparty concentration risks, at March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase

Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity(4)

 

Goldman Sachs Bank

 

$

100,000

 

 

$

39,127

 

 

$

38,951

 

 

$

35,308

 

 

$

3,643

 

 

 

0.3

%

 

$

62

 

Royal Bank of Canada

 

 

100,000

 

 

 

8,418

 

 

 

8,593

 

 

 

7,769

 

 

 

824

 

 

 

0.1

 

 

 

81

 

Subtotal / Weighted Average

 

$

200,000

 

 

$

47,545

 

 

$

47,544

 

 

$

43,077

 

 

$

4,467

 

 

 

 

 

 

 

65

 

Total / Weighted Average - Loans

   and CMBS

 

$

2,726,407

 

 

$

2,115,463

 

 

$

2,107,203

 

 

$

1,553,012

 

 

$

554,191

 

 

 

 

 

 

 

851

 

 

(1)

Amounts shown in the table include interest receivable of $0.1 million and are net of premium, discount, and unrealized gains of $0.1 million.

(2)

Amounts shown in the table include interest payable of $0.2 million.

(3)

Represents the net carrying value of available-for-sale securities sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

Represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to March 31, 2018.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by commercial mortgage loans, all of which are considered long-term borrowings, and comprise counterparty concentration risks, at December 31, 2017 (dollars in thousands):

 

 

 

December 31, 2017

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity

 

Goldman Sachs Bank

 

$

750,000

 

 

$

890,736

 

 

$

887,667

 

 

$

568,012

 

 

$

319,655

 

 

 

26.6

%

 

 

596

 

Wells Fargo Bank

 

 

750,000

 

 

 

814,886

 

 

 

811,257

 

 

 

518,353

 

 

 

292,904

 

 

 

24.4

 

 

 

1,241

 

Morgan Stanley Bank(4)

 

 

500,000

 

 

 

533,707

 

 

 

531,747

 

 

 

380,592

 

 

 

151,155

 

 

 

12.6

 

 

N/A

 

JP Morgan Chase Bank

 

 

376,942

 

 

 

382,135

 

 

 

382,542

 

 

 

257,484

 

 

 

125,058

 

 

 

10.4

 

 

 

963

 

US Bank

 

 

150,000

 

 

 

93,000

 

 

 

92,448

 

 

 

71,573

 

 

 

20,875

 

 

 

1.7

 

 

 

1,804

 

Subtotal / Weighted Average

 

 

2,526,942

 

 

 

2,714,464

 

 

 

2,705,661

 

 

 

1,796,014

 

 

 

909,647

 

 

 

 

 

 

 

960

 

 

(1)

Amounts shown in the table include interest receivable of $11.6 million and are net of premium, discount and origination fees of $20.4 million.

(2)

Amounts shown in the table include interest payable of $3.4 million and do not reflect unamortized deferred financing fees of $8.7 million.

(3)

Represents the net carrying value of the commercial real estate assets sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

The Morgan Stanley Bank credit facility is excluded from the Days to Extended Maturity calculation because it does not have a contractual maturity date.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by CMBS, all of which are considered short-term borrowings, and comprise counterparty concentration risks, at December 31, 2017 (dollars in thousands):

 

 

 

December 31, 2017

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase

Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity(4)

 

Goldman Sachs Bank

 

$

100,000

 

 

$

39,332

 

 

$

39,213

 

 

$

35,426

 

 

$

3,787

 

 

 

0.3

%

 

 

61

 

Royal Bank of Canada

 

 

100,000

 

 

 

8,418

 

 

 

8,675

 

 

 

7,879

 

 

 

796

 

 

 

0.1

 

 

 

79

 

Subtotal / Weighted Average

 

$

200,000

 

 

$

47,750

 

 

$

47,888

 

 

$

43,305

 

 

$

4,583

 

 

 

 

 

 

 

64

 

Total / Weighted Average - Loans

   and CMBS

 

$

2,726,942

 

 

$

2,762,214

 

 

$

2,753,549

 

 

$

1,839,319

 

 

$

914,230

 

 

 

 

 

 

 

933

 

 

(1)

Amounts shown in the table include interest receivable of $0.1 million.

(2)

Amounts shown in the table include interest payable of $0.1 million.

(3)

Represents the net carrying value of available-for-sale securities sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

Represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to December 31, 2017.

 

Senior Secured Credit Facility

During the year ended December 31, 2017, we entered into a senior secured credit facility agreement with Bank of America, N.A. that has a maximum facility amount of $250 million, which may increase from time to time, up to $500 million, at our request and agreement by the lender. The current extended maturity of this facility is September 2022. This facility is 25% recourse to Holdco, and the related guaranty includes various covenants covering net worth, liquidity, recourse limitations and debt coverage. See Note 16 for details about certain amendments to the Company’s financial covenants subsequent to March 31, 2018.

The following table details the senior secured credit facility as of March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

Bank of America

 

9/29/2020

 

1 Month Libor

 

 

2.5

%

 

 

4.4

%

 

$

250,000

 

 

$

160,400

 

 

$

89,600

 

 

There were no amounts outstanding on the senior secured credit facility at December 31, 2017.

v3.8.0.1
Schedule of Maturities
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Maturities

(7) Schedule of Maturities

The future principal payments for the five years subsequent to March 31, 2018 and thereafter are as follows (in thousands):

 

 

 

CLO

(TRTX 2018-FL1)

 

 

Senior Secured

Credit Facility

 

 

Repurchase

Agreements

 

 

Notes

Payable

 

2018

 

$

63,680

 

 

$

 

 

$

826,450

 

 

$

94,099

 

2019

 

 

427,875

 

 

 

 

 

 

723,300

 

 

 

110,991

 

2020

 

 

201,337

 

 

 

89,600

 

 

 

 

 

 

32,500

 

2021

 

 

53,012

 

 

 

 

 

 

 

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

745,904

 

 

$

89,600

 

 

$

1,549,750

 

 

$

237,590

 

 

v3.8.0.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Fair Value Measurements

(8) Fair Value Measurements

The Company’s consolidated balance sheet includes Level I fair value measurements related to cash equivalents, restricted cash, accounts receivable, and accrued liabilities. At March 31, 2018, the Company had $3.5 million invested in money market funds with original maturities of less than 90 days. The carrying values of these financial assets and liabilities are reasonable estimates of fair value because of the short-term maturities of these instruments. The consolidated balance sheet also includes Loans Held for Investment, a collateralized loan obligation (as of March 31, 2018), and secured financing arrangements that are considered Level III fair value measurements that are not measured at fair value on a recurring basis, but are subject to fair value adjustments utilizing the fair value of the underlying collateral when there is evidence of impairment. The Company did not have any nonrecurring fair value items as of March 31, 2018 and December 31, 2017.

The following tables provide information about financial assets and liabilities not carried at fair value on a recurring basis in our consolidated balance sheet (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Carrying Value

 

 

Level I

 

 

Level II

 

 

Level III

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Investment

 

$

3,597,210

 

 

$

 

 

$

 

 

$

3,626,659

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized Loan Obligation (TRTX 2018-FL1)

 

 

737,433

 

 

 

 

 

 

 

 

 

737,433

 

Secured Financing Arrangements

 

 

1,868,195

 

 

 

 

 

 

 

 

 

1,868,195

 

 

 

 

December 31, 2017

 

 

 

Carrying Value

 

 

Level I

 

 

Level II

 

 

Level III

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Investment

 

$

3,175,672

 

 

$

 

 

$

 

 

$

3,202,150

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Financing Arrangements

 

 

2,114,990

 

 

 

 

 

 

 

 

 

2,114,990

 

Level III fair values were determined based on standardized valuation models and significant unobservable market inputs, including holding period, discount rates based on loan to value, property type and loan pricing expectations developed by the Manager that were corroborated with other institutional lenders to determine a market spread that was added to the one-month LIBOR forward curve. There were no transfers of financial assets or liabilities within the fair value hierarchy during the three months ended March 31, 2018 or year ended December 31, 2017.

At March 31, 2018 and December 31, 2017, the estimated fair value of loans held for investment was $3.6 billion and $3.2 billion, respectively. The weighted average gross spread at March 31, 2018 and December 31, 2017 was 4.5% and 4.8%, respectively. The weighted average years to maturity at March 31, 2018 and December 31, 2017 was 3.7 years and 3.6 years, respectively, assuming full extension of all loans.

At March 31, 2018 and December 31, 2017, the carrying value of the secured financing agreements approximates fair value as current borrowing spreads reflect market terms. At March 31, 2018, the carrying value of the collateralized loan obligation (TRTX 2018-FL1) approximates fair value as current borrowing spreads reflect market terms.

v3.8.0.1
Income Taxes
3 Months Ended
Mar. 31, 2018
Income Tax Disclosure [Abstract]  
Income Taxes

(9) Income Taxes

As of March 31, 2018 and December 31, 2017, the Company indirectly owned 100% of the equity of multiple taxable REIT subsidiaries (collectively, “TRS”). TRS is subject to applicable U.S. federal, state, local and foreign income tax on its taxable income. In addition, as a REIT, the Company also may be subject to a 100% excise tax on certain transactions between it and its TRS that are not conducted on an arm’s-length basis. The Company files income tax returns in the United States federal jurisdiction as well as various state and local jurisdictions. The filings are subject to normal reviews by regulatory agencies until the related statute of limitations expires, with open tax years for all years since the Company’s initial capitalization in 2014. The years open to examination range from 2014 to present.

The Company’s TRS had no operations as of March 31, 2018 and December 31, 2017, and accordingly no deferred tax assets or liabilities exist relating to the TRS’s operations.

ASC 740 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company has analyzed its various federal and state filing positions and believes that its income tax filing positions and deductions are well documented and supported. As of March 31, 2018 and December 31, 2017, based on the Company’s evaluation, there is no reserve for any uncertain income tax positions.

The Company’s policy is to classify interest and penalties associated with underpayment of U.S. federal and state income taxes, if any, as a component of general and administrative expense on its consolidated statements of income. For the periods ended March 31, 2018 and March 31, 2017, the Company did not have interest or penalties associated with the underpayment of any income taxes.

For the three months ended March 31, 2018 and March 31, 2017, the Company incurred $0.2 million and $0.2 million, respectively, of federal, state and local tax expense relating to its TRS. At March 31, 2018 and 2017, the Company’s effective tax rate was 0.85% and 0.66%, respectively.

At March 31, 2018 and December 31, 2017, the Company had no deferred tax assets or liabilities.

v3.8.0.1
Related Party Transactions
3 Months Ended
Mar. 31, 2018
Related Party Transactions [Abstract]  
Related Party Transactions

(10) Related Party Transactions

Management Agreements

Post-IPO Management Agreement

The Company is externally managed and advised by the Manager. During the year ended December 31, 2017, upon the completion of the Company’s initial public offering on July 25, 2017, the pre-IPO Management Agreement (as defined below) terminated without payment of any termination fee to the Manager, and the Company entered into a new management agreement with the Manager (the “Management Agreement”). For the three months ended March 31, 2018, the management fee and incentive management fee were calculated under the Management Agreement.

Pursuant to the Management Agreement, the Company pays the Manager a base management fee equal to the greater of $250,000 per annum ($62,500 per quarter) and 1.50% per annum (0.375% per quarter) of the Company’s “Equity.” The base management fee is payable in cash, quarterly in arrears. “Equity” means: (1) the sum of (a) the net proceeds received by the Company from all issuances of the Company’s common stock and Class A common stock (for purposes of calculating this amount, the net proceeds received by the Company from all issuances of the Company’s outstanding common stock and Class A common stock prior to the completion of the Company’s initial public offering equals approximately $1.0 billion), plus (b) the Company’s cumulative Core Earnings for the period commencing on the completion of the Company’s initial public offering to the end of the most recently completed calendar quarter, and (2) less (a) any distributions to the Company’s stockholders following the completion of the Company’s initial public offering, (b) any amount that the Company or any of its subsidiaries have paid to repurchase for cash the Company’s common stock or Class A common stock following the completion of the Company’s initial public offering and (c) any incentive compensation earned by the Manager following the completion of the Company’s initial public offering. With respect to that portion of the period from and after the completion of the Company’s initial public offering that is used in the calculation of incentive compensation, which is described below, or the base management fee, all items in the foregoing sentence (other than the Company’s cumulative Core Earnings) will be calculated on a daily weighted average basis.

The Manager is entitled to incentive compensation which is calculated and payable in cash with respect to each calendar quarter following the completion of the Company’s initial public offering (or part thereof that the Management Agreement is in effect) in arrears in an amount, not less than zero, equal to the difference between: (1) the product of (a) 20% and (b) the difference between (i) the Company’s Core Earnings for the most recent 12-month period (or such lesser number of completed calendar quarters, if applicable), including the calendar quarter (or part thereof) for which the calculation of incentive compensation is being made (the “applicable period”), and (ii) the product of (A) the Company’s Equity in the most recent 12-month period (or such lesser number of completed calendar quarters, if applicable), including the applicable period, and (B) 7% per annum; and (2) the sum of any incentive compensation paid to the Manager with respect to the first three calendar quarters of the most recent 12-month period (or such lesser number of completed calendar quarters preceding the applicable period, if applicable). No incentive compensation is payable to the Manager with respect to any calendar quarter unless Core Earnings for the 12 most recently completed calendar quarters (or such lesser number of completed calendar quarters following the completion of the Company’s initial public offering) is greater than zero.

The Company is required to reimburse the Manager or its affiliates for documented costs and expenses incurred by it and its affiliates on the Company’s behalf except those specifically required to be borne by the Manager or its affiliates under the Management Agreement. The Company’s reimbursement obligation is not subject to any dollar limitation. The Manager or its affiliates is responsible for, and the Company will not reimburse the Manager or its affiliates for, the expenses related to the personnel of the Manager and its affiliates who provide services to the Company. However, the Company will reimburse the Manager for the Company’s allocable share of the compensation (including, without limitation, annual base salary, bonus, any related withholding taxes and employee benefits) paid to (1) the Manager’s personnel serving as the Company’s chief financial officer based on the percentage of his or her time spent managing the Company’s affairs and (2) other corporate finance, tax, accounting, internal audit, legal risk management, operations, compliance and other non-investment personnel of the Manager or its affiliates who spend all or a portion of their time managing the Company’s affairs, based on the percentage of time devoted by such personnel to the Company’s and the Company’s subsidiaries’ affairs.

Subsequent to March 31, 2018, the Company entered into Amendment No. 1 to the Management Agreement solely for the purpose of amending the definitions of “Equity,” “Core Earnings” and “Incentive Compensation” in the Management Agreement. See Part II, Item 5. Other Information included in this Form 10-Q for details regarding the amendment to the Management Agreement.

Pre-IPO Management Agreement

Through July 24, 2017, the Company paid the Manager a management fee in accordance with the management agreement which was executed on December 15, 2014 (the “pre-IPO Management Agreement”). For the three months ended March 31, 2017, the management fee and incentive management fee were calculated under the pre-IPO Management Agreement. Under the pre-IPO Management Agreement, the management fee was equal to 1.25% of the Company’s stockholders’ equity per annum, and was calculated and payable quarterly in arrears. For purposes of calculating the management fee under the pre-IPO Management Agreement, stockholders’ equity meant: (i) the sum of (A) the net proceeds received by the Company from all issuances of the Company’s common stock, plus (B) the Company’s cumulative Core Earnings from and after the date of the pre-IPO Management Agreement to the end of the most recently completed calendar quarter, (ii) less (A) any distributions to the Company’s stockholders from and after the date of the pre-IPO Management Agreement, (B) any amount that the Company or any of its subsidiaries had paid to repurchase the Company’s common stock since the date of the pre-IPO Management Agreement, and (C) any incentive management fee paid from and after the date of the pre-IPO Management Agreement. With respect to that portion of the period from and after the date of the pre-IPO Management Agreement that was used in any calculation of the incentive management fee or the management fee, all items in the foregoing sentence (other than clause (i) (B)) were calculated on a daily weighted average basis.

In addition, pursuant to the pre-IPO Management Agreement, the Manager was entitled to an incentive management fee each calendar quarter in arrears in an amount, not less than zero, equal to (I) the product of (i) 16% and (ii) the positive sum, if any, remaining after (A) Core Earnings of the Company for the previous 12 month period were reduced by (B) the product of (1) the average of  the Company’s stockholders’ equity as of the end of each calendar quarter during such previous 12 month period, and (2) 7% per annum, minus (II) the sum of any incentive management fee paid to the Manager with respect to the first three calendar quarters of such previous 12 month period; provided, however, that no incentive management fee was payable with respect to any calendar quarter unless Core Earnings for the 12 most recently completed calendar quarters in the aggregate was greater than zero.

