Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The company maintains disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in the company’s reports under the Exchange Act is recorded, processed, and summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. An evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this annual report on Form 10-K was made under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (a) are effective to ensure that information required to be disclosed by us in reports filed
87
or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a–15(f) of the Exchange Act) that occurred during the our most recent quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Management’s Report on Internal Control Over Financial Reporting
Management of Blackstone Mortgage Trust, Inc. and subsidiaries, or Blackstone Mortgage Trust, is responsible for establishing and maintaining adequate internal control over financial reporting. Blackstone Mortgage Trust’s internal control over financial reporting is a process designed under the supervision of its Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of its consolidated financial statements for external reporting purposes in accordance with accounting principles generally accepted in the United States of America (“generally accepted accounting principles”).
Blackstone Mortgage Trust’s internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of assets of the company; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of the company’s management and directors; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on its financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of the effectiveness of Blackstone Mortgage Trust’s internal control over financial reporting as of December 31, 2021, based on the framework established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013. Based on this assessment, management has determined that Blackstone Mortgage Trust’s internal control over financial reporting as of December 31, 2021, was effective.
Deloitte & Touche LLP, an independent registered public accounting firm, has audited Blackstone Mortgage Trust’s financial statements included in this report on Form 10-K and issued its report on the effectiveness of Blackstone Mortgage Trust’s internal control over financial reporting as of December 31, 2021, which is included herein.
ITEM 9B. OTHER INFORMATION
None.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not applicable.
88
PART III.
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.
ITEM 11. EXECUTIVE COMPENSATION
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Equity Compensation Plan Information
The following table summarizes information, as of December 31, 2021, relating to our equity compensation plans pursuant to which shares of our class A common stock or other equity securities may be granted from time to time:
Plan category (a)
Number of securities
to be issued upon
exercise of
outstanding options,
warrants, and rights
(b)
Weighted-average
exercise price of
outstanding options,
warrants, and rights
(c)
Number of securities
remaining available
for future issuance
under equity compensation
plans (excluding securities
reflected in column (a))
Equity compensation plans approved by security holders (1)
363,572 (2)
$ — 1,170,042
Equity compensation plans not approved by security holders (3)
— — —
Total 363,572 $ — 1,170,042
(1) The number of securities remaining for future issuances consists of an aggregate 1,170,042 shares issuable under our 2018 stock incentive plan and our 2018 manager incentive plan. Awards under the plans may include restricted stock, unrestricted stock, stock options, stock units, stock appreciation rights, performance shares, performance units, deferred share units, or other equity-based awards, as the board of directors may determine.
(2) Reflects deferred stock units granted to our non-employee directors. The deferred stock units are settled upon the non-employee director’s separation from service with the company by delivering to the non-employee director one share of class A common stock, or the cash equivalent, for each deferred stock unit settled. As these awards have no exercise price, the weighted average exercise price in column (b) does not take these awards into account.
(3) All of our equity compensation plans have been approved by security holders.
The remaining information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by this item is incorporated by reference to the company’s definitive proxy statement to be filed not later than April 30, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.
89
PART IV.
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) (1) Financial Statements
See the accompanying Index to Financial Statement Schedule on page F-1.
(a) (2) Consolidated Financial Statement Schedules
See the accompanying Index to Financial Statement Schedule on page F-1.
(a) (3) Exhibits
90
EXHIBIT INDEX
Exhibit
No. Exhibit Description
2.1 Purchase and Sale Agreement, dated September 27, 2012, by and between Capital Trust, Inc. and Huskies Acquisition LLC (filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on October 3, 2012 and incorporated herein by reference)
2.2* Amendment No. 1 to Purchase and Sale Agreement, dated July 21, 2021, by and between Blackstone Mortgage Trust, Inc. (formerly known as Capital Trust, Inc.) and Huskies Acquisition LLC
3.1.a Articles of Amendment and Restatement (filed as Exhibit 3.1.a to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on April 2, 2003 and incorporated herein by reference)
3.1.b Certificate of Notice (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on February 27, 2007 and incorporated herein by reference)
3.1.c Articles Supplementary for Series A Junior Participating Preferred Stock (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on March 3, 2011 and incorporated herein by reference)
3.1.d Articles of Amendment (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on December 21, 2012 and incorporated herein by reference)
3.1.e Articles of Amendment (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on May 7, 2013 and incorporated herein by reference)
3.1.f Articles Supplementary (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on May 29, 2013 and incorporated herein by reference)
3.1.g Articles of Amendment, dated April 13, 2015 (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on April 13, 2015 and incorporated herein by reference)
3.1.h Articles of Amendment dated June 8, 2020 (filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 11, 2020 and incorporated herein by reference)
3.2 Fifth Amended and Restated Bylaws of Blackstone Mortgage Trust, Inc. (filed as Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 23, 2019 and incorporated herein by reference)
4.1 Description of Securities of Blackstone Mortgage Trust, Inc. (filed as Exhibit 4.1 to the Registrant's Annual Report on Form 10-K (file No. 1-14788) filed on February 10, 2021 and incorporated herein by reference)
4.2 Indenture, dated as of November 25, 2013, between Blackstone Mortgage Trust, Inc. and The Bank of New York Mellon Trust Company, N.A., as trustee (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on November 25, 2013 and incorporated herein by reference)
4.3 Second Supplemental Indenture, dated as of May 5, 2017, between Blackstone Mortgage Trust, Inc. and The Bank of New York Mellon Trust Company, N.A., as trustee (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on May 5, 2017 and incorporated herein by reference)
4.4 Form of 4.375% Convertible Senior Notes due 2022 (included as Exhibit A in Exhibit 4.3)
4.5 Third Supplemental Indenture, dated as of March 27, 2018, between Blackstone Mortgage Trust, Inc. and The Bank of New York Mellon Trust Company, N.A., as trustee (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K (File No. 001-14788) filed on March 27, 2018 and incorporated herein by reference)
4.6 Form of 4.75% Convertible Senior Notes due 2023 (included as Exhibit A in Exhibit 4.5)
91
4.7 Indenture, dated October 5, 2021, among Blackstone Mortgage Trust, Inc., the Guarantors and The Bank of New York Mellon Trust Company, N.A., as trustee and collateral agent (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K (File No. 001-14788) filed on October 5, 2021 and incorporated herein by reference)
4.8 Form of 3.750% Senior Secured Notes due 2027 (included as Exhibit B to Exhibit 4.7)
4.9 Pledge and Security Agreement, dated as of October 5, 2021, by and among Blackstone Mortgage Trust, Inc., the other grantors from time to time party thereto and The Bank of New York Mellon Trust Company, N.A., as collateral agent (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K (File No. 001-14788) filed on October 5, 2021 and incorporated herein by reference)
4.9 First Lien Intercreditor Agreement, dated as of October 5, 2021, by and among Blackstone Mortgage Trust, Inc., JPMorgan Chase Bank, N.A., as agent under the Term Loan Credit Agreement, and The Bank of New York Mellon Trust Company, N.A., as trustee and notes collateral agent (filed as Exhibit 4.4 to the Registrant’s Current Report on Form 8-K (File No. 001-14788) filed on October 5, 2021 and incorporated herein by reference)
10.1 Second Amended and Restated Management Agreement, dated as of October 23, 2014, by and between Blackstone Mortgage Trust, Inc. and BXMT Advisors L.L.C. (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 28, 2014 and incorporated herein by reference)
10.2 Amended and Restated Trademark License Agreement, dated as of December 21, 2017, by and between Blackstone Mortgage Trust, Inc. (f/k/a Capital Trust, Inc.) and Blackstone TM L.L.C. (filed as Exhibit 10.2 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 13, 2018 and incorporated herein by reference)
10.3 Assignment Agreement, dated as of December 19, 2012, by and among Huskies Acquisition LLC, Blackstone Holdings III L.P. and Capital Trust, Inc. (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on December 21, 2012 and incorporated herein by reference)
10.4 + Capital Trust, Inc. Amended and Restated 1997 Non-Employee Director Stock Plan (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on January 29, 1999 and incorporated herein by reference)
10.5 + Capital Trust, Inc. 2007 Long-Term Incentive Plan (the “2007 Plan”) (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 12, 2007 and incorporated herein by reference)
10.6 + 2007 Amendment to the 2007 Plan (filed as Exhibit 10.20 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on March 5, 2008 and incorporated herein by reference)
10.7 + Capital Trust, Inc. 2011 Long-Term Incentive Plan (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 28, 2011 and incorporated herein by reference)
10.8 + Blackstone Mortgage Trust, Inc. 2013 Stock Incentive Plan (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on July 1, 2013 and incorporated herein by reference)
10.9 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2013 Stock Incentive Plan (filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 29, 2013 and incorporated herein by reference)
10.10 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2013 Stock Incentive Plan (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 28, 2014 and incorporated herein by reference)
10.11 + Blackstone Mortgage Trust, Inc. 2013 Manager Incentive Plan (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on July 1, 2013 and incorporated herein by reference)
92
10.12 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2013 Manager Incentive Plan (filed as Exhibit 10.6 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 29, 2013 and incorporated herein by reference)
10.13 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2013 Manager Incentive Plan (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 28, 2014 and incorporated herein by reference)
10.14 + Blackstone Mortgage Trust, Inc. 2016 Stock Incentive Plan (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 17, 2016 and incorporated herein by reference)
10.15 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2016 Stock Incentive Plan (filed as Exhibit 10.18 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 14, 2017 and incorporated herein by reference)
10.16 + Blackstone Mortgage Trust, Inc. 2016 Manager Incentive Plan (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 17, 2016 and incorporated herein by reference)
10.17 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2016 Manager Incentive Plan (filed as Exhibit 10.20 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 14, 2017 and incorporated herein by reference)
10.18 + Blackstone Mortgage Trust, Inc. 2018 Stock Incentive Plan (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 21, 2018 and incorporated herein by reference)
10.19 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2018 Stock Incentive Plan (filed as Exhibit 10.19 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 11, 2020 and incorporated herein by reference)
10.20 + Blackstone Mortgage Trust, Inc. 2018 Manager Incentive Plan (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on June 21, 2018 and incorporated herein by reference)
10.21 + Form of Restricted Stock Award of Blackstone Mortgage Trust, Inc. 2018 Manager Incentive Plan (filed as Exhibit 10.21 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 11, 2020 and incorporated herein by reference)
10.22 + Form of Indemnification Agreement (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 1-14788) filed on December 21, 2012 and incorporated herein by reference)
10.23 Fifth Amended and Restated Master Repurchase Agreement, dated as of April 16, 2021, among Parlex 2 Finance, LLC, Parlex 2A Finco, LLC, Parlex 2 UK Finco, LLC, Parlex 2 Eur Finco, LLC, Parlex 2 AU Finco, LLC, Parlex 2 CAD Finco, LLC and Citibank, N.A. (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File NO. 1-14788) filed on July 28, 2021 and incorporated herein by reference)
10.24
First Amendment to Fifth Amended and Restated Master Repurchase Agreement, dated as of August 26, 2021, among Parlex 2 Finance, LLC, Parlex 2A Finco, LLC, Parlex 2 UK Finco, LLC, Parlex 2 EUR Finco, LLC, Parlex 2 AU Finco, LLC, Parlex 2 CAD Finco, LLC, Wispar 5 Finco, LLC and Citibank, N.A. (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on October 27, 2021 and incorporated herein by reference)
10.25* Second Amendment to Fifth Amended and Restated Master Repurchase Agreement, dated as of December 24, 2021, among Parlex 2 Finance, LLC, Parlex 2A Finco, LLC, Parlex 2 UK Finco, LLC, Parlex 2 EUR Finco, LLC, Parlex 2 AU Finco, LLC, Parlex 2 CAD Finco, LLC, Wispar 5 Finco, LLC and Citibank, N.A.