2014-CLO Collateral Management Fee

The Manager also served as Collateral Manager for the 2014-CLO under a collateral management agreement (the “Collateral Management Agreement”). The collateral management fee was equal to 0.075% per annum of the aggregate par amount of the loans in the 2014-CLO, and was calculated and payable monthly in arrears in cash. Pursuant to an arrangement that the Company had with the Manager prior to the Company’s initial public offering, the Company was entitled to reduce the base management fee payable to the Manager under the pre-IPO Management Agreement by an amount equal to the collateral management fee the Manager was entitled to receive for acting as the collateral manager for the 2014-CLO. After the completion of the initial public offering and prior to the termination of the 2014-CLO, the Manager was entitled to earn a collateral management fee for acting as the collateral manager for the 2014-CLO without any reduction or offset right to the base management fee payable to the Manager under the Management Agreement. As of March 31, 2017, the aggregate par amount of the loans in the 2014-CLO was $675.0 million.

Management Fees Incurred and Paid for the three months ended March 31, 2018 and March 31, 2017

For the three months ended March 31, 2018 and 2017, the Company incurred and paid the following management fees, incentive management fees, and collateral management fees related to its pre-IPO and Post-IPO Management Agreements and the 2014-CLO Collateral Management Agreement (dollars in thousands):

 

 

 

March 31, 2018

 

 

March 31, 2017

 

Post-IPO Management Agreement fees incurred

 

$

5,630

 

 

$

 

Post-IPO Management Agreement fees paid

 

 

5,232

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-IPO Management Agreement and Collateral Management fees incurred

 

 

 

 

 

4,299

 

Pre-IPO Management Agreement and Collateral Management fees paid

 

 

 

 

 

3,065

 

Management fees, incentive management fees, and collateral management fees included in payable to affiliates on the consolidated balance sheets at March 31, 2018 and December 31, 2017 are approximately $5.6 million and $5.2 million, respectively.

The Company is responsible for reimbursing the Manager for certain expenses paid by the Manager on behalf of the Company or for certain services provided by the Manager to the Company. Expenses incurred by the Manager and reimbursed by the Company are reflected in the respective consolidated statements of income expense category or the consolidated balance sheets based on the nature of the item. For the three months ended March 31, 2018 and 2017, $0.3 million and $0.0 million were incurred by the Manager and reimbursable by the Company, respectively.

Termination Fee

A termination fee will be payable to the Manager upon termination of the Management Agreement by the Company absent a cause event. The termination fee would also be payable to the Manager upon termination of the Management Agreement by the Manager if the Company materially breaches the Management Agreement. The termination fee is equal to three times the sum of (x) the average annual base management fee and (y) the average annual incentive compensation earned by the Manager, in each case during the 24-month period immediately preceding the most recently completed calendar quarter prior to the date of termination or, if such termination occurs prior to July 25, 2019, and such termination fee is payable, the base management fees and the incentive compensation will be annualized for the period from July 25, 2017 to July 25, 2019 based on such fees actually received by the Manager during such period.

v3.8.0.1
Earnings per Share
3 Months Ended
Mar. 31, 2018
Earnings Per Share [Abstract]  
Earnings per Share

(11) Earnings per Share

The Company calculates its basic and diluted earnings per share using the two-class method for all periods presented, as the unvested shares of its common stock qualify as participating securities. These restricted shares have the same rights as the Company’s other shares of common stock and Class A common stock, including participating in any dividends, and therefore have been included in the Company’s basic and diluted earnings per share calculation. For the three months ended March 31, 2018 and 2017, $0.03 million and $0.0 million of common stock dividends declared and undistributed net income attributable to common stockholders, respectively, were allocated to unvested shares of our common stock.

At March 31, 2018, all share and per share data reflect the impact of the common stock and Class A common stock dividend which was paid upon completion of the Company’s initial public offering on July 25, 2017 to holders of record as of July 3, 2017. The following table sets forth the calculation of basic and diluted earnings per common share (common stock and Class A common stock) based on the weighted-average number of shares of common stock and Class A common stock outstanding (in thousands, except share and per share data):

 

 

 

Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Net Income Attributable to Common Stockholders

 

$

25,111

 

 

$

23,475

 

Weighted-Average Common Shares Outstanding, Basic and Diluted

 

 

60,393,818

 

 

 

48,446,028

 

Per Common Share Amount, Basic and Diluted

 

$

0.42

 

 

$

0.48

 

 

v3.8.0.1
Share-based Incentive Plan
3 Months Ended
Mar. 31, 2018
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Share-based Incentive Plan

(13) Share-based Incentive Plan

The Company does not have any employees as we are externally managed by our Manager. However, as of March 31, 2018, certain individuals employed by an affiliate of our Manager and certain members of our Board of Directors were compensated, in part, through the issuance of share-based instruments.

The Company’s Board of Directors has adopted, and the Company’s stockholders have approved, the TPG RE Finance Trust, Inc. 2017 Equity Incentive Plan (the “Incentive Plan”). The Incentive Plan provides for the grant of equity-based awards to the Company’s, and its affiliates’, directors, officers, employees (if any) and consultants, and the members, officers, directors, employees and consultants of our Manager or its affiliates, as well as to our Manager and other entities that provide services to us and our affiliates and the employees of such entities. The total number of shares of common stock or long term incentive plan (“LTIP”) units that may be awarded under the Incentive Plan is 4,600,463, or 7.5% of the issued and outstanding shares of our common stock after completion of our common and Class A common stock dividend, initial public offering and the issuance of shares in connection with the partial exercise of the option to purchase additional shares related to the initial public offering. The Incentive Plan will automatically expire on the tenth anniversary of its effective date, unless terminated earlier by the Company’s Board of Directors. No equity grants were awarded in conjunction with the Company’s initial public offering.

The shares generally vest in installments over a three-year period, pursuant to the terms of the award and the Incentive Plan. As of March 31, 2018, there were 77,418 shares of common stock outstanding and total unrecognized compensation cost related to unvested share-based compensation arrangements of $1.3 million, based on the March 29, 2018 closing price of our common stock on the New York Stock Exchange of $19.89, which is expected to be recognized over a weighted average period of 3.25 years from March 31, 2018. For the three months ended March 31, 2018, the Company recognized $0.2 million of share-based compensation expense as general and administrative expense in the consolidated statements of income and comprehensive income.

v3.8.0.1
Stockholders' Equity
3 Months Ended
Mar. 31, 2018
Stockholders Equity Note [Abstract]  
Stockholders' Equity

(12) Stockholders’ Equity

Stock Dividend

On July 3, 2017, we declared a stock dividend that resulted in the issuance of 9,224,268 shares of our common stock and 230,815 shares of our Class A common stock upon the completion of our initial public offering. The stock dividend was paid on July 25, 2017 to holders of record of our common stock and Class A common stock as of July 3, 2017. All prior periods have been restated to give effect to the impact of these transactions on our common and Class A common stock issued, shares outstanding, per share calculations, and basic and diluted weighted average number of common shares outstanding.

 

10b5-1 Purchase Plan

The Company entered into an agreement and related amendments (the “10b5-1 Purchase Plan”) with Goldman Sachs & Co. LLC, pursuant to which Goldman Sachs & Co. LLC, as our agent, will buy in the open market up to $35.0 million in shares of our common stock in the aggregate during the period beginning on or about August 21, 2017 and ending 12 months thereafter or, if sooner, the date on which all the capital committed to the 10b5-1 Purchase Plan has been exhausted. The 10b5-1 Purchase Plan requires Goldman Sachs & Co. LLC to purchase for us shares of our common stock when the market price per share is below the threshold price specified in the 10b5-1 Purchase Plan which is based on our book value per common share. During the three months ended March 31, 2018, the Company repurchased 0.4 million shares of common stock, at a weighted average price of $18.83 per share, for total consideration (including commissions and related fees) of $8.4 million.

Through March 31, 2018, the Company has purchased 1.2 million shares of common stock, at a weighted average price of $19.28 per share, for total consideration (including commissions and related fees) of $22.5 million. At March 31, 2018, the Company’s remaining commitment under the 10b5-1 Purchase Plan is $12.5 million.

Dividends

Prior to the completion of the Company’s initial public offering, dividends were accrued at the time of approval by the Special Actions Committee (the “Committee”), a standing committee comprised of directors who are employed by TPG Global, LLC or an affiliate thereof. Subsequent to the completion of the Company’s initial public offering, dividends are accrued at the time of approval by the Company’s Board of Directors. Upon the approval of the Committee, or the Company’s Board of Directors, as applicable, dividends are paid first to the holders of the Company’s Series A preferred stock at the rate of 12.5% of the total $0.001 million liquidation preference per annum plus all accumulated and unpaid dividends thereon, and second to the holders of the Company’s common stock and Class A common stock. The Company intends to distribute each year substantially all of its taxable income to its stockholders to comply with the REIT provisions of the Internal Revenue Code of 1986, as amended.

On March 19, 2018, the Company’s Board of Directors declared a dividend for the first quarter of 2018 in the amount of $0.42 per share of common stock and Class A common stock, or $25.3 million in the aggregate, which dividend was payable on April 25, 2018 to holders of record of our common stock and Class A common stock as of March 29, 2018. On March 31, 2017, the Company declared a dividend associated with the first quarter of 2017 in the amount of $0.44 per share of common stock and Class A common stock, or $21.3 million in the aggregate, which was paid on April 25, 2017.

As of March 31, 2018 and December 31, 2017, $25.3 million and $23.1 million, respectively, remain unpaid and are reflected in dividends payable on the Company’s consolidated balance sheets.

Liquidation

Upon liquidation of the Company, subsequent to the redemption of any outstanding shares of preferred stock, the net assets attributable to all classes of common stock shall be distributed pro rata among the common shareholders in proportion to the number of shares of common stock, regardless of class, held by each such holder.

Redemption of Series A Preferred Stock

On February 28, 2018, the Company redeemed all outstanding shares of Series A preferred stock for $0.1 million. At December 31, 2017, there were 125 shares of Series A preferred stock outstanding.

Other Comprehensive (Loss) Income

For the three months ended March 31, 2018 and 2017, other comprehensive (loss) income was $(0.2) million and $1.2 million, respectively. Other comprehensive (loss) income is a result of unrealized (losses) gains on CMBS available-for-sale.

v3.8.0.1
Commitments and Contingencies
3 Months Ended
Mar. 31, 2018
Commitments And Contingencies Disclosure [Abstract]  
Commitments and Contingencies

(14) Commitments and Contingencies

Unfunded Commitments

As of March 31, 2018 and December 31, 2017, the Company had $530.5 million and $529.0 million, respectively, of unfunded commitments related to loans held for investment. These commitments are not reflected on the consolidated balance sheets.

Litigation

From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of business. The Company establishes an accrued liability for loss contingencies when a settlement arising from a legal proceeding is both probable and reasonably estimable. If a legal matter is not probable and reasonably estimable, no such liability is recorded. Examples of this include (i) early stages of a legal proceeding, (ii) damages that are unspecified or cannot be determined, (iii) discovery has not started or is incomplete or (iv) there is uncertainty as to the outcome of pending appeals or motions. If these items exist, an estimated range of potential loss cannot be determined and as such the Company does not record an accrued liability.

As of March 31, 2018 and December 31, 2017, the Company was not involved in any material legal proceedings and has not recorded an accrued liability for loss contingencies.

v3.8.0.1
Concentration of Credit Risk
3 Months Ended
Mar. 31, 2018
Risks And Uncertainties [Abstract]  
Concentration of Credit Risk

(15) Concentration of Credit Risk

Property Type

A summary of the loan portfolio by property type as of March 31, 2018 and December 31, 2017 based on total loan commitment and current unpaid principal balance (“UPB”) is as follows (dollars in thousands):

 

 

 

As of March 31, 2018

 

Property Type

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% of Loan

Commitment

 

 

Loan UPB

 

 

% of Loan UPB

 

Office

 

$

1,139,065

 

 

$

198,708

 

 

 

27.5

%

 

$

940,357

 

 

 

26.0

%

Multifamily

 

 

961,175

 

 

 

74,921

 

 

 

23.2

 

 

 

886,254

 

 

 

24.5

 

Hotel

 

 

693,569

 

 

 

23,071

 

 

 

16.7

 

 

 

670,498

 

 

 

18.5

 

Condominium

 

 

541,260

 

 

 

136,377

 

 

 

13.0

 

 

 

404,883

 

 

 

11.2

 

Mixed Use

 

 

543,500

 

 

 

55,968

 

 

 

13.1

 

 

 

487,532

 

 

 

13.5

 

Retail

 

 

194,980

 

 

 

41,500

 

 

 

4.7

 

 

 

153,480

 

 

 

4.2

 

Industrial

 

 

66,500

 

 

 

 

 

 

1.6

 

 

 

66,500

 

 

 

1.8

 

Other

 

 

10,138

 

 

 

 

 

 

0.2

 

 

 

10,138

 

 

 

0.3

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

Property Type

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% of Loan

Commitment

 

 

Loan UPB

 

 

% of Loan UPB

 

Office

 

$

836,826

 

 

$

160,450

 

 

 

22.5

%

 

$

676,376

 

 

 

21.1

%

Multifamily

 

 

813,775

 

 

 

75,509

 

 

 

21.8

 

 

 

738,266

 

 

 

23.1

 

Hotel

 

 

693,569

 

 

 

27,980

 

 

 

18.6

 

 

 

665,589

 

 

 

20.8

 

Condominium

 

 

679,779

 

 

 

166,358

 

 

 

18.2

 

 

 

513,421

 

 

 

16.1

 

Mixed Use

 

 

431,500

 

 

 

57,243

 

 

 

11.6

 

 

 

374,257

 

 

 

11.7

 

Retail

 

 

195,012

 

 

 

41,500

 

 

 

5.2

 

 

 

153,512

 

 

 

4.8

 

Industrial

 

 

66,500

 

 

 

 

 

 

1.8

 

 

 

66,500

 

 

 

2.1

 

Other

 

 

10,195

 

 

 

 

 

 

0.3

 

 

 

10,195

 

 

 

0.3

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

Geography

All of the Company’s loans held for investment are secured by properties within the United States. The geographic composition of loans held for investment based on total loan commitment and current UPB is as follows (dollars in thousands):

 

 

 

March 31, 2018

 

Geographic Region

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

East

 

$

1,892,296

 

 

$

186,007

 

 

 

45.5

%

 

$

1,706,289

 

 

 

47.0

%

South

 

 

1,124,791

 

 

 

250,399

 

 

 

27.1

 

 

 

874,392

 

 

 

24.2

 

West

 

 

716,228

 

 

 

80,492

 

 

 

17.3

 

 

 

635,736

 

 

 

17.6

 

Midwest

 

 

367,872

 

 

 

13,647

 

 

 

8.9

 

 

 

354,225

 

 

 

9.8

 

Various

 

 

49,000

 

 

 

 

 

 

1.2

 

 

 

49,000

 

 

 

1.4

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Geographic Region

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

East

 

$

1,600,619

 

 

$

167,447

 

 

 

42.9

%

 

$

1,433,172

 

 

 

44.8

%

South

 

 

1,147,510

 

 

 

278,890

 

 

 

30.8

 

 

 

868,620

 

 

 

27.2

 

West

 

 

674,123

 

 

 

67,746

 

 

 

18.1

 

 

 

606,377

 

 

 

19.0

 

Midwest

 

 

255,904

 

 

 

14,957

 

 

 

6.9

 

 

 

240,947

 

 

 

7.5

 

Various

 

 

49,000

 

 

 

 

 

 

1.3

 

 

 

49,000

 

 

 

1.5

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

Category

A summary of the loan portfolio by category as of March 31, 2018 and December 31, 2017 based on total loan commitment and current UPB is as follows (dollars in thousands):

 

 

 

As of March 31, 2018

 

Loan Category

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

Bridge

 

$

2,323,007

 

 

$

185,515

 

 

 

56.0

%

 

$

2,137,492

 

 

 

59.0

%

Moderate Transitional

 

 

810,693

 

 

 

147,399

 

 

 

19.5

 

 

 

663,294

 

 

 

18.3

 

Construction

 

 

466,362

 

 

 

135,017

 

 

 

11.2

 

 

 

331,345

 

 

 

9.2

 

Light Transitional

 

 

550,125

 

 

 

62,614

 

 

 

13.3

 

 

 

487,511

 

 

 

13.5

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

Loan Category

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

Bridge

 

$

1,927,488

 

 

$

176,316

 

 

 

51.7

%

 

$

1,751,172

 

 

 

54.7

%

Moderate Transitional

 

 

723,075

 

 

 

132,483

 

 

 

19.4

 

 

 

590,592

 

 

 

18.5

 

Construction

 

 

609,468

 

 

 

166,358

 

 

 

16.4

 

 

 

443,110

 

 

 

13.9

 

Light Transitional

 

 

467,125

 

 

 

53,883

 

 

 

12.5

 

 

 

413,242

 

 

 

12.9

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

v3.8.0.1
Subsequent Events
3 Months Ended
Mar. 31, 2018
Subsequent Events [Abstract]  
Subsequent Events

(16) Subsequent Events

The following events occurred subsequent to March 31, 2018:

Cash Dividend

On April 25, 2018, the Company paid a cash dividend on its common stock and Class A common stock of $0.42 per share, or $25.3 million, to stockholders of record as of March 29, 2018.

10b5-1 Purchase Plan

The Company did not repurchase any shares of common stock under the 10b5-1 Purchase Plan from April 1, 2018 through May 7, 2018.

Senior Mortgage Loan Originations

From April 1, 2018 through May 7, 2018, the Company originated and is in the process of closing, five first mortgage loans with a total loan commitment amount of $450.0 million. Upon closing, these loans will be funded upon closing with a combination of cash-on-hand and borrowings.

Amendments to Lending Arrangements

On May 4, 2018, the Company amended its guaranty agreements to align and simplify its financial covenants and allow for additional leverage across its lending arrangements where Holdco is the guarantor. See Part II, Item 5. Other Information included in this Form 10-Q for details about certain amendments to the Company’s financial covenants subsequent to March 31, 2018.

The Company has evaluated subsequent events through May 7, 2018.

v3.8.0.1
Summary of Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2018
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

The interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The interim consolidated financial statements include the Company’s accounts, consolidated variable interest entities for which the Company is the primary beneficiary, and its wholly-owned subsidiaries (see Note 5 for details). All intercompany transactions and balances have been eliminated.

Use of Estimates

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP requires estimates of assets, liabilities, revenues, expenses and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual results could differ from management’s estimates, and such differences could be material. Significant estimates made in the consolidated financial statements include, but are not limited to: impairment; adequacy of provisions for loan losses; and valuation of financial instruments.

Principles of Consolidation

Principles of Consolidation

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810—Consolidation (“ASC 810”) provides guidance on the identification of a VIE (a variable interest entity for which control is achieved through means other than voting rights) and the determination of which business enterprise, if any, should consolidate the VIE. An entity is considered a VIE if any of the following applies: (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 defined as the entity having 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.

At each reporting date, the Company reconsiders its primary beneficiary conclusion to determine if its obligation to absorb losses of, or its rights to receive benefits from, the VIE could potentially be more than insignificant, and will consolidate or not consolidate accordingly.

Revenue Recognition

Revenue Recognition

Interest income on loans is accrued using the interest method based on the contractual terms of the loan, adjusted for credit impairment, if any. The objective of the interest method is to arrive at periodic interest income including recognition of fees and costs at a constant effective yield. Premiums, discounts, and origination fees are amortized or accreted into interest income over the lives of the loans using the interest method, or on a straight line basis when it approximates the interest method. Extension and modification fees are accreted into income on a straight line basis, when it approximates the interest method, over the related extension or modification period. Exit fees are accreted into income on a straight line basis, when it approximates the interest method, over the lives of the loans to which they relate unless they can be waived by the Company or a co-lender in connection with a loan refinancing. Prepayment penalties from borrowers are recognized as interest income when received. Certain of the Company’s loan investments may provide for additional interest based on the borrower’s operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon certainty of collection.

The Company considers a loan to be non-performing and places loans on non-accrual status at such time as: (1) management determines the borrower is incapable of, or has ceased efforts toward, curing the cause of a default; (2) the loan becomes 90 days delinquent; or (3) the loan has a maturity default. While on non-accrual status, based on the Company’s judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon receipt of cash for principal and interest payments, or on a cost-recovery basis, where all cash receipts reduce a loan’s carrying value, and interest income is only recorded when such carrying value has been fully recovered. For the period ended March 31, 2018, no loans were placed on non-accrual status, and we have sustained no losses or impairments to our loan portfolio since Inception.

Loans Held for Investment

Loans Held for Investment

Loans that the Company has the intent and ability to hold for the foreseeable future, or until maturity or repayment, are reported at their outstanding principal balances net of any premiums, discounts, loan origination fees and an allowance for loan losses. Loan origination fees and direct loan origination costs are deferred and recognized in interest income over the estimated life of the loans using the interest method, or on a straight line basis when it approximates the interest method, adjusted for actual prepayments.

The Company evaluates each loan classified as a loan held for investment for impairment on a quarterly basis. Impairment occurs when it is deemed probable that the Company will be unable 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 contractual effective rate, or the fair value of the collateral, less estimated costs to sell, if recovery of the Company’s investment is expected solely from the sale of the collateral. As part of the quarterly impairment review, we evaluate the risk of each loan and assign a risk rating based on a variety of factors, grouped as follows to include (without limitation): (i) loan and credit structure, including the as-is loan-to-value (“LTV”) and structural features; (ii) quality and stability of real estate value and operating cash flow, including debt yield, property type, dynamics of the geographic, property-type and local market, physical condition, stability of cash flow, leasing velocity and quality and diversity of tenancy; (iii) performance against underwritten business plan; and (iv) quality, experience and financial condition of sponsor, borrower and guarantor(s). Based on a 5-point scale, our loans are rated “1” through “5,” from least risk to greatest risk, respectively, which ratings are defined as follows:

 

1-

Outperform—Exceeds performance metrics (for example, technical milestones, occupancy, rents, net operating income) included in original or current credit underwriting and business plan;

 

2-

Meets or Exceeds Expectations—Collateral performance meets or exceeds substantially all performance metrics included in original or current underwriting / business plan;

 

3-

Satisfactory—Collateral performance meets or is on track to meet underwriting; business plan is met or can reasonably be achieved;

 

4-

Underperformance—Collateral performance falls short of original underwriting, and material differences exist from business plan; technical milestones have been missed; defaults may exist, or may soon occur absent material improvement; and

 

5-

Risk of Impairment/Default—Collateral performance is significantly worse than underwriting; major variance from business plan; loan covenants or technical milestones have been breached; timely exit from loan via sale or refinancing is questionable.

Since Inception, the Company has not recorded asset-specific loan loss reserves, nor has it recognized any impairments on its loan portfolio. Our determination of asset-specific loan loss reserves, should any such reserves be necessary, relies on material estimates regarding the fair value of loan collateral. Such losses could be caused by various factors, including, but not limited to, unanticipated adverse changes in the economy or events adversely affecting specific assets, borrowers, industries in which our borrowers operate or markets in which our borrowers or their properties are located. Significant judgment is required when evaluating loans for impairment.

The Company’s loans are typically collateralized by real estate, or a partnership or similar equity interest in an entity that owns real estate. As a result, the Company regularly evaluates on a loan-by-loan basis 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. The Company also evaluates the financial strength of loan guarantors, if any, and the borrower’s competency in managing and operating the property or properties. In addition, the Company considers the overall economic environment, real estate sector, and geographic sub-market in which the borrower operates. Such impairment analyses are completed and reviewed by asset management personnel and evaluated by senior management, who utilize various data sources, including (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, and capitalization and discount rates, (ii) site inspections, (iii) sales and financing comparables, (iv) current credit spreads for refinancing and (v) other market data.

Commercial Mortgage-Backed Securities

Commercial Mortgage-Backed Securities

The Company acquires CMBS investments for cash management and investment purposes. The Company designates CMBS investments as available-for-sale on the acquisition date. CMBS investments that are classified as available-for-sale are recorded at fair value in the Company’s consolidated financial statements. Additionally, CMBS investments that are not classified as held-to-maturity and which the Company does not hold for the purpose of selling in the near-term, but may dispose of prior to maturity, are also designated as available-for-sale and are carried at fair value. The Company’s recognition of interest income from its CMBS, including its amortization of premium and discount, follows the Company’s revenue recognition policy as described above under “Revenue Recognition”. The Company uses a specific identification method when determining the cost of a security sold and the amount of unrealized gain or loss reclassified from accumulated other comprehensive income (loss) into earnings. Unrealized losses on securities that, in the judgment of management, are other than temporary are charged against earnings as a loss in the consolidated statements of income and comprehensive income. Significant valuation inputs are Level II in the fair value hierarchy as described below under “Fair Value Measurements”.

Portfolio Financing Arrangements

Portfolio Financing Arrangements

The Company finances certain loan and CMBS investments using secured revolving repurchase agreements, asset-specific financing arrangements (notes payable on the consolidated balance sheets), a senior secured credit facility, and collateralized loan obligations. The related borrowings are recorded as separate liabilities on the Company’s consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the related borrowings are reported separately on the Company’s consolidated statements of income and comprehensive income.

In certain instances, the Company creates structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third party. For all such syndications the Company has completed through March 31, 2018, the Company has transferred 100% of the senior mortgage loan that the Company originated on a non-recourse basis to a third-party lender and has retained as a loan investment a separate mezzanine loan investment secured by a pledge of the equity in the mortgage borrower. With respect to the senior mortgage loan transferred, the Company retains: no control over the mortgage loan; no economic interest in the mortgage loan; and no recourse to the purchaser or the borrower. Consequently, based on these circumstances and because the Company does not have any continuing involvement with the transferred senior mortgage loan, these syndications are accounted for as sales under GAAP and are removed from the Company’s consolidated financial statements at the time of transfer. The Company’s consolidated balance sheets only include the separate mezzanine loan remaining after the transfer, and not the non-consolidated senior loan interest sold or co-originated that the Company transferred.

Fair Value Measurements

Fair Value Measurements

The Company follows ASC 820-10, Fair Value Measurements and Disclosures (“ASC 820-10”), for its holdings of financial instruments. ASC 820-10 defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosure of fair value measurements. ASC 820-10 determines fair value to be the price that would be received for a financial instrument in a current sale, which assumes an orderly transaction between market participants on the measurement date. The Company determines the estimated fair value of financial assets and liabilities using the three-tier fair value hierarchy established by GAAP, which prioritizes the inputs used in measuring fair value. GAAP establishes market-based or observable inputs as the preferred source of values followed by valuation models using management assumptions in the absence of market inputs. The financial instruments recorded at fair value on a recurring basis in the Company’s consolidated financial statements are cash and cash equivalents, restricted cash and available-for-sale CMBS investments. The three levels of inputs that may be used to measure fair value are as follows:

Level I—Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level II—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level III—Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

For certain financial instruments, the various inputs that management uses to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the determination of which category within the fair value hierarchy is appropriate for such financial instrument is based on the lowest level of input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. The Company may use valuation techniques consistent with the market and income approaches to measure the fair value of its assets and liabilities. The market approach uses third-party valuations and information obtained from market transactions involving identical or similar assets or liabilities. The income approach uses projections of the future economic benefits of an instrument to determine its fair value, such as in the discounted cash flow methodology. The inputs or methodology used for valuing financial instruments are not necessarily an indication of the risk associated with investing in these financial instruments. Transfers between levels of the fair value hierarchy are assumed to occur at the end of the reporting period.

Income Taxes

Income Taxes

The Company qualifies and has elected to be taxed as a REIT for U.S. federal income tax purposes under the Internal Revenue Code of 1986, as amended, commencing with its initial taxable year ended December 31, 2014. To the extent that it annually distributes at least 90% of its REIT taxable income to stockholders and complies with various other requirements as a REIT, the Company generally will not be subject to U.S. federal income taxes on its distributed REIT taxable income. If the Company fails to continue to qualify as a REIT in any taxable year and does not qualify for certain statutory relief provisions, the Company will be subject to U.S. federal and state income taxes at regular corporate rates beginning with the year in which it fails to qualify and may be precluded from being able to elect to be treated as a REIT for the Company’s four subsequent taxable years. Even though the Company currently qualifies for taxation as a REIT, the Company may be subject to certain U.S. federal, state, local and foreign taxes on the Company’s income and property and to U.S. federal income and excise taxes on the Company’s undistributed REIT taxable income.

Deferred tax assets and liabilities are recognized for future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the periods in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period in which the enactment date occurs. Under ASC Topic 740, Income Taxes (“ASC 740”), a valuation allowance is established when management believes it is more likely than not that a deferred tax asset will not be realized. The Company intends to continue to operate in a manner consistent with, and to continue to meet the requirements to be treated as, a REIT for tax purposes and to distribute all of its REIT taxable income. Accordingly, the Company does not expect to pay corporate level taxes.

Earnings per Common Share

Earnings per Common Share

The Company utilizes the two-class method when assessing participating securities to calculate earnings per common share. Basic and diluted earnings per common share is computed by dividing net income attributable to common stockholders (i.e., holders of common stock and Class A common stock), by the weighted-average number of common shares (both common stock and Class A common stock) outstanding during the period. The preferences, rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications and terms and conditions of redemption of the Class A common stock are identical to the common stock, except (1) the Class A common stock is not a “margin security” as defined in Regulation U of the Board of Governors of the U.S. Federal Reserve System (and rulings and interpretations thereunder) and may not be listed on a national securities exchange or a national market system and (2) each share of Class A common stock is convertible at any time or from time to time, at the option of the holder, for one fully paid and non-assessable share of common stock. The Class A common stock votes together with the common stock as a single class. Shares of Class A common stock have been issued to, and are owned by, certain individuals or entities affiliated with the Company’s external manager, TPG RE Finance Trust Management, L.P., a Delaware limited partnership (the “Manager”), and the sale or conversion to common stock by investors of such shares of Class A common stock is subject to certain restrictions.

Diluted earnings per common share is calculated by including the effect of dilutive securities. The Company accounts for unvested share-based payment awards that contain non-forfeitable dividend rights or dividend equivalents (whether paid or unpaid) as participating securities, which are included in the computation of earnings per share pursuant to the two-class method.

Share-Based Compensation

Share-Based Compensation

Share-based compensation consists of awards issued by the Company to certain employees of affiliates of our Manager and certain members of our Board of Directors. These share-based awards generally vest in installments over a fixed period of time. Compensation expense is recognized in net income on a variable basis over the applicable award vesting period based on the value of our common stock. Forfeitures of share-based awards are recognized as they occur.

Deferred Financing Costs

Deferred Financing Costs

Deferred financing costs are reflected net of the collateralized loan obligation and secured financing agreements on the Company’s consolidated balance sheets. These costs are amortized in interest expense using the interest method or on a straight line basis when it approximates the interest method over the life of the related obligations.

Cash and Cash Equivalents

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks or invested in money market funds with original maturities of less than 90 days. The Company deposits its cash and cash equivalents with high credit quality institutions to minimize credit risk exposure. The Company maintains cash accounts at several financial institutions, which are insured up to a maximum of $250,000 per account as of March 31, 2018 and December 31, 2017. The balances in these accounts may exceed the insured limits.

Restricted Cash

Restricted Cash

Restricted cash primarily represents deposit proceeds from potential borrowers which may be returned to borrowers, after deducting transaction costs paid by the Company for the benefit of the borrowers, upon the closing of a loan transaction.

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU 2016-13 will replace the “incurred loss” model under existing guidance with an “expected loss” model for instruments measured at amortized cost, and require entities to record allowances for available-for-sale debt securities rather than reduce the carrying amount, as they do today under the other-than-temporary impairment model. Upon adoption, and resulting from this change, the Company expects that it will be required to record a loan loss reserve at origination or acquisition of an individual loan or a loan portfolio. ASU 2016-13 also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019 and is to be adopted through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The Company is currently evaluating the impact ASU 2016-13 will have on its consolidated financial statements.