93
10.26 Limited Guaranty, dated as of June 12, 2013, made by Blackstone Mortgage Trust, Inc. in favor of Citibank, N.A. (filed as Exhibit 10.11 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 30, 2013 and incorporated herein by reference)
10.27 First Amendment to Limited Guaranty, dated as of November 20, 2013, made by Blackstone Mortgage Trust, Inc. in favor of Citibank, N.A. (filed as Exhibit 10.36 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 17, 2015 and incorporated herein by reference)
10.28 Second Amendment to Limited Guaranty, dated as of February 24, 2014, made by Blackstone Mortgage Trust, Inc. in favor of Citibank, N.A. (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 29, 2014 and incorporated herein by reference)
10.29 Third Amendment to Limited Guaranty, dated as of March 31, 2017, made by Blackstone Mortgage Trust, Inc. in favor of Citibank, N.A. (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 25, 2017 and incorporated herein by reference)
10.30 Fourth Amendment to Limited Guaranty, dated as of October 12, 2018, by and between Blackstone Mortgage Trust, Inc. and Citibank, N.A. (filed as Exhibit 10.41 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 12, 2019 and incorporated herein by reference)
10.31 Fifth Amendment to Limited Guaranty, dated as of February 15, 2019, by and between Blackstone Mortgage Trust, Inc. and Citibank, N.A. (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 23, 2019 and incorporated herein by reference)
10.32 Sixth Amendment to Limited Guaranty, dated as of April 16, 2021, by and between Blackstone Mortgage Trust, Inc. and Citibank, N.A. (filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2021 and incorporated herein by reference)
10.33 Guarantee Agreement, dated as of March 13, 2014, made by Blackstone Mortgage Trust, Inc. in favor of Wells Fargo Bank, N.A. (filed as Exhibit 10.10 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 29, 2014 and incorporated herein by reference)
10.34 Amended and Restated Master Repurchase and Securities Contract, dated as of April 4, 2014, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.7 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2015 and incorporated herein by reference)
10.35 Amendment No. 1 to Amended and Restated Master Repurchase and Securities Contract, dated as of October 23, 2014, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.8 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2015 and incorporated herein by reference)
10.36 Amendment No. 2 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 13, 2015, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.9 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2015 and incorporated herein by reference)
10.37 Amendment No. 3 to Amended and Restated Master Repurchase and Securities Contract, dated as of April 14, 2015, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2015 and incorporated herein by reference)
10.38 Amendment No. 4 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 11, 2016, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 26, 2016 and incorporated herein by reference)
10.39 Amendment No. 5 to Amended and Restated Master Repurchase and Securities Contract, dated June 30, 2016, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 26, 2016 and incorporated herein by reference)
94
10.40 Amendment No. 6 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 13, 2017, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 25, 2017 and incorporated herein by reference)
10.41 Amendment No. 7 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 31, 2017, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 25, 2017 and incorporated herein by reference)
10.42 Amendment No. 8 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 13, 2018, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 24, 2018 and incorporated herein by reference)
10.43 Amendment No. 9 to Amended and Restated Master Repurchase and Securities Contract, dated as of December 21, 2018, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.52 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 12, 2019 and incorporated herein by reference)
10.44 Amendment No. 10 to Amended and Restated Master Repurchase and Securities Contract, dated as of November 13, 2019, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2020 and incorporated herein by reference)
10.45 Amendment No. 11 to Amended and Restated Master Repurchase and Securities Contract, dated as of December 23, 2019, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2020 and incorporated herein by reference)
10.46 Amendment No. 12 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 13, 2020, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2020 and incorporated herein by reference)
10.47 Amendment No. 13 to Amended and Restated Master Repurchase and Securities Contract, dated as of March 12, 2021, between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2021 and incorporated herein by reference)
10.48 Fourth Amended and Restated Master Repurchase and Securities Contract, dated as of June 30, 2016, by and among Parlex 5 Ken Finco, LLC, Parlex 5 Ken UK Finco, LLC, Parlex 5 Ken CAD Finco, LLC, Parlex 5 Ken ONT Finco, LLC, Parlex 5 Ken EUR Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 26, 2016 and incorporated herein by reference)
10.49 Amendment No. 1 to Fourth Amended and Restated Master Repurchase and Securities Contract and Fourth Amended and Restated Fee and Pricing Letter, dated as of May 8, 2017 by and among Parlex 5 Ken Finco, LLC, Parlex 5 Ken UK Finco, LLC, Parlex 5 Ken CAD Finco, LLC, Parlex 5 Ken ONT Finco, LLC Parlex 5 Ken EUR Finco, LLC and Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 25, 2017 and incorporated herein by reference)
10.50 Amended and Restated Guarantee Agreement, dated as of June 30, 2015, made by Blackstone Mortgage Trust, Inc. in favor of Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2015 and incorporated herein by reference)
10.51 Acknowledgement of Guarantor, dated as of June 30, 2016, made by Blackstone Mortgage Trust, Inc. in favor of Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 26, 2016 and incorporated herein by reference)
95
10.52 Second Amended and Restated Master Repurchase Agreement, dated as of December 16, 2019, by and among Parlex 15 Finco, LLC and Deutsche Bank AG, Cayman Islands Branch (filed as Exhibit 10.67 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 11, 2020 and incorporated herein by reference)
10.53 Member Guaranty, made as of December 16, 2019, by Parlex 15 Holdco, LLC for the benefit of Deutsche Bank AG, Cayman Islands Branch (filed as Exhibit 10.68 to the Registrant’s Annual Report on Form 10-K (File No. 1-14788) filed on February 11, 2020 and incorporated herein by reference)
10.54 Senior Facilities Agreement, dated March 2, 2018, between Project Quasar Pledgeco S.L.U., Bank of America Merrill Lynch International Limited, Deutsche Bank AG, London Branch, J.P. Morgan Securities PLC, Morgan Stanley Bank, N.A., Morgan Stanley Principal Funding, Inc., Parlex 15 Lux Eur Finco, S.À.R.L., The Royal Bank of Scotland PLC, SOF Investments S.À.R.L. and Situs Asset Management Limited (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (file No. 1-14788) filed on April 24, 2018 and incorporated herein by reference)
10.55 Amended and Restated Master Repurchase Agreement, dated as of June 19, 2019, by and among Parlex 3A Finco, LLC, Parlex 3A UK Finco, LLC, Parlex 3A Eur Finco, LLC and Barclays Bank plc. (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (file No. 1-14788) filed on July 23, 2019 and incorporated herein by reference)
10.56 First Amendment, dated August 25, 2020, to Amended and Restated Master Repurchase Agreement, dated as of June 19, 2019, by and among Parlex 3A Finco, LLC, Parlex 3A UK Finco, LLC, Parlex 3A Eur Finco, LLC and Barclays Bank plc. (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (file No. 1-14788) filed on October 29, 2020 and incorporated herein by reference)
10.57 Second Amendment, dated March 19, 2021, to Amended and Restated Master Repurchase Agreement, dated as of June 19, 2019, by and among Parlex 3A Finco, LLC, Parlex 3A UK Finco, LLC, Parlex 3A Eur Finco, LLC, Parlex 3A Sek Finco, LLC and Barclays Bank plc (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (file No. 1-14788) filed on April 28, 2021 and incorporated herein by reference)
10.58 Amended and Restated Guaranty, dated as of June 19, 2019, made by Blackstone Mortgage Trust, Inc. for the benefit of Barclays Bank plc (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (file No. 1-14788) filed on July 23, 2019 and incorporated herein by reference)
10.59 Amended and Restated Registration Rights Agreement, dated May 6, 2013, by and among Blackstone Mortgage Trust, Inc., Blackstone Holdings III L.P. and BREDS/CT Advisors L.L.C. (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on May 6, 2013 and incorporated herein by reference)
10.60 Term Loan Credit Agreement, dated as of April 23, 2019, among Blackstone Mortgage Trust, Inc., the lenders party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and JP Morgan Chase Bank, N.A., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Barclays Bank Plc, Deutsche Bank Securities Inc. and Blackstone Advisory Partners LP, as Joint Lead Arrangers and Joint Bookrunners (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
10.61 First Amendment to Term Loan Credit Agreement, dated as of November 19, 2019, by and among Blackstone Mortgage Trust, Inc., the subsidiary guarantors party thereto, each lender party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