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”). ASU 2014-09 is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. In August 2015, the FASB issued an update (“ASU 2015-14”) to Topic 606, Deferral of the Effective Date, which deferred the adoption of ASU 2014-09 to interim and annual reporting periods in fiscal years that begin after December 15, 2017. In March 2016, the FASB issued an update (“ASU 2016-08”) to Topic 606, Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the implementation guidance on principal versus agent considerations in the new revenue recognition standard pursuant to ASU 2014-09. In April 2016, the FASB issued an update (“ASU 2016-10”) to Topic 606, Identifying Performance Obligations and Licensing, which clarifies guidance related to identifying performance obligations and licensing implementation guidance contained in ASU 2014-09. In May 2016, the FASB issued an update (“ASU 2016-12”) to Topic 606, Narrow-Scope Improvements and Practical Expedients, which amends certain aspects of the new revenue recognition standard pursuant to ASU 2014-09. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. Additionally, this guidance requires improved disclosures regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The Company adopted the revenue recognition standard updates on January 1, 2018. The Company’s adoption of the revenue recognition standard updates on January 1, 2018 did not have a material impact on the Company’s consolidated financial statements.

v3.8.0.1
Loans Held for Investment (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Schedule of Loan Investment Portfolio

The following tables present an overview of the loan investment portfolio as of March 31, 2018 and December 31, 2017 (dollars in thousands):

 

 

 

March 31, 2018

 

Loans Receivable

 

Outstanding

Principal

 

 

Unamortized Premium

(Discount), Loan

Origination Fees, net

 

 

Carrying

Amount

 

Senior loans

 

$

3,561,696

 

 

$

(22,257

)

 

$

3,539,439

 

Subordinated and mezzanine loans

 

 

57,946

 

 

 

(175

)

 

 

57,771

 

Subtotal before allowance

 

 

3,619,642

 

 

 

(22,432

)

 

 

3,597,210

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

Total

 

$

3,619,642

 

 

$

(22,432

)

 

$

3,597,210

 

 

 

 

December 31, 2017

 

Loans Receivable

 

Outstanding

Principal

 

 

Unamortized Premium

(Discount), Loan

Origination Fees, net

 

 

Carrying

Amount

 

Senior loans

 

$

3,122,670

 

 

$

(22,143

)

 

$

3,100,527

 

Subordinated and mezzanine loans

 

 

75,446

 

 

 

(301

)

 

 

75,145

 

Subtotal before allowance

 

 

3,198,116

 

 

 

(22,444

)

 

 

3,175,672

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

Total

 

$

3,198,116

 

 

$

(22,444

)

 

$

3,175,672

 

 

Summary of Loan Portfolio Activity

For the three months ended March 31, 2018, loan portfolio activity was as follows (dollars in thousands):

 

 

 

 

 

 

 

 

Carrying Value

 

Balance at December 31, 2017

 

$

3,175,672

 

Additions during the period:

 

 

 

 

Loans originated

 

 

512,522

 

Additional fundings

 

 

60,972

 

Amortization of discount and origination fees

 

 

4,227

 

Deductions during the period:

 

 

 

 

Collection of principal

 

 

(156,183

)

Balance at March 31, 2018

 

$

3,597,210

 

 

Summary of Carrying Values and Results of Internal Risk Rating Review

The table below summarizes the carrying values and results of the Company’s internal risk rating review performed as of March 31, 2018 and December 31, 2017 (dollars in thousands):

 

 

 

Carrying Value

 

Rating

 

March 31, 2018

 

 

December 31, 2017

 

1

 

$

49,000

 

 

$

 

2

 

 

1,217,948

 

 

 

1,318,816

 

3

 

 

2,156,579

 

 

 

1,680,913

 

4

 

 

173,683

 

 

 

175,943

 

5

 

 

 

 

 

 

Totals

 

$

3,597,210

 

 

$

3,175,672

 

Weighted Average Risk Rating(1)

 

 

2.7

 

 

 

2.6

 

 

(1)

Weighted Average Risk Rating calculated based on unpaid principal balance at period end.

 

v3.8.0.1
Commercial Mortgage-Backed Securities (Tables)
3 Months Ended
Mar. 31, 2018
Investments Debt And Equity Securities [Abstract]  
Available-for-Sale Commercial Mortgage-Backed Securities

Details of the carrying and fair values of the Company’s CMBS portfolio are as follows (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Face

Amount

 

 

Unamortized

Premium (Discount)

 

 

Gross

Unrealized Loss

 

 

Estimated

Fair Value

 

Investments, at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

$

148,534

 

 

$

758

 

 

$

(248

)

 

$

149,044

 

 

 

 

December 31, 2017

 

 

 

Face

Amount

 

 

Unamortized

Premium (Discount)

 

 

Gross

Unrealized Loss

 

 

Estimated

Fair Value

 

Investments, at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

$

85,661

 

 

$

268

 

 

$

(34

)

 

$

85,895

 

 

Available-for-Sale Commercial Mortgage-Backed Securities by Contractual Maturity

The Company’s CMBS have a weighted average contractual maturity, based on estimated fair value, of 19.8 years. The amortized cost and estimated fair value of the Company’s available-for-sale CMBS by contractual maturity are shown in the following table (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Amortized Cost

 

 

Estimated Fair Value

 

Maturity Date

 

 

 

 

 

 

 

 

After one, within five years

 

$

36,700

 

 

$

36,872

 

After five years

 

 

112,593

 

 

 

112,172

 

Total investment in commercial mortgage-backed

   securities, at amortized cost and estimated fair value

 

$

149,293

 

 

$

149,044

 

 

 

 

December 31, 2017

 

 

 

Amortized Cost

 

 

Estimated Fair Value

 

Maturity Date

 

 

 

 

 

 

 

 

After one, within five years

 

$

36,700

 

 

$

36,872

 

After five years

 

 

49,229

 

 

 

49,023

 

Total investment in commercial mortgage-backed

   securities, at amortized cost and estimated fair value

 

$

85,929

 

 

$

85,895

 

 

v3.8.0.1
Variable Interest Entities and Collateralized Loan Obligation (Tables)
3 Months Ended
Mar. 31, 2018
Summary of Variable Interest Entities Assets and Liabilities

The carrying values of the Company’s total assets and total liabilities related to TRTX 2018-FL1 at March 31, 2018 included the following VIE assets and liabilities (dollars in thousands):

 

 

 

March 31, 2018

 

ASSETS

 

 

 

 

Cash and Cash Equivalents

 

$

2,386

 

Accrued Interest Receivable

 

 

2,693

 

Loans Held for Investment

 

 

932,380

 

Total Assets

 

$

937,459

 

LIABILITIES

 

 

 

 

Accrued Interest Payable

 

$

(969

)

Accrued Expenses

 

 

(124

)

Collateralized Loan Obligation

 

 

(737,433

)

Total Liabilities

 

$

(738,526

)

 

Collateralized Loan Obligation  
Schedule of Borrowings and Corresponding Collateral

The following table outlines TRTX 2018-FL1 borrowings and loan collateral under the Company’s consolidated Issuers (dollars in thousands):

 

As of March 31, 2018

 

Collateral (loan investments)

 

 

Debt (notes issued)

 

Outstanding Principal

 

 

Carrying Value

 

 

Face Value

 

 

Carrying Value

 

$

932,380

 

 

$

932,380

 

 

$

(745,904

)

 

$

(737,433

)

 

v3.8.0.1
Secured Revolving Repurchase Agreements, Senior Secured Credit Facility and Notes Payable (Tables)
3 Months Ended
Mar. 31, 2018
Debt Instrument [Line Items]  
Schedule of Information Related to Notes Payable, Repurchase Agreement, Senior Secured Credit Facility

The following table presents certain information regarding the Company’s notes payable, secured revolving repurchase agreements, and senior secured credit facility as of March 31, 2018 and December 31, 2017, respectively. Except as otherwise noted, all agreements are on a non-recourse basis. Amounts included are shown in thousands:

 

As of March 31, 2018

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

6.2

%

 

$

92,400

 

 

$

33,370

 

 

$

59,030

 

 

$

84,329

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.7

 

 

 

65,017

 

 

 

12,762

 

 

 

52,255

 

 

 

74,651

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

5.2

 

 

 

64,779

 

 

 

12,817

 

 

 

51,962

 

 

 

86,603

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.9

 

 

 

49,644

 

 

 

16,403

 

 

 

33,241

 

 

 

51,140

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.4

 

 

 

26,417

 

 

 

17,815

 

 

 

8,602

 

 

 

18,123

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.3

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330,757

 

 

 

93,167

 

 

 

237,590

 

 

 

359,846

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.1

%

 

 

3.9

%

 

$

750,000

 

 

$

277,080

 

 

$

472,920

 

 

$

656,159

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.9

 

 

 

750,000

 

 

 

320,217

 

 

 

429,783

 

 

 

572,996

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.2

 

 

 

376,407

 

 

 

108,783

 

 

 

267,624

 

 

 

381,176

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

4.2

 

 

 

500,000

 

 

 

234,904

 

 

 

265,096

 

 

 

364,587

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

4.0

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

06/01/18

 

3 Month Libor

 

 

 

 

 

2.0

 

 

 

100,000

 

 

 

64,782

 

 

 

35,218

 

 

 

39,127

 

Royal Bank of Canada

   (CMBS)(2)

 

06/20/18

 

3 Month Libor

 

 

1.0

 

 

 

3.2

 

 

 

100,000

 

 

 

92,291

 

 

 

7,709

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,407

 

 

 

1,176,657

 

 

 

1,549,750

 

 

 

2,115,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

2.5

 

 

 

4.4

 

 

$

250,000

 

 

$

160,400

 

 

 

89,600

 

 

 

112,000

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,307,164

 

 

$

1,430,224

 

 

$

1,876,940

 

 

$

2,587,309

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to March 31, 2018.

 

As of December 31, 2017

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

5.9

%

 

$

92,400

 

 

$

43,979

 

 

$

48,421

 

 

$

69,172

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.4

 

 

 

68,600

 

 

 

14,151

 

 

 

54,449

 

 

 

77,784

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

4.9

 

 

 

64,779

 

 

 

15,895

 

 

 

48,884

 

 

 

81,473

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.6

 

 

 

49,644

 

 

 

18,224

 

 

 

31,420

 

 

 

48,339

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.1

 

 

 

48,750

 

 

 

17,479

 

 

 

31,271

 

 

 

48,109

 

Deutsche Bank

 

12/09/18

 

1 Month Libor

 

 

3.7

 

 

 

5.0

 

 

 

42,543

 

 

 

1

 

 

 

42,542

 

 

 

60,775

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.0

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399,216

 

 

 

109,729

 

 

 

289,487

 

 

 

430,652

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.2

%

 

 

3.6

%

 

$

750,000

 

 

$

183,253

 

 

$

566,747

 

 

$

890,736

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.6

 

 

 

750,000

 

 

 

232,462

 

 

 

517,538

 

 

 

814,886

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.0

 

 

 

376,942

 

 

 

120,014

 

 

 

256,928

 

 

 

382,135

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

3.9

 

 

 

500,000

 

 

 

120,002

 

 

 

379,998

 

 

 

533,707

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

3.6

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

03/02/18

 

3 Month Libor

 

 

0.1

 

 

 

1.6

 

 

 

100,000

 

 

 

64,615

 

 

 

35,385

 

 

 

39,332

 

Royal Bank of Canada

   (CMBS)(2)

 

03/20/18

 

3 Month Libor

 

 

1.0

 

 

 

2.6

 

 

 

100,000

 

 

 

92,195

 

 

 

7,805

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,942

 

 

 

891,141

 

 

 

1,835,801

 

 

 

2,762,214

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

 

 

 

 

 

$

250,000

 

 

$

250,000

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,376,158

 

 

$

1,250,870

 

 

$

2,125,288

 

 

$

3,192,866

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to December 31, 2017.

Summary of Repurchase Agreements Secured by CMBS, Short-term Borrowings, and Counterparty Concentration

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by CMBS, all of which are considered short-term borrowings, and comprise counterparty concentration risks, at March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase

Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity(4)

 

Goldman Sachs Bank

 

$

100,000

 

 

$

39,127

 

 

$

38,951

 

 

$

35,308

 

 

$

3,643

 

 

 

0.3

%

 

$

62

 

Royal Bank of Canada

 

 

100,000

 

 

 

8,418

 

 

 

8,593

 

 

 

7,769

 

 

 

824

 

 

 

0.1

 

 

 

81

 

Subtotal / Weighted Average

 

$

200,000

 

 

$

47,545

 

 

$

47,544

 

 

$

43,077

 

 

$

4,467

 

 

 

 

 

 

 

65

 

Total / Weighted Average - Loans

   and CMBS

 

$

2,726,407

 

 

$

2,115,463

 

 

$

2,107,203

 

 

$

1,553,012

 

 

$

554,191

 

 

 

 

 

 

 

851

 

 

(1)

Amounts shown in the table include interest receivable of $0.1 million and are net of premium, discount, and unrealized gains of $0.1 million.

(2)

Amounts shown in the table include interest payable of $0.2 million.

(3)

Represents the net carrying value of available-for-sale securities sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

Represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to March 31, 2018.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by CMBS, all of which are considered short-term borrowings, and comprise counterparty concentration risks, at December 31, 2017 (dollars in thousands):

 

 

 

December 31, 2017

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase

Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity(4)

 

Goldman Sachs Bank

 

$

100,000

 

 

$

39,332

 

 

$

39,213

 

 

$

35,426

 

 

$

3,787

 

 

 

0.3

%

 

 

61

 

Royal Bank of Canada

 

 

100,000

 

 

 

8,418

 

 

 

8,675

 

 

 

7,879

 

 

 

796

 

 

 

0.1

 

 

 

79

 

Subtotal / Weighted Average

 

$

200,000

 

 

$

47,750

 

 

$

47,888

 

 

$

43,305

 

 

$

4,583

 

 

 

 

 

 

 

64

 

Total / Weighted Average - Loans

   and CMBS

 

$

2,726,942

 

 

$

2,762,214

 

 

$

2,753,549

 

 

$

1,839,319

 

 

$

914,230

 

 

 

 

 

 

 

933

 

 

(1)

Amounts shown in the table include interest receivable of $0.1 million.

(2)

Amounts shown in the table include interest payable of $0.1 million.

(3)

Represents the net carrying value of available-for-sale securities sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

Represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to December 31, 2017.

Commercial Mortgage Loans  
Debt Instrument [Line Items]  
Summary of Repurchase Agreements Secured by Commercial Mortgage Loans, Long - term Borrowings, and Counterparty Concentration

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by commercial mortgage loans, all of which are considered long-term borrowings, and comprise counterparty concentration risks, at March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity

 

Goldman Sachs Bank

 

$

750,000

 

 

$

656,159

 

 

$

651,976

 

 

$

474,110

 

 

$

177,866

 

 

 

14.9

%

 

 

506

 

Wells Fargo Bank

 

 

750,000

 

 

 

572,996

 

 

 

569,711

 

 

 

430,524

 

 

 

139,187

 

 

 

11.7

 

 

 

1,151

 

Morgan Stanley Bank(4)

 

 

500,000

 

 

 

364,587

 

 

 

363,339

 

 

 

265,593

 

 

 

97,746

 

 

 

8.2

 

 

N/A

 

JP Morgan Chase Bank

 

 

376,407

 

 

 

381,176

 

 

 

381,143

 

 

 

267,730

 

 

 

113,413

 

 

 

9.5

 

 

 

873

 

US Bank

 

 

150,000

 

 

 

93,000

 

 

 

93,490

 

 

 

71,978

 

 

 

21,512

 

 

 

1.8

 

 

 

1,714

 

Subtotal / Weighted Average

 

 

2,526,407

 

 

 

2,067,918

 

 

 

2,059,659

 

 

 

1,509,935

 

 

 

549,724

 

 

 

 

 

 

 

878

 

 

(1)

Amounts shown in the table include interest receivable of $11.0 million and are net of premium, discount and origination fees of $19.3 million.

(2)

Amounts shown in the table include interest payable of $3.1 million and do not reflect unamortized deferred financing fees of $5.5 million.

(3)

Represents the net carrying value of the commercial real estate assets sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

The Morgan Stanley Bank credit facility is excluded from the Days to Extended Maturity calculation because it does not have a contractual maturity date.

The following table summarizes certain characteristics of the Company’s secured revolving repurchase agreements secured by commercial mortgage loans, all of which are considered long-term borrowings, and comprise counterparty concentration risks, at December 31, 2017 (dollars in thousands):

 

 

 

December 31, 2017

 

 

 

Commitment

Amount

 

 

UPB of Collateral

 

 

Carrying Value

of Collateral(1)

 

 

Amounts

Payable under

Repurchase Agreements(2)

 

 

Net

Counterparty

Exposure(3)

 

 

Percent of

Stockholders'

Equity

 

 

Days to

Extended

Maturity

 

Goldman Sachs Bank

 

$

750,000

 

 

$

890,736

 

 

$

887,667

 

 

$

568,012

 

 

$

319,655

 

 

 

26.6

%

 

 

596

 

Wells Fargo Bank

 

 

750,000

 

 

 

814,886

 

 

 

811,257

 

 

 

518,353

 

 

 

292,904

 

 

 

24.4

 

 

 

1,241

 

Morgan Stanley Bank(4)

 

 

500,000

 

 

 

533,707

 

 

 

531,747

 

 

 

380,592

 

 

 

151,155

 

 

 

12.6

 

 

N/A

 

JP Morgan Chase Bank

 

 

376,942

 

 

 

382,135

 

 

 

382,542

 

 

 

257,484

 

 

 

125,058

 

 

 

10.4

 

 

 

963

 

US Bank

 

 

150,000

 

 

 

93,000

 

 

 

92,448

 

 

 

71,573

 

 

 

20,875

 

 

 

1.7

 

 

 

1,804

 

Subtotal / Weighted Average

 

 

2,526,942

 

 

 

2,714,464

 

 

 

2,705,661

 

 

 

1,796,014

 

 

 

909,647

 

 

 

 

 

 

 

960

 

 

(1)

Amounts shown in the table include interest receivable of $11.6 million and are net of premium, discount and origination fees of $20.4 million.

(2)

Amounts shown in the table include interest payable of $3.4 million and do not reflect unamortized deferred financing fees of $8.7 million.

(3)

Represents the net carrying value of the commercial real estate assets sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.

(4)

The Morgan Stanley Bank credit facility is excluded from the Days to Extended Maturity calculation because it does not have a contractual maturity date.

v3.8.0.1
Secured Revolving Repurchase Agreements, Senior Secured Credit Facility, Notes Payable and Subscription Secured Facility (Tables)
3 Months Ended
Mar. 31, 2018
Debt Instrument [Line Items]  
Schedule of Information Related to Notes Payable, Repurchase Agreement, Senior Secured Credit Facility

The following table presents certain information regarding the Company’s notes payable, secured revolving repurchase agreements, and senior secured credit facility as of March 31, 2018 and December 31, 2017, respectively. Except as otherwise noted, all agreements are on a non-recourse basis. Amounts included are shown in thousands:

 

As of March 31, 2018

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

6.2

%

 

$

92,400

 

 

$

33,370

 

 

$

59,030

 

 

$

84,329

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.7

 

 

 

65,017

 

 

 

12,762

 

 

 

52,255

 

 

 

74,651

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

5.2

 

 

 

64,779

 

 

 

12,817

 

 

 

51,962

 

 

 

86,603

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.9

 

 

 

49,644

 

 

 

16,403

 

 

 

33,241

 

 

 

51,140

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.4

 

 

 

26,417

 

 

 

17,815

 

 

 

8,602

 

 

 

18,123

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.3

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330,757

 

 

 

93,167

 

 

 

237,590

 

 

 

359,846

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.1

%

 

 

3.9

%

 

$

750,000

 

 

$

277,080

 

 

$

472,920

 

 

$

656,159

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.9

 

 

 

750,000

 

 

 

320,217

 

 

 

429,783

 

 

 

572,996

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.2

 

 

 

376,407

 

 

 

108,783

 

 

 

267,624

 

 

 

381,176

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

4.2

 

 

 

500,000

 

 

 

234,904

 

 

 

265,096

 

 

 

364,587

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

4.0

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

06/01/18

 

3 Month Libor

 

 

 

 

 

2.0

 

 

 

100,000

 

 

 

64,782

 

 

 

35,218

 

 

 

39,127

 

Royal Bank of Canada

   (CMBS)(2)

 

06/20/18

 

3 Month Libor

 

 

1.0

 

 

 

3.2

 

 

 

100,000

 

 

 

92,291

 

 

 

7,709

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,407

 

 

 

1,176,657

 

 

 

1,549,750

 

 

 

2,115,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

2.5

 

 

 

4.4

 

 

$

250,000

 

 

$

160,400

 

 

 

89,600

 

 

 

112,000

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,307,164

 

 

$

1,430,224

 

 

$

1,876,940

 

 

$

2,587,309

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to March 31, 2018.

 

As of December 31, 2017

 

Notes Payable

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of the Ozarks

 

08/23/19

 

1 Month Libor

 

 

4.5

%

 

 

5.9

%

 

$

92,400

 

 

$

43,979

 

 

$

48,421

 

 

$

69,172

 

Bank of the Ozarks

 

08/31/18

 

1 Month Libor

 

 

4.0

 

 

 

5.4

 

 

 

68,600

 

 

 

14,151

 

 

 

54,449

 

 

 

77,784

 

Deutsche Bank

 

09/25/19

 

1 Month Libor

 

 

3.5

 

 

 

4.9

 

 

 

64,779

 

 

 

15,895

 

 

 

48,884

 

 

 

81,473

 

Deutsche Bank

 

06/29/18

 

1 Month Libor

 

 

3.3

 

 

 

4.6

 

 

 

49,644

 

 

 

18,224

 

 

 

31,420

 

 

 

48,339

 

Bank of the Ozarks

 

05/22/18

 

1 Month Libor

 

 

4.8

 

 

 

6.1

 

 

 

48,750

 

 

 

17,479

 

 

 

31,271

 

 

 

48,109

 

Deutsche Bank

 

12/09/18

 

1 Month Libor

 

 

3.7

 

 

 

5.0

 

 

 

42,543

 

 

 

1

 

 

 

42,542

 

 

 

60,775

 

BMO Harris Bank(1)

 

04/09/20

 

1 Month Libor

 

 

2.7

 

 

 

4.0

 

 

 

32,500

 

 

 

 

 

 

32,500

 

 

 

45,000

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399,216

 

 

 

109,729

 

 

 

289,487

 

 

 

430,652

 

 

Repurchase Agreements

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Goldman Sachs(1)

 

08/19/18

 

1 Month Libor

 

 

2.2

%

 

 

3.6

%

 

$

750,000

 

 

$

183,253

 

 

$

566,747

 

 

$

890,736

 

Wells Fargo(1)

 

05/25/19

 

1 Month Libor

 

 

2.1

 

 

 

3.6

 

 

 

750,000

 

 

 

232,462

 

 

 

517,538

 

 

 

814,886

 

JP Morgan(1)

 

08/20/18

 

1 Month Libor

 

 

2.5

 

 

 

4.0

 

 

 

376,942

 

 

 

120,014

 

 

 

256,928

 

 

 

382,135

 

Morgan Stanley(1)

 

05/04/19

 

1 Month Libor

 

 

2.4

 

 

 

3.9

 

 

 

500,000

 

 

 

120,002

 

 

 

379,998

 

 

 

533,707

 

US Bank(1)

 

12/09/19

 

1 Month Libor

 

 

2.0

 

 

 

3.6

 

 

 

150,000

 

 

 

78,600

 

 

 

71,400

 

 

 

93,000

 

Goldman Sachs (CMBS)(2)

 

03/02/18

 

3 Month Libor

 

 

0.1

 

 

 

1.6

 

 

 

100,000

 

 

 

64,615

 

 

 

35,385

 

 

 

39,332

 

Royal Bank of Canada

   (CMBS)(2)

 

03/20/18

 

3 Month Libor

 

 

1.0

 

 

 

2.6

 

 

 

100,000

 

 

 

92,195

 

 

 

7,805

 

 

 

8,418

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,726,942

 

 

 

891,141

 

 

 

1,835,801

 

 

 

2,762,214

 

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

 

Principal

Balance of

Collateral

 

Bank of America(1)

 

09/29/20

 

1 Month Libor

 

 

 

 

 

 

 

$

250,000

 

 

$

250,000

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,376,158

 

 

$

1,250,870

 

 

$

2,125,288

 

 

$

3,192,866

 

 

(1)

Borrowings under secured revolving repurchase agreements, senior secured credit facility, and one note payable with a guarantee for 25% recourse.

(2)

Borrowings under secured revolving repurchase agreements with a guarantee for 100% recourse. Maturity Date represents the sooner of the next maturity date of the CMBS secured revolving repurchase agreement, or roll date for the applicable underlying trade confirmation, subsequent to December 31, 2017.

Senior Secured Credit Facility  
Debt Instrument [Line Items]  
Schedule of Information Related to Notes Payable, Repurchase Agreement, Senior Secured Credit Facility

The following table details the senior secured credit facility as of March 31, 2018 (dollars in thousands):

 

 

 

March 31, 2018

 

Senior Secured Credit Facility

 

Maturity

Date

 

Index Rate

 

Weighted Average Spread

 

 

Interest

Rate

 

 

Commitment

Amount

 

 

Maximum

Current

Availability

 

 

Balance

Outstanding

 

Bank of America

 

9/29/2020

 

1 Month Libor

 

 

2.5

%

 

 

4.4

%

 

$

250,000

 

 

$

160,400

 

 

$

89,600

 

 

v3.8.0.1
Schedule of Maturities (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Future Principal Payments

The future principal payments for the five years subsequent to March 31, 2018 and thereafter are as follows (in thousands):

 

 

 

CLO

(TRTX 2018-FL1)

 

 

Senior Secured

Credit Facility

 

 

Repurchase

Agreements

 

 

Notes

Payable

 

2018

 

$

63,680

 

 

$

 

 

$

826,450

 

 

$

94,099

 

2019

 

 

427,875

 

 

 

 

 

 

723,300

 

 

 

110,991

 

2020

 

 

201,337

 

 

 

89,600

 

 

 

 

 

 

32,500

 

2021

 

 

53,012

 

 

 

 

 

 

 

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

745,904

 

 

$

89,600

 

 

$

1,549,750

 

 

$

237,590

 

 

v3.8.0.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Summary of Financial Assets and Liabilities Not Carried at Fair Value On Recurring Basis

The following tables provide information about financial assets and liabilities not carried at fair value on a recurring basis in our consolidated balance sheet (dollars in thousands):

 

 

March 31, 2018

 

 

 

Carrying Value

 

 

Level I

 

 

Level II

 

 

Level III

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Investment

 

$

3,597,210

 

 

$

 

 

$

 

 

$

3,626,659

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized Loan Obligation (TRTX 2018-FL1)

 

 

737,433

 

 

 

 

 

 

 

 

 

737,433

 

Secured Financing Arrangements

 

 

1,868,195

 

 

 

 

 

 

 

 

 

1,868,195

 

 

 

 

December 31, 2017

 

 

 

Carrying Value

 

 

Level I

 

 

Level II

 

 

Level III

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Investment

 

$

3,175,672

 

 

$

 

 

$

 

 

$

3,202,150

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Financing Arrangements

 

 

2,114,990

 

 

 

 

 

 

 

 

 

2,114,990

 

 

v3.8.0.1
Related Party Transactions (Tables)
3 Months Ended
Mar. 31, 2018
Related Party Transactions [Abstract]  
Summary of Management Agreement Fees Incurred and Paid Related to Pre-IPO and Post-IPO Management Agreements and Collateral Management Agreement

For the three months ended March 31, 2018 and 2017, the Company incurred and paid the following management fees, incentive management fees, and collateral management fees related to its pre-IPO and Post-IPO Management Agreements and the 2014-CLO Collateral Management Agreement (dollars in thousands):

 

 

 

March 31, 2018

 

 

March 31, 2017

 

Post-IPO Management Agreement fees incurred

 

$

5,630

 

 

$

 

Post-IPO Management Agreement fees paid

 

 

5,232

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-IPO Management Agreement and Collateral Management fees incurred

 

 

 

 

 

4,299

 

Pre-IPO Management Agreement and Collateral Management fees paid

 

 

 

 

 

3,065

 

 

v3.8.0.1
Earnings per Share (Tables)
3 Months Ended
Mar. 31, 2018
Earnings Per Share [Abstract]  
Schedule of Calculation of Basic and Diluted Earnings per Common Share

The following table sets forth the calculation of basic and diluted earnings per common share (common stock and Class A common stock) based on the weighted-average number of shares of common stock and Class A common stock outstanding (in thousands, except share and per share data):

v3.8.0.1
Concentration of Credit Risk (Tables)
3 Months Ended
Mar. 31, 2018
Loans And Leases Receivable Disclosure [Line Items]  
Summary of Loan Portfolio by Property/ Loan Category Type

Property Type

A summary of the loan portfolio by property type as of March 31, 2018 and December 31, 2017 based on total loan commitment and current unpaid principal balance (“UPB”) is as follows (dollars in thousands):

 

 

 

As of March 31, 2018

 

Property Type

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% of Loan

Commitment

 

 

Loan UPB

 

 

% of Loan UPB

 

Office

 

$

1,139,065

 

 

$

198,708

 

 

 

27.5

%

 

$

940,357

 

 

 

26.0

%

Multifamily

 

 

961,175

 

 

 

74,921

 

 

 

23.2

 

 

 

886,254

 

 

 

24.5

 

Hotel

 

 

693,569

 

 

 

23,071

 

 

 

16.7

 

 

 

670,498

 

 

 

18.5

 

Condominium

 

 

541,260

 

 

 

136,377

 

 

 

13.0

 

 

 

404,883

 

 

 

11.2

 

Mixed Use

 

 

543,500

 

 

 

55,968

 

 

 

13.1

 

 

 

487,532

 

 

 

13.5

 

Retail

 

 

194,980

 

 

 

41,500

 

 

 

4.7

 

 

 

153,480

 

 

 

4.2

 

Industrial

 

 

66,500

 

 

 

 

 

 

1.6

 

 

 

66,500

 

 

 

1.8

 

Other

 

 

10,138

 

 

 

 

 

 

0.2

 

 

 

10,138

 

 

 

0.3

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

Property Type

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% of Loan

Commitment

 

 

Loan UPB

 

 

% of Loan UPB

 

Office

 

$

836,826

 

 

$

160,450

 

 

 

22.5

%

 

$

676,376

 

 

 

21.1

%

Multifamily

 

 

813,775

 

 

 

75,509

 

 

 

21.8

 

 

 

738,266

 

 

 

23.1

 

Hotel

 

 

693,569

 

 

 

27,980

 

 

 

18.6

 

 

 

665,589

 

 

 

20.8

 

Condominium

 

 

679,779

 

 

 

166,358

 

 

 

18.2

 

 

 

513,421

 

 

 

16.1

 

Mixed Use

 

 

431,500

 

 

 

57,243

 

 

 

11.6

 

 

 

374,257

 

 

 

11.7

 

Retail

 

 

195,012

 

 

 

41,500

 

 

 

5.2

 

 

 

153,512

 

 

 

4.8

 

Industrial

 

 

66,500

 

 

 

 

 

 

1.8

 

 

 

66,500

 

 

 

2.1

 

Other

 

 

10,195

 

 

 

 

 

 

0.3

 

 

 

10,195

 

 

 

0.3

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

Summary of Geographic Composition of Loans Held for Investment Based on Current UPB and Loan Commitment

All of the Company’s loans held for investment are secured by properties within the United States. The geographic composition of loans held for investment based on total loan commitment and current UPB is as follows (dollars in thousands):

 

 

 

March 31, 2018

 

Geographic Region

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

East

 

$

1,892,296

 

 

$

186,007

 

 

 

45.5

%

 

$

1,706,289

 

 

 

47.0

%

South

 

 

1,124,791

 

 

 

250,399

 

 

 

27.1

 

 

 

874,392

 

 

 

24.2

 

West

 

 

716,228

 

 

 

80,492

 

 

 

17.3

 

 

 

635,736

 

 

 

17.6

 

Midwest

 

 

367,872

 

 

 

13,647

 

 

 

8.9

 

 

 

354,225

 

 

 

9.8

 

Various

 

 

49,000

 

 

 

 

 

 

1.2

 

 

 

49,000

 

 

 

1.4

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Geographic Region

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

East

 

$

1,600,619

 

 

$

167,447

 

 

 

42.9

%

 

$

1,433,172

 

 

 

44.8

%

South

 

 

1,147,510

 

 

 

278,890

 

 

 

30.8

 

 

 

868,620

 

 

 

27.2

 

West

 

 

674,123

 

 

 

67,746

 

 

 

18.1

 

 

 

606,377

 

 

 

19.0

 

Midwest

 

 

255,904

 

 

 

14,957

 

 

 

6.9

 

 

 

240,947

 

 

 

7.5

 

Various

 

 

49,000

 

 

 

 

 

 

1.3

 

 

 

49,000

 

 

 

1.5

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

Loan Category  
Loans And Leases Receivable Disclosure [Line Items]  
Summary of Loan Portfolio by Property/ Loan Category Type

A summary of the loan portfolio by category as of March 31, 2018 and December 31, 2017 based on total loan commitment and current UPB is as follows (dollars in thousands):

 

 

 

As of March 31, 2018

 

Loan Category

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

Bridge

 

$

2,323,007

 

 

$

185,515

 

 

 

56.0

%

 

$

2,137,492

 

 

 

59.0

%

Moderate Transitional

 

 

810,693

 

 

 

147,399

 

 

 

19.5

 

 

 

663,294

 

 

 

18.3

 

Construction

 

 

466,362

 

 

 

135,017

 

 

 

11.2

 

 

 

331,345

 

 

 

9.2

 

Light Transitional

 

 

550,125

 

 

 

62,614

 

 

 

13.3

 

 

 

487,511

 

 

 

13.5

 

Total

 

$

4,150,187

 

 

$

530,545

 

 

 

100.0

%

 

$

3,619,642

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

Loan Category

 

Loan

Commitment

 

 

Unfunded

Commitment

 