10.62 Second Amendment to Term Loan Credit Agreement, dated as of May 20, 2020, by and among Blackstone Mortgage Trust, Inc., the subsidiary guarantors party thereto, each lender party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
10.63 Third Amendment to Term Loan Credit Agreement, dated as of June 11, 2020, by and among Blackstone Mortgage Trust, Inc., the subsidiary guarantors party thereto, each lender party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.4 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
96
10.64 Fourth Amendment to Term Loan Credit Agreement, dated as of February 19, 2021, by and among Blackstone Mortgage Trust, Inc., the subsidiary guarantors party thereto, each lender party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on April 28, 2021 and incorporated herein by reference)
10.65 Fifth Amendment to Term Loan Credit Agreement, dated as of June 21, 2021, by and among Blackstone Mortgage Trust, Inc., the subsidiary guarantors party thereto, each lender party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2021 and incorporated herein by reference)
10.66 Loan Guaranty, entered into as of April 23, 2019, by and among the subsidiary guarantors and other persons from time to time party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
10.67 Pledge and Security Agreement, entered into as of April 23, 2019, by and among Blackstone Mortgage Trust, Inc., the grantors from time to time party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (filed as Exhibit 10.6 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 29, 2020 and incorporated herein by reference)
10.68 Master Repurchase Agreement, dated as of May 14, 2021, by and among Parlex 8 USD IE Issuer Designated Activity Company, Parlex 8 GBP IE Issuer Designated Activity Company, Parlex 8 EUR IE Issuer Designated Activity Company, Banco Santander, S.A., Parlex 8 Finco, LLC, Parlex 8 GBP Finco, LLC and Parlex 8 EUR Finco, LLC (filed as Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2021 and incorporated herein by reference)
10.69 Guaranty, dated as of May 14, 2021, made by Blackstone Mortgage Trust, Inc., for the benefit of Parlex 8 USD IE Issuer Designated Activity Company, Parlex 8 GBP IE Issuer Designated Activity Company and Parlex 8 EUR IE Issuer Designated Activity Company (filed as Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q (File No. 1-14788) filed on July 28, 2021 and incorporated herein by reference)
21.1 * Subsidiaries of Blackstone Mortgage Trust, Inc.
23.1 * Consent of Deloitte & Touche LLP
31.1 * Certification of Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2 * Certification of Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1 * Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
32.2 * Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101.INS ++ XBRL Instance Document—the instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document
101.SCH ++ Inline XBRL Taxonomy Extension Schema Document
101.CAL ++ Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB ++ Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE ++ Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF ++ Inline XBRL Taxonomy Extension Definition Linkbase Document
97
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
* Filed herewith.
+ This document has been identified as a management contract or compensatory plan or arrangement.
++ This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.
The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.
98
ITEM 16. FORM 10-K SUMMARY
None.
99
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
BLACKSTONE MORTGAGE TRUST, INC.
February 9, 2022 By: /s/ Katharine A. Keenan
Date Katharine A. Keenan
Chief Executive Officer
(Principal Executive Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
February 9, 2022 /s/ Michael B. Nash
Date Michael B. Nash
Executive Chairman of the Board of Directors
February 9, 2022 /s/ Katharine A. Keenan
Date Katharine A. Keenan
Chief Executive Officer and Director
(Principal Executive Officer)
February 9, 2022 /s/ Anthony F. Marone, Jr.
Date Anthony F. Marone, Jr.
Chief Financial Officer
(Principal Financial Officer and
Principal Accounting Officer)
February 9, 2022 /s/ Leonard W. Cotton
Date Leonard W. Cotton, Director
February 9, 2022 /s/ Thomas E. Dobrowksi
Date Thomas E. Dobrowski, Director
February 9, 2022 /s/ Martin L. Edelman
Date Martin L. Edelman, Director
February 9, 2022 /s/ Nnenna J. Lynch
Date Nnenna J. Lynch, Director
February 9, 2022 /s/ Henry N. Nassau
Date Henry N. Nassau, Director
February 9, 2022 /s/ Jonathan L. Pollack
Date Jonathan L. Pollack, Director
February 9, 2022 /s/ Lynne B. Sagalyn
Date Lynne B. Sagalyn, Director
100
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 34 )
F- 2
Consolidated Balance Sheets as of December 31, 2021 and 2020
F- 5
Consolidated Statements of Operations for the Years Ended December 31, 2021 , 2020 , and 2019
F- 6
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2021 , 2020 , and 2019
F- 7
Consolidated Statements of Changes in Equity for the Years Ended December 31, 2021 , 2020 , and 2019
F- 8
Consolidated Statements of Cash Flows for the Years Ended December 31, 2021 , 2020 , and 2019
F- 9
Notes to Consolidated Financial Statements
F- 11
Schedule IV – Mortgage Loans on Real Estate
S- 1
Schedules other than those listed are omitted as they are not applicable or the required or equivalent information has been included in the consolidated financial statements or notes thereto.
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders and the Board of Directors of
Blackstone Mortgage Trust, Inc.
New York, New York
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Blackstone Mortgage Trust, Inc. and subsidiaries (the "Company") as of December 31, 2021 and 2020, the related consolidated statements of operations, comprehensive income, changes in equity, and cash flows for each of the three years in the period ended December 31, 2021, and the related notes and the schedule listed in the Index at Item 15(a) (collectively referred to as the "financial statements"). We also have audited the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework (2013) issued by COSO.
Change in Accounting Principle
As discussed in Note 2 to the financial statements, the Company has changed its method of accounting for credit losses in the year ended December 31, 2020 due to adoption of Accounting Standard Update, or ASU, 2016-13 “Financial Instruments – Credit Losses – Measurement of Credit Losses on Financial Instruments (Topic 326).”
Basis for Opinions
The Company’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on these financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures to respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
F-2
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Current Expected Credit Loss (“CECL”) Reserve – Adjustments to Reflect Management’s Estimation of Economic Conditions – Refer to Note 2 in the Financial Statements
Critical Audit Matter Description
The Company estimates its CECL reserve primarily using the Weighted Average Remaining Maturity (“WARM”) method, which has been identified as an acceptable loss-rate method for estimating CECL reserves. The Company utilizes its own historical loan loss data supplemented with the data obtained from an external service provider. The data obtained is subject to several screening and/or judgmental adjustments that are applied in order to better align this loan-level data to the attributes of the Company’s loan portfolio.
The Company’s CECL reserve determined under the WARM method is further adjusted to reflect management’s estimation of the current and future economic conditions that may impact the performance of the commercial real estate assets securing the Company’s loans. The items considered in management’s estimation include unemployment rates, interest rates and other macroeconomic factors impacting the likelihood and magnitude of potential credit losses for the Company’s loans during their anticipated term.
We identified the adjustments to the CECL reserve to reflect management’s estimation of the current and future economic conditions that may impact the performance of the commercial real estate assets securing the Company’s loans as a critical audit matter because of the subjectivity, complexity and estimation uncertainty in such adjustments made to account for the macroeconomic factors. This required a high degree of auditor judgment and an increased extent of effort when performing audit procedures to evaluate whether the adjustments determined by management reasonably and appropriately quantify macroeconomic risks associated with the Company’s loan portfolio, including the need to involve our credit specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures to assess the adjustments applied by management to the CECL reserve to account for current and future economic conditions included, among others:
• We tested the design and operating effectiveness of controls implemented by the Company in relation to the establishment of the CECL reserve. Specifically, in relation to the adjustments made to their CECL reserve to account for current and future economic conditions, we focused our procedures on internal controls related to evaluation of macroeconomic factors and other judgments involved in the determination of such adjustments.
• We evaluated the appropriateness and consistency of the methods and assumptions used by management to develop the adjustments, assessed macro-economic and industry trends, and performed benchmarking analysis against peers.
• We tested the accuracy and completeness of quantitative data used by management to develop the adjustments to account for current and future economic conditions.
• We utilized credit specialists to assist in the evaluation of management’s CECL methodology and assumptions, including the estimation of economic conditions.
F-3
CECL Reserve – Estimation of Fair Value of Underlying Collateral of Impaired Loans – Refer to Note 2 and Note 3 in the Financial Statements
Critical Audit Matter Description
The Company assesses the CECL reserve for impaired loans on an individual basis by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgment, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company.
We identified the estimation of the fair value of the underlying collateral of impaired loans as a critical audit matter because of the complexity and judgement involved in the determination of the valuation methodology and assumptions, as well as subjectivity of the unobservable inputs utilized in the valuation. Auditing the fair value of the underlying collateral for impaired loans required a high degree of auditor judgment and increased effort, including the need to involve our fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the estimate of fair of the underlying collateral of impaired loans as part of estimation of the CECL reserve included, among others:
• We tested the design and operating effectiveness of controls over the estimation of the fair value of the collateral underlying the impaired loans, including specifically management’s review of the valuation model and underlying assumptions utilized in estimating the fair value of the underlying collateral.
• We tested management’s assumptions through independent analysis and comparison to external sources.
• We utilized our internal fair value specialists to assist in the evaluation of management’s valuation methodologies and assumptions. With the assistance of our specialists, we evaluated certain of these assumptions (e.g., guideline transactions, discount rates, capitalization rates). Our internal specialist procedures included testing the underlying source information of the assumptions, as well as developing a range of independent estimates and comparing those to the assumptions used by management.
/s/ Deloitte & Touche LLP
New York, New York
February 9, 2022
We have served as the Company’s auditor since 2013
F-4
Blackstone Mortgage Trust, Inc.
Consolidated Balance Sheets
(in thousands, except share data)
December 31, 2021 December 31, 2020
Assets
Cash and cash equivalents $ 551,154 $ 289,970
Loans receivable 22,003,017 16,572,715
Current expected credit loss reserve ( 124,679 ) ( 173,549 )
Loans receivable, net 21,878,338 16,399,166
Other assets 273,797 269,819
Total Assets $ 22,703,289 $ 16,958,955
Liabilities and Equity
Secured debt, net $ 12,280,042 $ 7,880,536
Securitized debt obligations, net 2,838,062 2,922,499
Asset-specific debt, net 393,824 391,269
Term loans, net 1,327,406 1,041,704
Senior secured notes, net 394,010 —
Convertible notes, net 619,876 616,389
Other liabilities 231,358 202,327
Total Liabilities 18,084,578 13,054,724
Commitments and contingencies — —
Equity
Class A common stock, $ 0.01 par value, 400,000,000 shares authorized, 168,179,798 and 146,780,031 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively
1,682 1,468
Additional paid-in capital 5,373,029 4,702,713
Accumulated other comprehensive income 8,308 11,170
Accumulated deficit ( 794,832 ) ( 829,284 )
Total Blackstone Mortgage Trust, Inc. stockholders’ equity 4,588,187 3,886,067
Non-controlling interests 30,524 18,164
Total Equity 4,618,711 3,904,231
Total Liabilities and Equity $ 22,703,289 $ 16,958,955
Note: The consolidated balance sheets as of December 31, 2021 and December 31, 2020 include assets of consolidated variable interest entities, or VIEs, that can only be used to settle obligations of each respective VIE, and liabilities of consolidated VIEs for which creditors do not have recourse to Blackstone Mortgage Trust, Inc. As of December 31, 2021 and December 31, 2020, assets of the consolidated VIEs totaled $ 3.5 billion and $ 3.6 billion, respectively, and liabilities of the consolidated VIEs totaled $ 2.8 billion and $ 2.9 billion, respectively. Refer to Note 17 for additional discussion of the VIEs.
See accompanying notes to consolidated financial statements.
F-5
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Operations
(in thousands, except share and per share data)
Year Ended December 31,
2021 2020 2019
Income from loans and other investments
Interest and related income $ 854,690 $ 779,648 $ 882,679
Less: Interest and related expenses 340,223 347,471 458,503
Income from loans and other investments, net 514,467 432,177 424,176
Other expenses
Management and incentive fees 88,467 77,916 78,435
General and administrative expenses 43,168 45,871 38,854
Total other expenses 131,635 123,787 117,289
Decrease (increase) in current expected credit loss reserve 39,864 ( 167,653 ) —
Income before income taxes 422,696 140,737 306,887
Income tax provision (benefit) 423 323 ( 506 )
Net income 422,273 140,414 307,393
Net income attributable to non-controlling interests ( 3,080 ) ( 2,744 ) ( 1,826 )
Net income attributable to Blackstone Mortgage Trust, Inc. $ 419,193 $ 137,670 $ 305,567
Net income per share of common stock basic and diluted $ 2.77 $ 0.97 $ 2.35
Weighted-average shares of common stock outstanding, basic and diluted 151,521,941 141,795,977 130,085,398
See accompanying notes to consolidated financial statements.
F-6
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Comprehensive Income
(in thousands)
Year Ended December 31,
2021 2020 2019
Net income $ 422,273 $ 140,414 $ 307,393
Other comprehensive (loss) income
Unrealized (loss) gain on foreign currency translation ( 84,470 ) 87,113 23,920
Realized and unrealized gain (loss) on derivative financial instruments 81,608 ( 59,710 ) ( 5,931 )
Other comprehensive (loss) income ( 2,862 ) 27,403 17,989
Comprehensive income 419,411 167,817 325,382
Comprehensive income attributable to non-controlling interests ( 3,080 ) ( 2,744 ) ( 1,826 )
Comprehensive income attributable to Blackstone Mortgage Trust, Inc. $ 416,331 $ 165,073 $ 323,556
See accompanying notes to consolidated financial statements.
F-7
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Changes in Equity
(in thousands)
Blackstone Mortgage Trust, Inc.
Class A
Common
Stock Additional Paid-
In Capital
Accumulated Other
Comprehensive
(Loss) Income
Accumulated
Deficit
Stockholders’
Equity
Non-Controlling
Interests
Total
Equity
Balance at December 31, 2018
$ 1,234 $ 3,966,540 $ ( 34,222 ) $ ( 569,428 ) $ 3,364,124 $ 10,483 $ 3,374,607
Shares of class A common stock issued, net 116 372,232 — — 372,348 — 372,348
Restricted class A common stock earned — 30,146 — — 30,146 — 30,146
Dividends reinvested — 596 — 42 638 — 638
Deferred directors’ compensation — 500 — — 500 — 500
Net income — — — 305,567 305,567 1,826 307,393
Other comprehensive income — — 17,989 — 17,989 — 17,989
Dividends declared on common stock and deferred stock units, $ 2.48 per share
— — — ( 328,729 ) ( 328,729 ) — ( 328,729 )
Contributions from non-controlling interests — — — — — 51,418 51,418
Distributions to non-controlling interests — — — — — ( 41,629 ) ( 41,629 )
Balance at December 31, 2019
$ 1,350 $ 4,370,014 $ ( 16,233 ) $ ( 592,548 ) $ 3,762,583 $ 22,098 $ 3,784,681
Adoption of ASU 2016-13 — — — ( 17,565 ) ( 17,565 ) ( 85 ) ( 17,650 )
Shares of class A common stock issued, net 118 297,491 — — 297,609 — 297,609
Restricted class A common stock earned — 34,023 — — 34,023 — 34,023
Dividends reinvested — 685 — 51 736 — 736
Deferred directors’ compensation — 500 — — 500 — 500
Net income — — — 137,670 137,670 2,744 140,414
Other comprehensive income — — 27,403 — 27,403 — 27,403
Dividends declared on common stock and deferred stock units, $ 2.48 per share
— — — ( 356,892 ) ( 356,892 ) — ( 356,892 )
Contributions from non-controlling interests — — — — — 8,431 8,431
Distributions to non-controlling interests — — — — — ( 15,024 ) ( 15,024 )
Balance at December 31, 2020
$ 1,468 $ 4,702,713 $ 11,170 $ ( 829,284 ) $ 3,886,067 $ 18,164 $ 3,904,231
Shares of class A common stock issued, net 214 637,802 — — 638,016 — 638,016
Restricted class A common stock earned — 31,040 — — 31,040 — 31,040
Dividends reinvested — 879 — — 879 — 879
Deferred directors’ compensation — 595 — — 595 — 595
Net income — — — 419,193 419,193 3,080 422,273
Other comprehensive loss — — ( 2,862 ) — ( 2,862 ) — ( 2,862 )
Dividends declared on common stock and deferred stock units, $ 2.48 per share
— — — ( 384,741 ) ( 384,741 ) — ( 384,741 )
Contributions from non-controlling interests — — — — — 55,912 55,912
Distributions to non-controlling interests — — — — — ( 46,632 ) ( 46,632 )
Balance at December 31, 2021
$ 1,682 $ 5,373,029 $ 8,308 $ ( 794,832 ) $ 4,588,187 $ 30,524 $ 4,618,711
See accompanying notes to consolidated financial statements.