 

% Loan

Commitment

 

 

Loan UPB

 

 

% Loan UPB

 

Bridge

 

$

1,927,488

 

 

$

176,316

 

 

 

51.7

%

 

$

1,751,172

 

 

 

54.7

%

Moderate Transitional

 

 

723,075

 

 

 

132,483

 

 

 

19.4

 

 

 

590,592

 

 

 

18.5

 

Construction

 

 

609,468

 

 

 

166,358

 

 

 

16.4

 

 

 

443,110

 

 

 

13.9

 

Light Transitional

 

 

467,125

 

 

 

53,883

 

 

 

12.5

 

 

 

413,242

 

 

 

12.9

 

Total

 

$

3,727,156

 

 

$

529,040

 

 

 

100.0

%

 

$

3,198,116

 

 

 

100.0

%

 

v3.8.0.1
Summary of Significant Accounting Policies - Additional Information (Details)
3 Months Ended
Mar. 31, 2018
USD ($)
Loan
Dec. 31, 2017
USD ($)
Loan
Accounting Policies [Abstract]    
Threshold period of delinquency 90 days  
Number of loans on non-accrual status | Loan 0 0
Percentage of senior mortgage loan transferred to third-party 100.00%  
Maximum insured amount of each cash account | $ $ 250,000 $ 250,000
v3.8.0.1
Loans Held for Investment - Additional Information (Details)
3 Months Ended
Mar. 31, 2018
USD ($)
Rating
Loan
Dec. 31, 2017
USD ($)
Rating
Loan
Accounts Notes And Loans Receivable [Line Items]    
Total loan commitment amount $ 4,150,187,000 $ 3,727,156,000
Unfunded loan commitments 530,545,000 529,040,000
Unaccreted discount $ 1,100,000 $ 2,000,000
Number of loans on non-accrual status | Loan 0 0
Reserve $ 0 $ 0
Weighted average risk rating | Rating 2.7 2.6
Moved from Two Risk Rating into One Risk Rating    
Accounts Notes And Loans Receivable [Line Items]    
Number of loans selected for risk rate changes | Loan 1  
Moved from Two Risk Rating into Three Risk Rating    
Accounts Notes And Loans Receivable [Line Items]    
Number of loans selected for risk rate changes | Loan 1  
German American Capital Corporation    
Accounts Notes And Loans Receivable [Line Items]    
Number of loans originated or acquired | Loan 7  
Total loan commitment amount $ 579,200,000  
Unpaid principal balance 516,700,000  
Unfunded loan commitments 62,500,000  
German American Capital Corporation | Non-recourse Senior Loan    
Accounts Notes And Loans Receivable [Line Items]    
Total loan commitment amount $ 81,500,000  
v3.8.0.1
Loans Held for Investment - Schedule of Loan Investment Portfolio (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Loans And Leases Receivable Disclosure [Line Items]    
Outstanding Principal, before allowance for loan losses $ 3,619,642 $ 3,198,116
Unamortized Premium (Discount), Loan Origination Fees net, before allowance for loan losses (22,432) (22,444)
Carrying Amount, before allowance for loan losses 3,597,210 3,175,672
Outstanding Principal, after allowance for loan losses 3,619,642 3,198,116
Unamortized Premium (Discount), Loan Origination Fees net, after allowance for loan losses (22,432) (22,444)
Carrying Amount, after allowance for loan losses 3,597,210 3,175,672
Senior Loans    
Loans And Leases Receivable Disclosure [Line Items]    
Outstanding Principal, before allowance for loan losses 3,561,696 3,122,670
Unamortized Premium (Discount), Loan Origination Fees net, before allowance for loan losses (22,257) (22,143)
Carrying Amount, before allowance for loan losses 3,539,439 3,100,527
Subordinated and Mezzanine Loans    
Loans And Leases Receivable Disclosure [Line Items]    
Outstanding Principal, before allowance for loan losses 57,946 75,446
Unamortized Premium (Discount), Loan Origination Fees net, before allowance for loan losses (175) (301)
Carrying Amount, before allowance for loan losses $ 57,771 $ 75,145
v3.8.0.1
Loans Held for Investment - Summary of Loan Portfolio Activity (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2018
USD ($)
Loans And Leases Receivable Disclosure [Abstract]  
Balance at December 31, 2017 $ 3,175,672
Loans originated 512,522
Additional fundings 60,972
Amortization of discount and origination fees 4,227
Collection of principal (156,183)
Balance at March 31, 2018 $ 3,597,210
v3.8.0.1
Loans Held for Investment - Summary of Carrying Values and Results of Internal Risk Rating Review Performed (Details)
$ in Thousands
Mar. 31, 2018
USD ($)
Rating
Dec. 31, 2017
USD ($)
Rating
Accounts Notes And Loans Receivable [Line Items]    
Carrying Value $ 3,597,210 $ 3,175,672
Weighted Average Risk Rating | Rating 2.7 2.6
Rating 1    
Accounts Notes And Loans Receivable [Line Items]    
Carrying Value $ 49,000  
Rating 2    
Accounts Notes And Loans Receivable [Line Items]    
Carrying Value 1,217,948 $ 1,318,816
Rating 3    
Accounts Notes And Loans Receivable [Line Items]    
Carrying Value 2,156,579 1,680,913
Rating 4    
Accounts Notes And Loans Receivable [Line Items]    
Carrying Value $ 173,683 $ 175,943
v3.8.0.1
Commercial Mortgage-Backed Securities - Additional Information (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2018
USD ($)
Investment
Mar. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
Investment
Schedule Of Available For Sale Securities [Line Items]      
Payments to acquire investments $ 63,654,000 $ 38,259,000  
Weighted average contractual maturity, Terms 19 years 9 months 18 days    
Commercial Mortgage-Backed Securities      
Schedule Of Available For Sale Securities [Line Items]      
Number of investments purchased | Investment 10    
Weighted average coupon rate 2.60%    
Payments to acquire investments $ 63,700,000    
Number of Investments | Investment 15   5
Other than temporary impairments on available-for-sale $ 0   $ 0
v3.8.0.1
Commercial Mortgage-Backed Securities - Available-for-Sale Commercial Mortgage-Backed Securities (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Schedule Of Available For Sale Securities [Line Items]    
Estimated Fair Value $ 149,044 $ 85,895
Commercial Mortgage-Backed Securities    
Schedule Of Available For Sale Securities [Line Items]    
Face Amount 148,534 85,661
Unamortized Premium (Discount) 758 268
Gross Unrealized Loss (248) (34)
Estimated Fair Value $ 149,044 $ 85,895
v3.8.0.1
Commercial Mortgage-Backed Securities - Available-for-Sale Commercial Mortgage-Backed Securities by Contractual Maturity (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Estimated Fair Value    
Total investment in commercial mortgage-backed securities, at amortized cost and estimated fair value $ 149,044 $ 85,895
Commercial Mortgage-Backed Securities    
Amortized Cost    
After one, within five years 36,700 36,700
After five years 112,593 49,229
Total investment in commercial mortgage-backed securities, at amortized cost and estimated fair value 149,293 85,929
Estimated Fair Value    
After one, within five years 36,872 36,872
After five years 112,172 49,023
Total investment in commercial mortgage-backed securities, at amortized cost and estimated fair value $ 149,044 $ 85,895
v3.8.0.1
Variable Interest Entities and Collateralized Loan Obligation - Additional Information (Details)
$ / shares in Units, $ in Thousands
3 Months Ended
Feb. 16, 2018
USD ($)
Aug. 23, 2017
USD ($)
Aug. 16, 2017
USD ($)
Mar. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
Feb. 14, 2018
USD ($)
$ / shares
Aug. 18, 2017
USD ($)
Loan
Dec. 29, 2014
USD ($)
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Loans held for investment, aggregate unpaid principal balance percentage       25.80%        
Amortization of deferred financing costs recorded to interest expense       $ 3,658 $ 2,576      
Collateralized Loan Obligation                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Principal amount of notes issued       745,904        
Amortization of deferred financing costs recorded to interest expense       3,400 $ 5,400      
German American Capital Corporation                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Percentage of interest in loans acquired               75.00%
Loans secured, face value               $ 2,400,000
Class A Senior Secured Note                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Unpaid principal balance of loan     $ 12,800          
Loss on sale of first mortgage loan participation interests     $ (200)          
Class A Senior Secured Note | CLO Issuer                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Unpaid principal balance of loan             $ 138,500  
Number of first mortgage loan participation interests sold | Loan             7  
Cash   $ 3,000            
Repayment of Class A Note   $ 118,000            
Securities                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Liquidation preference notional amount           $ 1,000,000    
TPG Real Estate Finance 2018-FL1 Issuer, Ltd. and TPG RE Finance Trust 2018-FL1 Co-Issuer, LLC                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Preferred shares par value per share | $ / shares           $ 0.001    
TPG Real Estate Finance 2018-FL1 Issuer, Ltd. and TPG RE Finance Trust 2018-FL1 Co-Issuer, LLC | Notes                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Principal amount of notes issued $ 820,500              
TPG Real Estate Finance 2018-FL1 Issuer, Ltd. and TPG RE Finance Trust 2018-FL1 Co-Issuer, LLC | Securities                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Variable interest entity retained ownership amount           $ 186,500    
Co-Issuer                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Principal amount of notes issued 745,900              
Mortgage Asset                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Principal amount of notes issued       $ 932,400        
Goldman Sachs Bank USA, Morgan Stanley Bank, N.A. and Wells Fargo Bank                
Variable Interest Entities and Collateralized Loan Obligation [Line Items]                
Repayments of lines of credit $ 670,300              
v3.8.0.1
Variable Interest Entities and Collateralized Loan Obligation - Summary of Variable Interest Entities Assets and Liabilities (Details) - Variable Interest Entity, Primary Beneficiary
$ in Thousands
Mar. 31, 2018
USD ($)
ASSETS  
Total Assets $ 937,459
LIABILITIES  
Total Liabilities (738,526)
Cash and Cash Equivalents  
ASSETS  
Total Assets 2,386
Accrued Interest Receivable  
ASSETS  
Total Assets 2,693
Loans Held for Investment  
ASSETS  
Total Assets 932,380
Accrued Interest Payable  
LIABILITIES  
Total Liabilities (969)
Accrued Expenses  
LIABILITIES  
Total Liabilities (124)
Collateralized Loan Obligation  
LIABILITIES  
Total Liabilities $ (737,433)
v3.8.0.1
Variable Interest Entities and Collateralized Loan Obligation - Schedule of Borrowings and Corresponding Collateral (Details)
$ in Thousands
Mar. 31, 2018
USD ($)
Debt Instrument [Line Items]  
Debt, Carrying Value $ (737,433) [1]
Collateralized Loan Obligation  
Debt Instrument [Line Items]  
Collateral (loans), Outstanding Principal 932,380
Collateral (loans), Carrying Value 932,380
Debt, Face Value (745,904)
Debt, Carrying Value $ (737,433)
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Summary of Notes Payable, Secured Revolving Repurchase Agreements, Senior Secured Credit Facility (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Debt Instrument [Line Items]    
Index Rate one-month LIBOR  
Repurchase Agreements    
Debt Instrument [Line Items]    
Commitment Amount $ 2,726,407 $ 2,726,942
Maximum Current Availability 1,176,657 891,141
Balance Outstanding 1,549,750 1,835,801
Collateral (loans), Outstanding Principal 2,115,463 2,762,214
Senior Secured Credit Facility    
Debt Instrument [Line Items]    
Commitment Amount 3,307,164 3,376,158
Maximum Current Availability 1,430,224 1,250,870
Balance Outstanding 1,876,940 2,125,288
Collateral (loans), Outstanding Principal 2,587,309 3,192,866
Notes Payable    
Debt Instrument [Line Items]    
Commitment Amount 330,757 399,216
Maximum Current Availability 93,167 109,729
Balance Outstanding 237,590 289,487
Collateral (loans), Outstanding Principal $ 359,846 $ 430,652
Debt Instrument, Interest Rate at 3.6% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   Dec. 09, 2019
Index Rate   1 Month Libor
Weighted Average Spread   2.00%
Interest Rate   3.60%
Commitment Amount   $ 150,000
Maximum Current Availability   78,600
Balance Outstanding   71,400
Collateral (loans), Outstanding Principal   $ 93,000
Bank of the Ozarks | Debt Instrument, Interest Rate at 6.2% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date Aug. 23, 2019  
Index Rate 1 Month Libor  
Weighted Average Spread 4.50%  
Interest Rate 6.20%  
Commitment Amount $ 92,400  
Maximum Current Availability 33,370  
Balance Outstanding 59,030  
Collateral (loans), Outstanding Principal $ 84,329  
Bank of the Ozarks | Debt Instrument, Interest Rate at 5.7% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date Aug. 31, 2018  
Index Rate 1 Month Libor  
Weighted Average Spread 4.00%  
Interest Rate 5.70%  
Commitment Amount $ 65,017  
Maximum Current Availability 12,762  
Balance Outstanding 52,255  
Collateral (loans), Outstanding Principal $ 74,651  
Bank of the Ozarks | Debt Instrument, Interest Rate at 6.4% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date May 22, 2018  
Index Rate 1 Month Libor  
Weighted Average Spread 4.80%  
Interest Rate 6.40%  
Commitment Amount $ 26,417  
Maximum Current Availability 17,815  
Balance Outstanding 8,602  
Collateral (loans), Outstanding Principal $ 18,123  
Bank of the Ozarks | Debt Instrument, Interest Rate at 4.5% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   Aug. 23, 2019
Index Rate   1 Month Libor
Weighted Average Spread   4.50%
Interest Rate   5.90%
Commitment Amount   $ 92,400
Maximum Current Availability   43,979
Balance Outstanding   48,421
Collateral (loans), Outstanding Principal   $ 69,172
Bank of the Ozarks | Debt Instrument, Interest Rate at 5.4% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   Aug. 31, 2018
Index Rate   1 Month Libor
Weighted Average Spread   4.00%
Interest Rate   5.40%
Commitment Amount   $ 68,600
Maximum Current Availability   14,151
Balance Outstanding   54,449
Collateral (loans), Outstanding Principal   $ 77,784
Bank of the Ozarks | Debt Instrument, Interest Rate at 6.1% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   May 22, 2018
Index Rate   1 Month Libor
Weighted Average Spread   4.80%
Interest Rate   6.10%
Commitment Amount   $ 48,750
Maximum Current Availability   17,479
Balance Outstanding   31,271
Collateral (loans), Outstanding Principal   $ 48,109
Deutsche Bank | Debt Instrument, Interest Rate at 5.2% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date Sep. 25, 2019  
Index Rate 1 Month Libor  
Weighted Average Spread 3.50%  
Interest Rate 5.20%  
Commitment Amount $ 64,779  
Maximum Current Availability 12,817  
Balance Outstanding 51,962  
Collateral (loans), Outstanding Principal $ 86,603  
Deutsche Bank | Debt Instrument, Interest Rate at 4.9% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date Jun. 29, 2018 Sep. 25, 2019
Index Rate 1 Month Libor 1 Month Libor
Weighted Average Spread 3.30% 3.50%
Interest Rate 4.90% 4.90%
Commitment Amount $ 49,644 $ 64,779
Maximum Current Availability 16,403 15,895
Balance Outstanding 33,241 48,884
Collateral (loans), Outstanding Principal $ 51,140 $ 81,473
Deutsche Bank | Debt Instrument, Interest Rate at 4.6% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   Jun. 29, 2018
Index Rate   1 Month Libor
Weighted Average Spread   3.30%
Interest Rate   4.60%
Commitment Amount   $ 49,644
Maximum Current Availability   18,224
Balance Outstanding   31,420
Collateral (loans), Outstanding Principal   $ 48,339
Deutsche Bank | Debt Instrument, Interest Rate at 5.0% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   Dec. 09, 2018
Index Rate   1 Month Libor
Weighted Average Spread   3.70%
Interest Rate   5.00%
Commitment Amount   $ 42,543
Maximum Current Availability   1
Balance Outstanding   42,542
Collateral (loans), Outstanding Principal   $ 60,775
BMO Harris Bank | Debt Instrument, Interest Rate at 4.3% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date Apr. 09, 2020  
Index Rate 1 Month Libor  
Weighted Average Spread 2.70%  
Interest Rate 4.30%  
Commitment Amount $ 32,500  
Balance Outstanding 32,500  
Collateral (loans), Outstanding Principal $ 45,000  
BMO Harris Bank | Debt Instrument, Interest Rate at 4.0% | Notes Payable    
Debt Instrument [Line Items]    
Maturity Date   Apr. 09, 2020
Index Rate   1 Month Libor
Weighted Average Spread   2.70%
Interest Rate   4.00%
Commitment Amount   $ 32,500
Balance Outstanding   32,500
Collateral (loans), Outstanding Principal   $ 45,000
Goldman Sachs | Debt Instrument, Interest Rate at 3.9% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date Aug. 19, 2018  