F-8
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Cash Flows
(in thousands)
Year Ended December 31,
2021 2020 2019
Cash flows from operating activities
Net income $ 422,273 $ 140,414 $ 307,393
Adjustments to reconcile net income to net cash provided by operating activities
Satisfaction of management and incentive fees in stock — 19,277 —
Non-cash compensation expense 31,647 34,532 30,656
Amortization of deferred fees on loans and debt securities ( 68,905 ) ( 56,844 ) ( 57,926 )
Amortization of deferred financing costs and premiums/ discount on debt obligations 41,002 37,403 32,195
(Decrease) increase in current expected credit loss reserve ( 39,864 ) 167,653 —
Unrealized (gain) loss on assets denominated in foreign currencies, net ( 6,866 ) ( 3,366 ) 881
Unrealized (gain) loss on derivative financial instruments, net ( 3,934 ) ( 867 ) ( 1,071 )
Realized loss (gain) on derivative financial instruments, net 3,890 1,364 11
Changes in assets and liabilities, net
Other assets ( 21,616 ) 3,352 ( 7,355 )
Other liabilities 24,856 ( 6,311 ) ( 747 )
Net cash provided by operating activities 382,483 336,607 304,037
Cash flows from investing activities
Principal fundings of loans receivable ( 12,550,463 ) ( 1,896,276 ) ( 6,890,249 )
Principal collections and sales proceeds from loans receivable and debt securities 6,730,339 1,850,003 4,940,194
Origination and exit fees received on loans receivable 143,002 21,275 66,558
Receipts under derivative financial instruments 76,383 90,427 49,673
Payments under derivative financial instruments ( 77,772 ) ( 133,430 ) ( 6,524 )
Collateral deposited under derivative agreements ( 109,670 ) ( 346,640 ) ( 59,720 )
Return of collateral deposited under derivative agreements 160,720 326,390 28,920
Net cash used in investing activities ( 5,627,461 ) ( 88,251 ) ( 1,871,148 )
continued…
See accompanying notes to consolidated financial statements.
F-9
Blackstone Mortgage Trust, Inc.
Consolidated Statements of Cash Flows
(in thousands)
Year Ended December 31,
2021 2020 2019
Cash flows from financing activities
Borrowings under secured debt $ 12,475,664 $ 2,567,834 $ 6,322,165
Repayments under secured debt ( 7,801,330 ) ( 4,690,607 ) ( 5,526,989 )
Proceeds from issuance of securitized debt obligations 803,750 2,051,875 —
Repayment of securitized debt obligations ( 888,763 ) ( 300,879 ) ( 102,478 )
Borrowings under asset-specific debt 272,065 161,960 247,295
Repayments under asset-specific debt ( 271,065 ) ( 82,754 ) —
Proceeds from sale of loan participations — — 21,346
Repayment of loan participations — — ( 115,874 )
Net proceeds from issuance of term loans 298,500 315,438 748,414
Repayments of term loans ( 13,495 ) ( 9,113 ) ( 3,122 )
Proceeds from issuance of senior secured notes 400,000 — —
Payment of deferred financing costs ( 43,725 ) ( 47,345 ) ( 39,370 )
Contributions from non-controlling interests 55,912 8,431 51,418
Distributions to non-controlling interests ( 46,632 ) ( 15,024 ) ( 41,629 )
Net proceeds from issuance of class A common stock 638,005 278,322 372,337
Dividends paid on class A common stock ( 370,662 ) ( 348,907 ) ( 320,961 )
Net cash provided by (used in) financing activities 5,508,224 ( 110,769 ) 1,612,552
Net increase in cash and cash equivalents 263,246 137,587 45,441
Cash and cash equivalents at beginning of year 289,970 150,090 105,662
Effects of currency translation on cash and cash equivalents ( 2,062 ) 2,293 ( 1,013 )
Cash and cash equivalents at end of year $ 551,154 $ 289,970 $ 150,090
Supplemental disclosure of cash flows information
Payments of interest $ ( 287,715 ) $ ( 312,093 ) $ ( 425,801 )
Receipts (payments) of income taxes $ 73 $ ( 232 ) $ 109
Supplemental disclosure of non-cash investing and financing activities
Dividends declared, not paid $ ( 104,271 ) $ ( 91,004 ) $ ( 83,702 )
Satisfaction of management and incentive fees in stock $ — $ 19,277 $ —
Loan principal payments held by servicer, net $ 17,528 $ 19,460 $ 49,584
See accompanying notes to consolidated financial statements
F-10
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements
1. ORGANIZATION
References herein to “Blackstone Mortgage Trust,” “Company,” “we,” “us” or “our” refer to Blackstone Mortgage Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.
Blackstone Mortgage Trust is a real estate finance company that originates senior loans collateralized by commercial real estate in North America, Europe, and Australia. Our portfolio is composed primarily of loans secured by high-quality, institutional assets in major markets, sponsored by experienced, well-capitalized real estate investment owners and operators. These senior loans are capitalized by accessing a variety of financing options, including borrowing under our credit facilities, issuing CLOs or single-asset securitizations, and syndicating senior loan participations, depending on our view of the most prudent financing option available for each of our investments. We are not in the business of buying or trading securities, and the only securities we own are the retained interests from our securitization financing transactions, which we have not financed. We are externally managed by BXMT Advisors L.L.C., or our Manager, a subsidiary of Blackstone Inc., or Blackstone, and are a real estate investment trust, or REIT, traded on the New York Stock Exchange, or NYSE, under the symbol “BXMT.” Our principal executive offices are located at 345 Park Avenue, 24th Floor, New York, New York 10154. We were incorporated in Maryland in 1998, when we reorganized from a California common law business trust into a Maryland corporation.
We conduct our operations as a REIT for U.S. federal income tax purposes. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders and maintain our qualification as a REIT. We also operate our business in a manner that permits us to maintain an exclusion from registration under the Investment Company Act of 1940, as amended. We are organized as a holding company and conduct our business primarily through our various subsidiaries.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, and include, on a consolidated basis, our accounts, the accounts of our wholly-owned subsidiaries, majority-owned subsidiaries, and variable interest entities, or VIEs, of which we are the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation.
Certain reclassifications have been made in the presentation of the prior period statements of changes in equity, statements of cash flows, and loans receivable in Note 3 to conform to the current period presentation.
Principles of Consolidation
We consolidate all entities that we control through either majority ownership or voting rights. In addition, we consolidate all VIEs of which we are considered the primary beneficiary. VIEs are defined as entities in which equity investors (i) do not have the characteristics of a controlling financial interest and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The entity that consolidates a VIE is known as its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly affect the VIE’s economic performance and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE.
In the third quarter of 2018, we contributed a loan to a single asset securitization vehicle, or the 2018 Single Asset Securitization, which is a VIE, and invested in the related subordinate position. We are not the primary beneficiary of the VIE because we do not have the power to direct the activities that most significantly affect the VIE’s economic performance and, therefore, do not consolidate the 2018 Single Asset Securitization on our balance sheet. We have classified the subordinate position we own as a held-to-maturity debt security that is included in other assets on our consolidated balance sheets. Refer to Note 17 for additional discussion of our VIEs.
In April 2017, we entered into a joint venture, or our Multifamily Joint Venture, with Walker & Dunlop Inc. to originate, hold, and finance multifamily bridge loans. Pursuant to the terms of the agreements governing the joint venture, Walker & Dunlop contributed 15 % of the venture’s equity capital and we contributed 85 %. We consolidate the Multifamily Joint Venture as we have a controlling financial interest. The non-controlling interests included on our consolidated balance sheets represent the equity interests in our Multifamily Joint Venture that are owned by Walker & Dunlop. A portion of our
F-11
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Multifamily Joint Venture’s consolidated equity and results of operations are allocated to these non-controlling interests based on Walker & Dunlop’s pro rata ownership of our Multifamily Joint Venture.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. As the novel coronavirus, or COVID-19, pandemic has evolved from its emergence in early 2020, so has its global impact. During the year ended December 31, 2021, many countries have re-instituted, or strongly encouraged, varying levels of quarantines and restrictions on travel and in some cases have at times limited operations of certain businesses and taken other restrictive measures designed to help slow the spread of COVID-19 and its variants. Governments and businesses have also instituted vaccine mandates and testing requirements for employees. While vaccine availability and uptake has increased, the longer-term macro-economic effects on global supply chains, inflation, labor shortages and wage increases continue to impact many industries, including the collateral underlying certain of our loans. Moreover, with the potential for new strains of COVID-19 to emerge, governments and businesses may re-impose aggressive measures to help slow its spread in the future. For this reason, among others, as the COVID-19 pandemic continues, the potential global impacts are uncertain and difficult to assess. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2021, however uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2021 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may ultimately differ materially from those estimates.
Revenue Recognition
Interest income from our loans receivable portfolio and debt securities is recognized over the life of each investment using the effective interest method and is recorded on the accrual basis. Recognition of fees, premiums, and discounts associated with these investments is deferred and recorded over the term of the loan or debt security as an adjustment to yield. Income accrual is generally suspended for loans at the earlier of the date at which payments become 90 days past due or when, in the opinion of our Manager, recovery of income and principal becomes doubtful. Interest received is then recorded as a reduction in the outstanding principal balance until accrual is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. In addition, for loans we originate, the related origination expenses are deferred and recognized as a component of interest income, however expenses related to loans we acquire are included in general and administrative expenses as incurred.
Cash and Cash Equivalents
Cash and cash equivalents represent cash held in banks and liquid investments with original maturities of three months or less. We may have bank balances in excess of federally insured amounts; however, we deposit our cash and cash equivalents with high credit-quality institutions to minimize credit risk exposure. We have not experienced, and do not expect, any losses on our cash or cash equivalents. As of both December 31, 2021 and December 31, 2020, we had no restricted cash on our consolidated balance sheets.
Through our subsidiaries, we have oversight of certain servicing accounts held with third-party servicers, or Servicing Accounts, which relate to borrower escrows and other cash balances aggregating $ 531.2 million and $ 384.6 million as of December 31, 2021 and December 31, 2020, respectively. This cash is maintained in segregated bank accounts, and these amounts are not included in the assets and liabilities presented in our consolidated balance sheets. Cash in these Servicing Accounts will be transferred by the respective third-party servicer to the borrower or us under the terms of the applicable loan agreement upon occurrence of certain future events. We do not generate any revenue or incur any expenses as a result of these Servicing Accounts.
Loans Receivable
We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost.
Debt Securities Held-to-Maturity
We classify our debt securities as held-to-maturity, as we have the intent and ability to hold these securities until maturity. We include our debt securities in other assets on our consolidated balance sheets at amortized cost.
F-12
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Current Expected Credit Losses Reserve
The current expected credit loss, or CECL, reserve required under Accounting Standard Update, or ASU, 2016-13 “Financial Instruments – Credit Losses – Measurement of Credit Losses on Financial Instruments (Topic 326),” or ASU 2016-13, reflects our current estimate of potential credit losses related to our loans and debt securities included in our consolidated balance sheets. The initial CECL reserve recorded on January 1, 2020 is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. While ASU 2016-13 does not require any particular method for determining the CECL reserve, it does specify the reserve should be based on relevant information about past events, including historical loss experience, current portfolio and market conditions, and reasonable and supportable forecasts for the duration of each respective loan. In addition, other than a few narrow exceptions, ASU 2016-13 requires that all financial instruments subject to the CECL model have some amount of loss reserve to reflect the GAAP principal underlying the CECL model that all loans, debt securities, and similar assets have some inherent risk of loss, regardless of credit quality, subordinate capital, or other mitigating factors.
We estimate our CECL reserve primarily using the Weighted Average Remaining Maturity, or WARM method, which has been identified as an acceptable loss-rate method for estimating CECL reserves in the Financial Accounting Standards Board Staff Q&A Topic 326, No. 1. The WARM method requires us to reference historic loan loss data across a comparable data set and apply such loss rate to each of our loans over their expected remaining term, taking into consideration expected economic conditions over the relevant timeframe. We apply the WARM method for the majority of our loan portfolio, which loans share similar risk characteristics. In certain instances, for loans with unique risk characteristics, we may instead use a probability-weighted model that considers the likelihood of default and expected loss given default for each such individual loan.
Application of the WARM method to estimate a CECL reserve requires judgment, including (i) the appropriate historical loan loss reference data, (ii) the expected timing and amount of future loan fundings and repayments, and (iii) the current credit quality of our portfolio and our expectations of performance and market conditions over the relevant time period. To estimate the historic loan losses relevant to our portfolio, we have augmented our historical loan performance, with market loan loss data licensed from Trepp LLC. This database includes commercial mortgage-backed securities, or CMBS, issued since January 1, 1999 through November 30, 2021. Within this database, we focused our historical loss reference calculations on the most relevant subset of available CMBS data, which we determined based on loan metrics that are most comparable to our loan portfolio including asset type, geography, and origination loan-to-value, or LTV. We believe this CMBS data, which includes month-over-month loan and property performance, is the most relevant, available, and comparable dataset to our portfolio.
Our loans typically include commitments to fund incremental proceeds to our borrowers over the life of the loan, which future funding commitments are also subject to the CECL model. The CECL reserve related to future loan fundings is recorded as a component of Other Liabilities on our consolidated balance sheets. This CECL reserve is estimated using the same process outlined above for our outstanding loan balances, and changes in this component of the CECL reserve will similarly impact our consolidated net income. For both the funded and unfunded portions of our loans, we consider our internal risk rating of each loan as the primary credit quality indicator underlying our assessment.
The CECL reserve is measured on a collective basis wherever similar risk characteristics exist within a pool of similar assets. We have identified the following pools and measure the reserve for credit losses using the following methods:
• U.S. Loans : WARM method that incorporates a subset of historical loss data, expected weighted-average remaining maturity of our loan pool, and an economic view.
• Non-U.S. Loans : WARM method that incorporates a subset of historical loss data, expected weighted average remaining maturity of our loan pool, and an economic view.
• Unique Loans : a probability of default and loss given default model, assessed on an individual basis.
• Impaired Loans : impairment is indicated when it is deemed probable that we will not be able to collect all amounts due to us pursuant to the contractual terms of the loan. Determining that a loan is impaired requires significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to be impaired, we record the impairment as a component of our CECL reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for these loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan
F-13
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
sponsorship, actions of other lenders, and other factors deemed relevant by our Manager. Actual losses, if any, could ultimately differ materially from these estimates. We only expect to realize the impairment losses if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of foreclosure, when the underlying asset is sold, but non-recoverability may also be concluded if, in our determination, it is nearly certain that all amounts due will not be collected.
We adopted ASU 2016-13 using the modified-retrospective method for all financial assets measured at amortized cost. Prior to our adoption, we had no loan loss provisions on our consolidated balance sheets. We recorded a cumulative-effective adjustment to the opening retained earnings in our consolidated statement of equity as of January 1, 2020. The following table details the impact of this adoption ($ in thousands):
Impact of ASU 2016-13
Adoption
Assets:
Loans
U.S. Loans $ 8,955
Non-U.S. Loans 3,631
Unique Loans 1,356
CECL reserve on loans $ 13,942
CECL reserve on held-to-maturity debt securities 445
Liabilities:
CECL reserve on unfunded loan commitments 3,263
Total impact of ASU 2016-13 adoption on retained earnings $ 17,650
Contractual Term and Unfunded Loan Commitments
Expected credit losses are estimated over the contractual term of each loan, adjusted for expected prepayments. As part of our quarterly review of our loan portfolio, we assess the expected repayment date of each loan, which is used to determine the contractual term for purposes of computing our CECL reserve.
Additionally, the expected credit losses over the contractual period of our loans are subject to the obligation to extend credit through our unfunded loan commitments. The CECL reserve for unfunded loan commitments is adjusted quarterly, as we consider the expected timing of future funding obligations over the estimated life of the loan. The considerations in estimating our CECL reserve for unfunded loan commitments are similar to those used for the related outstanding loan receivables.
Credit Quality Indicator
Our risk rating is our primary credit quality indicator in assessing our current expected credit loss reserve. Our Manager performs a quarterly risk review of our portfolio of loans, and assigns each loan a risk rating based on a variety of factors, including, without limitation, LTV, debt yield, property type, geographic and local market dynamics, physical condition, cash flow volatility, leasing and tenant profile, loan structure and exit plan, and project sponsorship. Based on a 5-point scale, our loans are rated “l” through “5,” from less risk to greater risk, relative to our loan portfolio in the aggregate, which ratings are defined as follows:
1 - Very Low Risk
2 - Low Risk
3 - Medium Risk
4 - High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss.
5 - Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss.
F-14
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Estimation of Economic Conditions
In addition to the WARM method computations and probability-weighted models described above, our CECL reserve is also adjusted to reflect our estimation of the current and future economic conditions that impact the performance of the commercial real estate assets securing our loans. These estimations include unemployment rates, interest rates, and other macroeconomic factors impacting the likelihood and magnitude of potential credit losses for our loans during their anticipated term. In addition to the CMBS data we have licensed from Trepp LLC, we have also licensed certain macroeconomic financial forecasts to inform our view of the potential future impact that broader economic conditions may have on our loan portfolio’s performance. These estimations require significant judgments about future events that, while based on the information available to us as of the balance sheet date, are ultimately indeterminate and the actual economic condition impacting our portfolio could vary significantly from the estimates we made as of December 31, 2021.
Derivative Financial Instruments
We classify all derivative financial instruments as either other assets or other liabilities on our consolidated balance sheets at fair value.
On the date we enter into a derivative contract, we designate each contract as (i) a hedge of a net investment in a foreign operation, or net investment hedge, (ii) a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability, or cash flow hedge, (iii) a hedge of a recognized asset or liability, or fair value hedge, or (iv) a derivative instrument not to be designated as a hedging derivative, or non-designated hedge. For all derivatives other than those designated as non-designated hedges, we formally document our hedge relationships and designation at the contract’s inception. This documentation includes the identification of the hedging instruments and the hedged items, its risk management objectives, strategy for undertaking the hedge transaction and our evaluation of the effectiveness of its hedged transaction.
On a quarterly basis, we also formally assess whether the derivative we designated in each hedging relationship is expected to be, and has been, highly effective in offsetting changes in the value or cash flows of the hedged items. If it is determined that a derivative is not highly effective at hedging the designated exposure, hedge accounting is discontinued and the changes in fair value of the instrument are included in net income prospectively. Effective April 1, 2020, our net investment hedges are assessed using a method based on changes in spot exchange rates. Gains and losses, representing hedge components excluded from the assessment of effectiveness, are recognized in interest income on our consolidated statements of operations over the contractual term of our net investment hedges on a systematic and rational basis, as documented at hedge inception in accordance with our accounting policy election. All other changes in the fair value of our derivative instruments that qualify as hedges are reported as a component of accumulated other comprehensive income (loss) on our consolidated financial statements. Deferred gains and losses are reclassified out of accumulated other comprehensive income (loss) and into net income in the same period or periods during which the hedged transaction affects earnings, and are presented in the same line item as the earnings effect of the hedged item. For cash flow hedges, this is typically when the periodic swap settlements are made, while for net investment hedges, this occurs when the hedged item is sold or substantially liquidated. To the extent a derivative does not qualify for hedge accounting and is deemed a non-designated hedge, the changes in its fair value are included in net income concurrently.