Index Rate 1 Month Libor  
Weighted Average Spread 2.10%  
Interest Rate 3.90%  
Commitment Amount $ 750,000  
Maximum Current Availability 277,080  
Balance Outstanding 472,920  
Collateral (loans), Outstanding Principal $ 656,159  
Goldman Sachs | Debt Instrument, Interest Rate at 2.1% | CMBS | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date Jun. 01, 2018  
Index Rate 3 Month Libor  
Interest Rate 2.00%  
Commitment Amount $ 100,000  
Maximum Current Availability 64,782  
Balance Outstanding 35,218  
Collateral (loans), Outstanding Principal $ 39,127  
Goldman Sachs | Debt Instrument, Interest Rate at 3.6% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   Aug. 19, 2018
Index Rate   1 Month Libor
Weighted Average Spread   2.20%
Interest Rate   3.60%
Commitment Amount   $ 750,000
Maximum Current Availability   183,253
Balance Outstanding   566,747
Collateral (loans), Outstanding Principal   $ 890,736
Goldman Sachs | Debt Instrument, Interest Rate at 1.6% | CMBS | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   Mar. 02, 2018
Index Rate   3 Month Libor
Weighted Average Spread   0.10%
Interest Rate   1.60%
Commitment Amount   $ 100,000
Maximum Current Availability   64,615
Balance Outstanding   35,385
Collateral (loans), Outstanding Principal   $ 39,332
Wells Fargo | Debt Instrument, Interest Rate at 3.9% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date May 25, 2019  
Index Rate 1 Month Libor  
Weighted Average Spread 2.10%  
Interest Rate 3.90%  
Commitment Amount $ 750,000  
Maximum Current Availability 320,217  
Balance Outstanding 429,783  
Collateral (loans), Outstanding Principal $ 572,996  
Wells Fargo | Debt Instrument, Interest Rate at 3.6% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   May 25, 2019
Index Rate   1 Month Libor
Weighted Average Spread   2.10%
Interest Rate   3.60%
Commitment Amount   $ 750,000
Maximum Current Availability   232,462
Balance Outstanding   517,538
Collateral (loans), Outstanding Principal   $ 814,886
JP Morgan | Debt Instrument, Interest Rate at 4.2% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date Aug. 20, 2018  
Index Rate 1 Month Libor  
Weighted Average Spread 2.50%  
Interest Rate 4.20%  
Commitment Amount $ 376,407  
Maximum Current Availability 108,783  
Balance Outstanding 267,624  
Collateral (loans), Outstanding Principal $ 381,176  
JP Morgan | Debt Instrument, Interest Rate at 4.0% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   Aug. 20, 2018
Index Rate   1 Month Libor
Weighted Average Spread   2.50%
Interest Rate   4.00%
Commitment Amount   $ 376,942
Maximum Current Availability   120,014
Balance Outstanding   256,928
Collateral (loans), Outstanding Principal   $ 382,135
Morgan Stanley | Debt Instrument, Interest Rate at 3.9% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   May 04, 2019
Index Rate   1 Month Libor
Weighted Average Spread   2.40%
Interest Rate   3.90%
Commitment Amount   $ 500,000
Maximum Current Availability   120,002
Balance Outstanding   379,998
Collateral (loans), Outstanding Principal   $ 533,707
Morgan Stanley | Debt Instrument, Interest Rate at 4.2% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date May 04, 2019  
Index Rate 1 Month Libor  
Weighted Average Spread 2.40%  
Interest Rate 4.20%  
Commitment Amount $ 500,000  
Maximum Current Availability 234,904  
Balance Outstanding 265,096  
Collateral (loans), Outstanding Principal $ 364,587  
US Bank | Debt Instrument, Interest Rate at 4.0% | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date Dec. 09, 2019  
Index Rate 1 Month Libor  
Weighted Average Spread 2.00%  
Interest Rate 4.00%  
Commitment Amount $ 150,000  
Maximum Current Availability 78,600  
Balance Outstanding 71,400  
Collateral (loans), Outstanding Principal $ 93,000  
Royal Bank of Canada | Debt Instrument, Interest Rate at 3.1% | CMBS | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date Jun. 20, 2018  
Index Rate 3 Month Libor  
Weighted Average Spread 1.00%  
Interest Rate 3.20%  
Commitment Amount $ 100,000  
Maximum Current Availability 92,291  
Balance Outstanding 7,709  
Collateral (loans), Outstanding Principal $ 8,418  
Royal Bank of Canada | Debt Instrument, Interest Rate at 2.6% | CMBS | Repurchase Agreements    
Debt Instrument [Line Items]    
Maturity Date   Mar. 20, 2018
Index Rate   3 Month Libor
Weighted Average Spread   1.00%
Interest Rate   2.60%
Commitment Amount   $ 100,000
Maximum Current Availability   92,195
Balance Outstanding   7,805
Collateral (loans), Outstanding Principal   $ 8,418
Bank of America | Senior Secured Credit Facility    
Debt Instrument [Line Items]    
Maturity Date Sep. 29, 2020 Sep. 29, 2020
Index Rate 1 Month Libor 1 Month Libor
Weighted Average Spread 2.50%  
Interest Rate 4.40%  
Commitment Amount $ 250,000 $ 250,000
Maximum Current Availability 160,400 250,000
Balance Outstanding 89,600 $ 0
Collateral (loans), Outstanding Principal $ 112,000  
v3.8.0.1
Summary of Notes Payable, Secured Revolving Repurchase Agreements, Senior Secured Credit Facility (Parenthetical) (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Repurchase Agreements, Senior Secured Credit Facility and Note Payable    
Debt Instrument [Line Items]    
Recourse guarantee percentage 25.00% 25.00%
Repurchase Agreements    
Debt Instrument [Line Items]    
Recourse guarantee percentage 100.00% 100.00%
v3.8.0.1
Secured Revolving Repurchase Agreements, Senior Secured Credit Facility and Notes Payable - Additional Information (Details)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Loan
Mar. 31, 2018
USD ($)
Loan
Agreement
Sep. 30, 2017
Loan
Dec. 31, 2017
USD ($)
Loan
Agreement
Senior Secured Credit Facility        
Debt Instrument [Line Items]        
Balance Outstanding   $ 1,876,940,000   $ 2,125,288,000
Repurchase Agreements        
Debt Instrument [Line Items]        
Recourse guarantee percentage   100.00%   100.00%
Balance Outstanding   $ 1,549,750,000   $ 1,835,801,000
Repurchase Agreements | CMBS        
Debt Instrument [Line Items]        
Number of repurchase agreements | Agreement   2   2
Repurchase Agreements | Mortgage-backed Securities        
Debt Instrument [Line Items]        
Number of repurchase agreements | Agreement   3   3
Bank of America | Senior Secured Credit Facility        
Debt Instrument [Line Items]        
Credit agreement initiation date     Dec. 31, 2017  
Line of credit facility, maximum borrowing capacity       $ 250,000,000
Line of credit facility, maximum borrowing capacity subject to condition       $ 500,000,000
Line of credit facility, extended maturity       2022-09
Balance Outstanding   $ 89,600,000   $ 0
Holdco | Repurchase Agreements | CMBS        
Debt Instrument [Line Items]        
Recourse guarantee percentage   100.00%   100.00%
Holdco | Repurchase Agreements | Mortgage-backed Securities        
Debt Instrument [Line Items]        
Recourse guarantee percentage   100.00%   100.00%
Holdco | Bank of America | Senior Secured Credit Facility        
Debt Instrument [Line Items]        
Recourse guarantee percentage       25.00%
Notes Payable        
Debt Instrument [Line Items]        
Number of financing agreements | Agreement   6   7
Number of loans held for investment | Loan   6   7
Balance Outstanding   $ 237,590,000   $ 289,487,000
Notes Payable | Holdco        
Debt Instrument [Line Items]        
Number of recourse loans | Loan 1   1  
Percentage of recourse loans 25.00%      
Notes Payable | Holdco | BMO Harris Bank        
Debt Instrument [Line Items]        
Guaranteed capped rate of outstanding obligations   25.00%    
v3.8.0.1
Summary of Repurchase Agreements Secured by Commercial Mortgage Loans, Long - term Borrowings, and Counterparty Concentration (Details) - Commercial Mortgage Loans - Long-term Borrowings - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 2,526,407 $ 2,526,942
UPB of Collateral 2,067,918 2,714,464
Carrying Value of Collateral 2,059,659 2,705,661
Amounts Payable under Repurchase Agreements 1,509,935 1,796,014
Net Counterparty Exposure $ 549,724 $ 909,647
Days to Extended Maturity 878 days 960 days
Goldman Sachs Bank    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 750,000 $ 750,000
UPB of Collateral 656,159 890,736
Carrying Value of Collateral 651,976 887,667
Amounts Payable under Repurchase Agreements 474,110 568,012
Net Counterparty Exposure $ 177,866 $ 319,655
Percent of Stockholders' Equity 14.90% 26.60%
Days to Extended Maturity 506 days 596 days
Wells Fargo Bank    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 750,000 $ 750,000
UPB of Collateral 572,996 814,886
Carrying Value of Collateral 569,711 811,257
Amounts Payable under Repurchase Agreements 430,524 518,353
Net Counterparty Exposure $ 139,187 $ 292,904
Percent of Stockholders' Equity 11.70% 24.40%
Days to Extended Maturity 1151 days 1241 days
Morgan Stanley Bank    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 500,000 $ 500,000
UPB of Collateral 364,587 533,707
Carrying Value of Collateral 363,339 531,747
Amounts Payable under Repurchase Agreements 265,593 380,592
Net Counterparty Exposure $ 97,746 $ 151,155
Percent of Stockholders' Equity 8.20% 12.60%
JP Morgan Chase Bank    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 376,407 $ 376,942
UPB of Collateral 381,176 382,135
Carrying Value of Collateral 381,143 382,542
Amounts Payable under Repurchase Agreements 267,730 257,484
Net Counterparty Exposure $ 113,413 $ 125,058
Percent of Stockholders' Equity 9.50% 10.40%
Days to Extended Maturity 873 days 963 days
US Bank    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 150,000 $ 150,000
UPB of Collateral 93,000 93,000
Carrying Value of Collateral 93,490 92,448
Amounts Payable under Repurchase Agreements 71,978 71,573
Net Counterparty Exposure $ 21,512 $ 20,875
Percent of Stockholders' Equity 1.80% 1.70%
Days to Extended Maturity 1714 days 1804 days
v3.8.0.1
Summary of Repurchase Agreements Secured by Commercial Mortgage Loans, Long - term Borrowings, and Counterparty Concentration (Parenthetical) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Repurchase Agreement Counterparty [Line Items]    
Interest receivable [1] $ 18,769 $ 16,861
Accrued Interest Payable [1] 5,630 5,385
Commercial Mortgage Loans | Long-term Borrowings    
Repurchase Agreement Counterparty [Line Items]    
Interest receivable 11,000 11,600
Premium, discount and origination fees 19,300 20,400
Accrued Interest Payable 3,100 3,400
Unamortized deferred financing fees $ 5,500 $ 8,700
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Summary of Repurchase Agreements Secured by CMBS, Short-term Borrowings, and Counterparty Concentration (Details) - Short-term Debt - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 2,726,407 $ 2,726,942
UPB of Collateral 2,115,463 2,762,214
Carrying Value of Collateral 2,107,203 2,753,549
Amounts Payable under Repurchase Agreements 1,553,012 1,839,319
Net Counterparty Exposure $ 554,191 $ 914,230
Days to Extended Maturity 851 days 933 days
CMBS    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 200,000 $ 200,000
UPB of Collateral 47,545 47,750
Carrying Value of Collateral 47,544 47,888
Amounts Payable under Repurchase Agreements 43,077 43,305
Net Counterparty Exposure $ 4,467 $ 4,583
Days to Extended Maturity 65 days 64 days
Goldman Sachs | CMBS    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 100,000 $ 100,000
UPB of Collateral 39,127 39,332
Carrying Value of Collateral 38,951 39,213
Amounts Payable under Repurchase Agreements 35,308 35,426
Net Counterparty Exposure $ 3,643 $ 3,787
Percent of Stockholders' Equity 0.30% 0.30%
Days to Extended Maturity 62 days 61 days
Royal Bank of Canada | CMBS    
Repurchase Agreement Counterparty [Line Items]    
Commitment Amount $ 100,000 $ 100,000
UPB of Collateral 8,418 8,418
Carrying Value of Collateral 8,593 8,675
Amounts Payable under Repurchase Agreements 7,769 7,879
Net Counterparty Exposure $ 824 $ 796
Percent of Stockholders' Equity 0.10% 0.10%
Days to Extended Maturity 81 days 79 days
v3.8.0.1
Summary of Repurchase Agreements Secured by CMBS, Short-term Borrowings, and Counterparty Concentration (Parenthetical) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Repurchase Agreement Counterparty [Line Items]    
Accrued Interest Receivable [1] $ 18,769 $ 16,861
Accrued Interest Payable [1] 5,630 5,385
Short-term Debt    
Repurchase Agreement Counterparty [Line Items]    
Accrued Interest Receivable 100 100
Premium, discount and origination fees 100  
Accrued Interest Payable $ 200 $ 100
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Senior Secured Credit Facility (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Debt Instrument [Line Items]    
Index Rate one-month LIBOR  
Senior Secured Credit Facility    
Debt Instrument [Line Items]    
Commitment Amount $ 3,307,164 $ 3,376,158
Maximum Current Availability 1,430,224 1,250,870
Balance Outstanding $ 1,876,940 $ 2,125,288
Bank of America | Senior Secured Credit Facility    
Debt Instrument [Line Items]    
Maturity Date Sep. 29, 2020 Sep. 29, 2020
Index Rate 1 Month Libor 1 Month Libor
Weighted Average Spread 2.50%  
Interest Rate 4.40%  
Commitment Amount $ 250,000 $ 250,000
Maximum Current Availability 160,400 250,000
Balance Outstanding $ 89,600 $ 0
Bank of America | Debt Instrument, Interest Rate at 4.4% | Senior Secured Credit Facility    
Debt Instrument [Line Items]    
Maturity Date Sep. 29, 2020  
Index Rate 1 Month Libor  
Weighted Average Spread 2.50%  
Interest Rate 4.40%  
Commitment Amount $ 250,000,000  
Maximum Current Availability 160,400,000  
Balance Outstanding $ 89,600,000  
v3.8.0.1
Schedule of Maturities - Schedule of Future Principal Payments (Details)
$ in Thousands
Mar. 31, 2018
USD ($)
Collateralized Loan Obligation  
Debt Instrument [Line Items]  
2018 $ 63,680
2019 427,875
2020 201,337
2021 53,012
Total 745,904
Senior Secured Credit Facility  
Debt Instrument [Line Items]  
2020 89,600
Total 89,600
Repurchase Agreements  
Debt Instrument [Line Items]  
2018 826,450
2019 723,300
Total 1,549,750
Notes Payable  
Debt Instrument [Line Items]  
2018 94,099
2019 110,991
2020 32,500
Total $ 237,590
v3.8.0.1
Fair Value Measurements - Additional Information (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Fair Value Disclosures [Abstract]    
Money market funds $ 3,500,000  
Threshold period of delinquency 90 days  
Market spread one-month LIBOR  
Transfers of financial assets or liabilities with in fair value hierarchy $ 0  
Estimated fair value of loans held for investment $ 3,600,000,000 $ 3,200,000,000
Weighted average gross spread percentage 4.50% 4.80%
Weighted average maturity period 3 years 8 months 12 days 3 years 7 months 6 days
v3.8.0.1
Fair Value Measurements - Summary of Financial Assets and Liabilities Not Carried at Fair Value On Recurring Basis (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Carrying Value | Loans Held for Investment    
Financial Assets    
Financial Assets, Nonrecurring $ 3,597,210 $ 3,175,672
Carrying Value | Collateralized Loan Obligation    
Financial Liabilities    
Collateralized Loan Obligation (TRTX 2018-FL1) 737,433  
Carrying Value | Secured Financing Arrangements    
Financial Liabilities    
Collateralized Loan Obligation (TRTX 2018-FL1) 1,868,195 2,114,990
Estimate of Fair Value Measurement | Level III | Loans Held for Investment    
Financial Assets    
Financial Assets, Nonrecurring 3,626,659 3,202,150
Estimate of Fair Value Measurement | Level III | Collateralized Loan Obligation    
Financial Liabilities    
Collateralized Loan Obligation (TRTX 2018-FL1) 737,433  
Estimate of Fair Value Measurement | Secured Financing Arrangements | Level III    
Financial Liabilities    
Collateralized Loan Obligation (TRTX 2018-FL1) $ 1,868,195 $ 2,114,990
v3.8.0.1
Income Taxes - Additional Information (Details) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Income Tax [Line Items]      
Deferred tax asset $ 0   $ 0
Deferred tax liabilities 0   0
Reserve for uncertain income tax positions 0   $ 0
Interest for underpayment of income taxes 0 $ 0  
Penalties for underpayment of income taxes $ 0 $ 0  
Effective income tax rate 0.85% 0.66%  
TRS      
Income Tax [Line Items]      
Equity interest percentage by parent 100.00%   100.00%
Deferred tax asset $ 0   $ 0
Deferred tax liabilities 0   $ 0
Current portion of income tax expense $ 200,000 $ 200,000  
v3.8.0.1
Related Party Transactions - Additional Information (Details) - USD ($)
3 Months Ended 12 Months Ended
Jul. 25, 2017
Dec. 15, 2014
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Related Party Transaction [Line Items]          