Secured Debt and Asset-Specific Debt
We record investments financed with secured debt or asset-specific debt as separate assets and the related borrowings under any secured debt or asset-specific debt are recorded as separate liabilities on our consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the secured debt or asset-specific debt are reported separately on our consolidated statements of operations.
Senior Loan Participations
In certain instances, we finance our loans through the non-recourse syndication of a senior loan interest to a third-party. Depending on the particular structure of the syndication, the senior loan interest may remain on our GAAP balance sheet or, in other cases, the sale will be recognized and the senior loan interest will no longer be included in our consolidated financial statements. When these sales are not recognized under GAAP we reflect the transaction by recording a loan participations sold liability on our consolidated balance sheet, however this gross presentation does not impact stockholders’ equity or net income. When the sales are recognized, our balance sheet only includes our remaining subordinate loan and not the non-consolidated senior interest we sold.
F-15
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Term Loans
We record our term loans as liabilities on our consolidated balance sheets. Where applicable, any issue discount or transaction expenses are deferred and amortized through the maturity date of the term loans as additional non-cash interest expense.
Senior Secured Notes
We record our senior secured notes as liabilities on our consolidated balance sheets. Where applicable, any issue discount or transaction expenses are deferred and amortized through the maturity date of the senior secured notes as additional non-cash interest expense.
Convertible Notes
The “Debt with Conversion and Other Options” Topic of the Financial Accounting Standards Board, or FASB, Accounting Standards Codification, or ASC, requires the liability and equity components of convertible debt instruments that may be settled in cash upon conversion, including partial cash settlement, to be separately accounted for in a manner that reflects the issuer’s nonconvertible debt borrowing rate. The initial proceeds from the sale of convertible notes are allocated between a liability component and an equity component in a manner that reflects interest expense at the rate of similar nonconvertible debt that could have been issued at such time. The equity component represents the excess initial proceeds received over the fair value of the liability component of the notes as of the date of issuance. We measured the estimated fair value of the debt component of our convertible notes as of the respective issuance dates based on our nonconvertible debt borrowing rate. The equity component of each series of our convertible notes is reflected within additional paid-in capital on our consolidated balance sheet, and the resulting issue discount is amortized over the period during which such convertible notes are expected to be outstanding (through the maturity date) as additional non-cash interest expense. The additional non-cash interest expense attributable to such convertible notes will increase in subsequent periods through the maturity date as the notes accrete to their par value over the same period.
Deferred Financing Costs
The deferred financing costs that are included as a reduction in the net book value of the related liability on our consolidated balance sheets include issuance and other costs related to our debt obligations. These costs are amortized as interest expense using the effective interest method over the life of the related obligations.
Fair Value of Financial Instruments
The “Fair Value Measurements and Disclosures” Topic o f the FASB, or ASC 820, defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements under GAAP. Specifically, this guidance defines fair value based on exit price, or the price that would be received upon the sale of an asset or the transfer of a liability in an orderly transaction between market participants at the measurement date.
ASC 820 also establishes a fair value hierarchy that prioritizes and ranks the level of market price observability used in measuring financial instruments. Market price observability is affected by a number of factors, including the type of financial instrument, the characteristics specific to the financial instrument, and the state of the marketplace, including the existence and transparency of transactions between market participants. Financial instruments with readily available quoted prices in active markets generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.
Financial instruments measured and reported at fair value are classified and disclosed based on the observability of inputs used in the determination, as follows:
• Level 1: Generally includes only unadjusted quoted prices that are available in active markets for identical financial instruments as of the reporting date.
• Level 2: Pricing inputs include quoted prices in active markets for similar instruments, quoted prices in less active or inactive markets for identical or similar instruments where multiple price quotes can be obtained, and other observable inputs, such as interest rates, yield curves, credit risks, and default rates.
• Level 3: Pricing inputs are unobservable for the financial instruments and include situations where there is little, if any, market activity for the financial instrument. These inputs require significant judgment or estimation by management of third-parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2.
F-16
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The estimated value of each asset reported at fair value using Level 3 inputs is determined by an internal committee composed of members of senior management of our Manager, including our Chief Executive Officer, Chief Financial Officer, and other senior officers.
Certain of our other assets are reported at fair value, as of quarter-end, either (i) on a recurring basis or (ii) on a nonrecurring basis, as a result of impairment or other events. Our assets that are recorded at fair value are discussed further in Note 16. We generally value our assets recorded at fair value by either (i) discounting expected cash flows based on assumptions regarding the collection of principal and interest and estimated market rates, or (ii) obtaining assessments from third-party dealers. For collateral-dependent loans that are identified as impaired, we measure impairment by comparing our Manager’s estimation of the fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations require significant judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by our Manager.
During the year ended December 31, 2020, we recorded an aggregate $ 69.7 million CECL reserve specifically related to two of our loans receivable. During the three months ended December 31, 2021, we charged off $ 14.4 million of the CECL reserve related to one of our loans receivable, bringing this asset-specific CECL reserve to $ 54.9 million as of December 31, 2021. The $ 54.9 million CECL reserve specifically related to one of our loans receivable with an outstanding principal balance of $ 286.3 million, net of cost-recovery proceeds, as of December 31, 2021. The CECL reserve was recorded based on our Manager’s estimation of the fair value of the loan’s underlying collateral as of December 31, 2021. This loan receivable is therefore measured at fair value on a nonrecurring basis using significant unobservable inputs, and is classified as a Level 3 asset in the fair value hierarchy. The significant unobservable inputs used to estimate the fair value of this loan receivable include the exit capitalization rate assumption of 4.80 % used to forecast the future sale price of the underlying real estate collateral and the unlevered discount rate of 8.30 %, in addition to reviewing comparable sales on a per-key basis.
We are also required by GAAP to disclose fair value information about financial instruments, which are not otherwise reported at fair value in our consolidated balance sheet, to the extent it is practicable to estimate a fair value for those instruments. These disclosure requirements exclude certain financial instruments and all non-financial instruments.
The following methods and assumptions are used to estimate the fair value of each class of financial instruments, for which it is practicable to estimate that value:
• Cash and cash equivalents: The carrying amount of cash and cash equivalents approximates fair value.
• Loans receivable, net: The fair values of these loans were estimated by our Manager based on a discounted cash flow methodology, taking into consideration various factors including capitalization rates, discount rates, leasing, credit worthiness of major tenants, occupancy rates, availability and cost of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed relevant by our Manager.
• Debt securities held-to-maturity: The fair value of these instruments was estimated by utilizing third-party pricing service providers assuming the securities are not sold prior to maturity. In determining the value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades, or valuation estimates from their internal pricing models to determine the reported price.
• Derivative financial instruments: The fair value of our foreign currency and interest rate contracts was estimated using advice from a third-party derivative specialist, based on contractual cash flows and observable inputs comprising foreign currency rates and credit spreads.
• Secured debt, net: The fair value of these instruments was estimated based on the rate at which a similar credit facility would currently be priced.
• Securitized debt obligations, net: The fair value of these instruments was estimated by utilizing third-party pricing service providers. In determining the value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades, or valuation estimates from their internal pricing models to determine the reported price.
• Asset-specific debt, net: The fair value of these instruments was estimated based on the rate at which a similar agreement would currently be priced.
F-17
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
• Term loans, net: The fair value of these instruments was estimated by utilizing third-party pricing service providers. In determining the value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades, or valuation estimates from their internal pricing models to determine the reported price.
• Senior secured notes, net: The fair value of these instruments was estimated by utilizing third-party pricing service providers. In determining the value of a particular investment, pricing service providers may use broker-dealer quotations, reported trades, or valuation estimates from their internal pricing models to determine the reported price.
• Convertible notes, net: Each series of the convertible notes is actively traded and their fair values were obtained using quoted market prices.
Income Taxes
Our financial results generally do not reflect provisions for current or deferred income taxes on our REIT taxable income. We believe that we operate in a manner that will continue to allow us to be taxed as a REIT and, as a result, we generally do not expect to pay substantial corporate level taxes other than those payable by our taxable REIT subsidiaries. If we were to fail to meet these requirements, we may be subject to federal, state, and local income tax on current and past income, and penalties. Refer to Note 14 for additional information.
Stock-Based Compensation
Our stock-based compensation consists of awards issued to our Manager and certain individuals employed by an affiliate of our Manager that vest over the life of the awards, as well as deferred stock units issued to certain members of our board of directors. Stock-based compensation expense is recognized for these awards in net income on a variable basis over the applicable vesting period of the awards, based on the value of our class A common stock. Refer to Note 15 for additional information.
Earnings per Share
Basic earnings per share, or Basic EPS, is computed in accordance with the two-class method and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units outstanding during the period. Our restricted class A common stock is considered a participating security, as defined by GAAP, and has been included in our Basic EPS under the two-class method as these restricted shares have the same rights as our other shares of class A common stock, including participating in any gains or losses.