Management fees, incentive management fees, and collateral management fees payable [1]     $ 5,875,000 $ 5,227,000  
Termination fee, description     A termination fee will be payable to the Manager upon termination of the Management Agreement by the Company absent a cause event. The termination fee would also be payable to the Manager upon termination of the Management Agreement by the Manager if the Company materially breaches the Management Agreement. The termination fee is equal to three times the sum of (x) the average annual base management fee and (y) the average annual incentive compensation earned by the Manager, in each case during the 24-month period immediately preceding the most recently completed calendar quarter prior to the date of termination or, if such termination occurs prior to July 25, 2019, and such termination fee is payable, the base management fees and the incentive compensation will be annualized for the period from July 25, 2017 to July 25, 2019 based on such fees actually received by the Manager during such period    
Post-IPO Management Agreement          
Related Party Transaction [Line Items]          
Description of management and incentive management fee calculation     For the three months ended March 31, 2018, the management fee and incentive management fee were calculated under the Management Agreement.    
Incentive management fee, description     The Manager is entitled to incentive compensation which is calculated and payable in cash with respect to each calendar quarter following the completion of the Company’s initial public offering (or part thereof that the Management Agreement is in effect) in arrears in an amount, not less than zero, equal to the difference between: (1) the product of (a) 20% and (b) the difference between (i) the Company’s Core Earnings for the most recent 12-month period (or such lesser number of completed calendar quarters, if applicable), including the calendar quarter (or part thereof) for which the calculation of incentive compensation is being made (the “applicable period”), and (ii) the product of (A) the Company’s Equity in the most recent 12-month period (or such lesser number of completed calendar quarters, if applicable), including the applicable period, and (B) 7% per annum; and (2) the sum of any incentive compensation paid to the Manager with respect to the first three calendar quarters of the most recent 12-month period (or such lesser number of completed calendar quarters preceding the applicable period, if applicable). No incentive compensation is payable to the Manager with respect to any calendar quarter unless Core Earnings for the 12 most recently completed calendar quarters (or such lesser number of completed calendar quarters following the completion of the Company’s initial public offering) is greater than zero    
Incentive management fee percentage of Core Earnings less seven percent of stockholders equity 20.00%        
Percentage multiplied by stockholders equity included in incentive management fee 7.00%        
Percentage of annual base management fee 1.50%        
Percentage of quarterly base management fee 0.375%        
Net proceeds from issuances of outstanding common stock and Class A common stock     $ 1,000,000,000    
Amount incurred and reimbursable     $ 300,000 0  
Post-IPO Management Agreement | Minimum          
Related Party Transaction [Line Items]          
Management fee payable per annum $ 250,000        
Management fee payable per quarter $ 62,500        
Pre-IPO Management Agreement          
Related Party Transaction [Line Items]          
Description of management and incentive management fee calculation     For the three months ended March 31, 2017, the management fee and incentive management fee were calculated under the pre-IPO Management Agreement.    
Incentive management fee, description     Manager was entitled to an incentive management fee each calendar quarter in arrears in an amount, not less than zero, equal to (I) the product of (i) 16% and (ii) the positive sum, if any, remaining after (A) Core Earnings of the Company for the previous 12 month period were reduced by (B) the product of (1) the average of the Company’s stockholders’ equity as of the end of each calendar quarter during such previous 12 month period, and (2) 7% per annum, minus (II) the sum of any incentive management fee paid to the Manager with respect to the first three calendar quarters of such previous 12 month period; provided, however, that no incentive management fee was payable with respect to any calendar quarter unless Core Earnings for the 12 most recently completed calendar quarters in the aggregate was greater than zero.    
Incentive management fee percentage of Core Earnings less seven percent of stockholders equity     16.00%    
Percentage multiplied by stockholders equity included in incentive management fee     7.00%    
Percentage of annual base management fee   1.25%      
Pre-IPO Management Agreement | 2014 Collateralized Loan Obligation          
Related Party Transaction [Line Items]          
Percentage of collateral management fee   0.075%      
Aggregate par amount of loans         $ 675,000,000
Pre-IPO and Post-IPO Management Agreement          
Related Party Transaction [Line Items]          
Management fees, incentive management fees, and collateral management fees payable     $ 5,600,000 $ 5,200,000  
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Related Party Transactions - Summary of Management Agreement Fees Incurred and Paid Related to Pre-IPO and Post-IPO Management Agreements and Collateral Management Agreement (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Post-IPO Management Agreement    
Related Party Transaction [Line Items]    
Management Agreement and Collateral Management fees incurred $ 5,630  
Management Agreement and Collateral Management fees paid $ 5,232  
Pre-IPO Management Agreement    
Related Party Transaction [Line Items]    
Management Agreement and Collateral Management fees incurred   $ 4,299
Management Agreement and Collateral Management fees paid   $ 3,065
v3.8.0.1
Earnings per Share - Additional Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Jul. 03, 2017
Mar. 31, 2018
Mar. 31, 2017
Earnings Per Share [Abstract]      
Dividends declared   $ 30 $ 0
Undistributed net income attributable to common stockholders   $ 30 $ 0
Dividend payable declared date Jul. 03, 2017 Jul. 03, 2017  
Dividend payable date Jul. 25, 2017 Jul. 25, 2017  
v3.8.0.1
Earnings per Share - Schedule of Calculation of Basic and Diluted Earnings per Common Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Earnings Per Share [Abstract]    
Net Income Attributable to Common Stockholders $ 25,111 $ 23,475
Weighted-Average Common Shares Outstanding, Basic and Diluted 60,393,818 48,446,028
Per Common Share Amount, Basic and Diluted $ 0.42 $ 0.48
v3.8.0.1
Share-based Incentive Plan - Additional Information (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2018
USD ($)
shares
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Share-based compensation expense | $ $ 177
2017 Equity Incentive Plan  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Number of shares authorized under the plan | shares 4,600,463
Percentage of issued and outstanding ordinary shares authorized for issuance under plan 7.50%
Number of shares awarded for grant | shares 0
Share vesting installment period 3 years
Total unrecognized compensation cost relating to unvested share-based compensation arrangements | $ $ 1,300
Unrecognized compensation cost, recognition period 3 years 3 months
Share-based compensation expense | $ $ 200
2017 Equity Incentive Plan | Common Stock  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Shares of common stock outstanding | shares 77,418
v3.8.0.1
Stockholders' Equity - Additional Information (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Mar. 19, 2018
Jul. 03, 2017
Apr. 25, 2017
Mar. 31, 2018
Feb. 28, 2018
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Aug. 21, 2017
Class Of Stock [Line Items]                  
Dividend payable declared date   Jul. 03, 2017       Jul. 03, 2017      
Dividend payable date   Jul. 25, 2017       Jul. 25, 2017      
Unpaid dividends $ 25,300     $ 25,307 [1]   $ 25,307 [1] $ 21,281 $ 23,068 [1]  
Dividends     $ 21,300            
Redeemed outstanding shares           $ (125)      
Preferred stock, shares outstanding       0   0   125  
Other comprehensive (loss) income           $ (214) $ 1,232    
Goldman Sachs & Co. LLC                  
Class Of Stock [Line Items]                  
Number of common shares issued                 35,000,000
Description on purchase plan agreement           pursuant to which Goldman Sachs & Co. LLC, as our agent, will buy in the open market up to $35.0 million in shares of our common stock in the aggregate during the period beginning on or about August 21, 2017 and ending 12 months thereafter or, if sooner, the date on which all the capital committed to the 10b5-1 Purchase Plan has been exhausted.      
Stock repurchased during period, shares       1.2   400,000      
Average price of repurchased shares       $ 19.28   $ 18.83      
Stock repurchased during period, value       $ 22,500   $ 8,400      
Stock repurchase program, remaining repurchase amount       $ 12,500   $ 12,500      
Class A Common Stock                  
Class Of Stock [Line Items]                  
Number of common shares issued   230,815              
Dividend declared per share $ 0.42           $ 0.44    
Series A Preferred Stock                  
Class Of Stock [Line Items]                  
Dividend rate             12.50%    
Preferred stock, liquidation preference per annum             $ 1    
Redeemed outstanding shares         $ 100        
Preferred stock, shares outstanding               125  
Common Stock And Class A Common Stock                  
Class Of Stock [Line Items]                  
Dividend payable declared date             Mar. 31, 2017    
Dividend payable date Apr. 25, 2018           Apr. 25, 2017    
Dividend record date Mar. 29, 2018                
Common Stock                  
Class Of Stock [Line Items]                  
Number of common shares issued   9,224,268              
Dividend declared per share $ 0.42           $ 0.44    
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details
v3.8.0.1
Commitments and Contingencies - Additional Information (Detail) - USD ($)
$ in Millions
Mar. 31, 2018
Dec. 31, 2017
Commitments And Contingencies Disclosure [Abstract]    
Unfunded commitments related to loans held for investment $ 530.5 $ 529.0
v3.8.0.1
Concentration of Credit Risk - Summary of Loan Portfolio by Property Type (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 4,150,187 $ 3,727,156
Unfunded Commitment $ 530,545 $ 529,040
% of Loan Commitment 100.00% 100.00%
Loan UPB $ 3,619,642 $ 3,198,116
% of Loan UPB 100.00% 100.00%
Condominium    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 541,260 $ 679,779
Unfunded Commitment $ 136,377 $ 166,358
% of Loan Commitment 13.00% 18.20%
Loan UPB $ 404,883 $ 513,421
% of Loan UPB 11.20% 16.10%
Multifamily    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 961,175 $ 813,775
Unfunded Commitment $ 74,921 $ 75,509
% of Loan Commitment 23.20% 21.80%
Loan UPB $ 886,254 $ 738,266
% of Loan UPB 24.50% 23.10%
Office    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 1,139,065 $ 836,826
Unfunded Commitment $ 198,708 $ 160,450
% of Loan Commitment 27.50% 22.50%
Loan UPB $ 940,357 $ 676,376
% of Loan UPB 26.00% 21.10%
Hotel    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 693,569 $ 693,569
Unfunded Commitment $ 23,071 $ 27,980
% of Loan Commitment 16.70% 18.60%
Loan UPB $ 670,498 $ 665,589
% of Loan UPB 18.50% 20.80%
Mixed Use    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 543,500 $ 431,500
Unfunded Commitment $ 55,968 $ 57,243
% of Loan Commitment 13.10% 11.60%
Loan UPB $ 487,532 $ 374,257
% of Loan UPB 13.50% 11.70%
Retail    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 194,980 $ 195,012
Unfunded Commitment $ 41,500 $ 41,500
% of Loan Commitment 4.70% 5.20%
Loan UPB $ 153,480 $ 153,512
% of Loan UPB 4.20% 4.80%
Industrial    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 66,500 $ 66,500
% of Loan Commitment 1.60% 1.80%
Loan UPB $ 66,500 $ 66,500
% of Loan UPB 1.80% 2.10%
Other    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 10,138 $ 10,195
% of Loan Commitment 0.20% 0.30%
Loan UPB $ 10,138 $ 10,195
% of Loan UPB 0.30% 0.30%
v3.8.0.1
Concentration of Credit Risk - Summary of Geographic Composition of Loans Held for Investment Based on Current UPB and Loan Commitment (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 4,150,187 $ 3,727,156
Unfunded Commitment $ 530,545 $ 529,040
% Loan Commitment 100.00% 100.00%
Loan UPB $ 3,619,642 $ 3,198,116
% Loan UPB 100.00% 100.00%
East    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 1,892,296 $ 1,600,619
Unfunded Commitment $ 186,007 $ 167,447
% Loan Commitment 45.50% 42.90%
Loan UPB $ 1,706,289 $ 1,433,172
% Loan UPB 47.00% 44.80%
South    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 1,124,791 $ 1,147,510
Unfunded Commitment $ 250,399 $ 278,890
% Loan Commitment 27.10% 30.80%
Loan UPB $ 874,392 $ 868,620
% Loan UPB 24.20% 27.20%
West    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 716,228 $ 674,123
Unfunded Commitment $ 80,492 $ 67,746
% Loan Commitment 17.30% 18.10%
Loan UPB $ 635,736 $ 606,377
% Loan UPB 17.60% 19.00%
Midwest    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 367,872 $ 255,904
Unfunded Commitment $ 13,647 $ 14,957
% Loan Commitment 8.90% 6.90%
Loan UPB $ 354,225 $ 240,947
% Loan UPB 9.80% 7.50%
Various    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 49,000 $ 49,000
% Loan Commitment 1.20% 1.30%
Loan UPB $ 49,000 $ 49,000
% Loan UPB 1.40% 1.50%
v3.8.0.1
Concentration of Credit Risk - Summary of Loan Portfolio by Loan Category Type (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 4,150,187 $ 3,727,156
Unfunded Commitment $ 530,545 $ 529,040
% Loan Commitment 100.00% 100.00%
Loan UPB $ 3,619,642 $ 3,198,116
% Loan UPB 100.00% 100.00%
Bridge    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 2,323,007 $ 1,927,488
Unfunded Commitment $ 185,515 $ 176,316
% Loan Commitment 56.00% 51.70%
Loan UPB $ 2,137,492 $ 1,751,172
% Loan UPB 59.00% 54.70%
Moderate Transitional    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 810,693 $ 723,075
Unfunded Commitment $ 147,399 $ 132,483
% Loan Commitment 19.50% 19.40%
Loan UPB $ 663,294 $ 590,592
% Loan UPB 18.30% 18.50%
Construction    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 466,362 $ 609,468
Unfunded Commitment $ 135,017 $ 166,358
% Loan Commitment 11.20% 16.40%
Loan UPB $ 331,345 $ 443,110
% Loan UPB 9.20% 13.90%
Light Transitional    
Loans And Leases Receivable Disclosure [Line Items]    
Loan Commitment $ 550,125 $ 467,125
Unfunded Commitment $ 62,614 $ 53,883
% Loan Commitment 13.30% 12.50%
Loan UPB $ 487,511 $ 413,242
% Loan UPB 13.50% 12.90%
v3.8.0.1
Subsequent Events - Additional Information (Details)
1 Months Ended 3 Months Ended
Apr. 25, 2018
USD ($)
$ / shares
Jul. 03, 2017
May 07, 2018
USD ($)
Loan
shares
Mar. 31, 2018
USD ($)
Mar. 19, 2018
USD ($)
$ / shares
Dec. 31, 2017
USD ($)
[1]
Mar. 31, 2017
USD ($)
$ / shares
Subsequent Event [Line Items]              
Dividend payable date   Jul. 25, 2017   Jul. 25, 2017      
Dividends Payable       $ 25,307,000 [1] $ 25,300,000 $ 23,068,000 $ 21,281,000
Common Stock              
Subsequent Event [Line Items]              
Dividend amount per share | $ / shares         $ 0.42   $ 0.44
Subsequent Events              
Subsequent Event [Line Items]              
Common stock, shares repurchased | shares     0        
Number of first mortgage loans originated | Loan     5        
Principal amount of notes issued     $ 450,000,000        
Subsequent Events | Common Stock              
Subsequent Event [Line Items]              
Dividend payable date Apr. 25, 2018            
Dividend record date Mar. 29, 2018            
Dividend amount per share | $ / shares $ 0.42            
Dividends Payable $ 25,300,000            
[1] At December 31, 2017, there were no VIE assets or liabilities recorded in the Company’s Total Assets and Total Liabilities. The Company’s consolidated Total Assets and Total Liabilities at March 31, 2018 include VIE assets and liabilities of $937.5 million and $738.5 million, respectively. These assets can be used only to satisfy obligations of the VIE, and creditors of the VIE have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details