Diluted earnings per share, or Diluted EPS, is determined using the treasury stock method, and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units. Refer to Note 11 for additional discussion of earnings per share.
Foreign Currency
In the normal course of business, we enter into transactions not denominated in United States, or U.S., dollars. Foreign exchange gains and losses arising on such transactions are recorded as a gain or loss in our consolidated statements of operations. In addition, we consolidate entities that have a non-U.S. dollar functional currency. Non-U.S. dollar denominated assets and liabilities are translated to U.S. dollars at the exchange rate prevailing at the reporting date and income, expenses, gains, and losses are translated at the average exchange rate over the applicable period. Cumulative translation adjustments arising from the translation of non-U.S. dollar denominated subsidiaries are recorded in other comprehensive income (loss).
Underwriting Commissions and Offering Costs
Underwriting commissions and offering costs incurred in connection with common stock offerings are reflected as a reduction of additional paid-in capital. Costs incurred that are not directly associated with the completion of a common stock offering are expensed when incurred.
F-18
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Recent Accounting Pronouncements
In March 2020, the FASB issued ASU 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting,” or ASU 2020-04. ASU 2020-04 provides optional expedients and exceptions to GAAP requirements for modifications on debt instruments, leases, derivatives, and other contracts, related to the expected market transition from LIBOR, and certain other floating rate benchmark indices, or collectively, IBORs, to alternative reference rates. ASU 2020-04 generally considers contract modifications related to reference rate reform to be an event that does not require contract remeasurement at the modification date nor a reassessment of a previous accounting determination. In January 2021, the FASB issued ASU 2021-01 “Reference Rate Reform (Topic 848): Scope,” or ASU 2021-01. ASU 2021-01 clarifies that the practical expedients in ASU 2020-04 apply to derivatives impacted by changes in the interest rate used for margining, discounting, or contract price alignment. The guidance in ASU 2020-04 is optional and may be elected over time, through December 31, 2022, as reference rate reform activities occur. Once ASU 2020-04 is elected, the guidance must be applied prospectively for all eligible contract modifications. In the first quarter of 2020, we have elected to apply the hedge accounting expedients, related to probability and the assessments of effectiveness, for future IBOR-indexed cash flows, to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with our past presentation. We continue to evaluate the impact of ASU 2020-04 and may apply other elections, as applicable, as the expected market transition from IBORs to alternative reference rates continues to develop.
In August 2020, the FASB issued ASU 2020-06 “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity,” or ASU 2020-06. ASU 2020-06 simplifies the accounting for convertible debt by eliminating the beneficial conversion and cash conversion accounting models. ASU 2020-06 also updates the earnings per share calculation and requires entities to assume share settlement when the convertible debt can be settled in cash or shares. ASU 2020-06 is effective for fiscal years beginning after December 15, 2021 and is to be adopted through a cumulative-effect adjustment to the opening balance of retained earnings either at the date of adoption or in the first comparative period presented. Upon adoption of ASU 2020-06, convertible debt proceeds, unless issued with a substantial premium or an embedded conversion feature, will no longer be allocated between debt and equity components. This will reduce the issue discount and result in less non-cash interest expense in our consolidated financial statements. Additionally, ASU 2020-06 will result in the reporting of a diluted earnings per share, if the effect is dilutive, in our consolidated financial statements, regardless of our settlement intent. We expect to adopt ASU 2020-06 using the modified retrospective method of transition, which we expect will result in an aggregate decrease to our additional paid-in capital of $ 2.4 million, an aggregate decrease to our accumulated deficit of $ 2.0 million, and an aggregate increase to our convertible notes, net, balance of $ 476,000 , as of January 1, 2022.
Reference Rate Reform
LIBOR and certain other floating rate benchmark indices to which our floating rate loans and other loan agreements are tied, including, without limitation, the Euro Interbank Offered Rate, or EURIBOR, the Stockholm Interbank Offered Rate, or STIBOR, the Australian Bank Bill Swap Reference Rate, or BBSY, the Canadian Dollar Offered Rate, or CDOR, and the Swiss Average Rate Overnight, or SARON, or collectively, IBORs, are the subject of recent national, international and regulatory guidance and proposals for reform. As of December 31, 2021, the ICE Benchmark Association, or IBA, ceased publication of all non-USD LIBOR and previously announced its intention to cease publication of remaining U.S. dollar LIBOR settings immediately after June 30, 2023.
The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, has identified the Secured Overnight Financing Rate, or SOFR, a new index calculated using short-term repurchase agreements backed by Treasury securities, as its preferred alternative rate for USD LIBOR. Market participants have started to transition to the Sterling Overnight Index Average, or SONIA, in line with guidance from the U.K. regulators. As of December 31, 2021, one-month SOFR is utilized as the floating benchmark rate on 16 of our loans, the financing provided on the 2020 FL3 and 2020 FL2 CLOs, plus a credit spread adjustment of 0.11 %, and one of our credit facilities. As of December 31, 2021, the one-month SOFR was 0.05 % and one-month USD LIBOR was 0.10 %. Additionally, as of December 31, 2021, daily compounded SONIA is utilized as the floating benchmark rate on nine of our loans and five of our credit facilities. As of December 31, 2021, SONIA was 0.19 % and three-month GBP LIBOR was 0.26 %.
At this time, it is not possible to predict how markets will respond to SOFR, SONIA, or other alternative reference rates as the transition away from USD LIBOR and GBP LIBOR proceeds. Despite the LIBOR transition in other markets, benchmark rate methodologies in Europe, Australia, Canada, and Switzerland have been reformed and rates such as EURIBOR, STIBOR, BBSY, CDOR, and SARON may persist as International Organization of Securities Commissions, or
F-19
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
IOSCO, compliant reference rates moving forward. However, multi-rate environments may persist in these markets as regulators and working groups have suggested market participants adopt alternative reference rates.
3. LOANS RECEIVABLE, NET
The following table details overall statistics for our loans receivable portfolio ($ in thousands):
December 31, 2021 December 31, 2020
Number of loans 188 120
Principal balance $ 22,156,437 $ 16,652,824
Net book value $ 21,878,338 $ 16,399,166
Unfunded loan commitments (1)
$ 4,180,128 $ 3,160,084
Weighted-average cash coupon (2)
+ 3.19 % + 3.18 %
Weighted-average all-in yield (2)
+ 3.52 % + 3.53 %
Weighted-average maximum maturity (years) (3)
3.4 3.1
(1) Unfunded commitments will primarily be funded to finance our borrowers’ construction or development of real estate-related assets, capital improvements of existing assets, or lease-related expenditures. These commitments will generally be funded over the term of each loan, subject in certain cases to an expiration date.
(2) The weighted-average cash coupon and all-in yield are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR, SOFR, GBP LIBOR, SONIA, EURIBOR, and other indices, as applicable to each loan. As of December 31, 2021, 99.5 % of our loans by principal balance earned a floating rate of interest, primarily indexed to USD LIBOR. The other 0.5 % of our loans earned a fixed rate of interest. As of December 31, 2020, 99.4 % of our loans by total loan exposure earned a floating rate of interest, primarily indexed to USD LIBOR. The other 0.6 % of our loans earned a fixed rate of interest. We reflect our fixed rate loans as a spread over the relevant floating benchmark rates, as of December 31, 2021 and December 31, 2020, respectively, for purposes of the weighted-averages. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees. Excludes a loan accounted for under the cost-recovery method.
(3) Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. As of December 31, 2021, 56 % of our loans by principal balance were subject to yield maintenance or other prepayment restrictions and 44 % were open to repayment by the borrower without penalty. As of December 31, 2020, 31 % of our loans by principal balance were subject to yield maintenance or other prepayment restrictions and 69 % were open to repayment by the borrower without penalty.
F-20
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table details the index rate floors for our loans receivable portfolio as of December 31, 2021 ($ in thousands):
Loans Receivable Principal Balance
Index Rate Floors USD Non-USD (1)
Total
Fixed Rate $ 37,500 $ 78,367 $ 115,867
0.00% or no floor (2)
3,835,467 5,444,841 9,280,308
0.01% to 0.25% floor 6,686,115 447,339 7,133,454
0.26% to 1.00% floor 1,259,076 501,764 1,760,840
1.01% or more floor 3,641,876 224,092 3,865,968
Total (3)(4)
$ 15,460,034 $ 6,696,403 $ 22,156,437
(1) Includes Euro, British Pound Sterling, Swedish Krona, Australian Dollar, Canadian Dollar, and Swiss Franc currencies.
(2) Includes a $ 286.3 million loan accounted for under the cost-recovery method.
(3) Excludes investment exposure to $ 79.2 million subordinate position we own in the $ 379.3 million 2018 Single Asset Securitization. Refer to Notes 4 and 17 to our consolidated financial statements for further discussion of the 2018 Single Asset Securitization.
(4) As of December 31, 2021, the weighted-average index rate floor of our loan portfolio was 0.39 %. Excluding 0.0% index rate floors, the weighted-average index rate floor was 0.66 %.
Activity relating to our loans receivable portfolio was as follows ($ in thousands):
Principal
Balance
Deferred Fees /
Other Items (1)
Net Book
Value
Loans Receivable, as of December 31, 2019
$ 16,277,343 $ ( 112,542 ) $ 16,164,801
Loan fundings 1,896,276 — 1,896,276
Loan repayments and sales proceeds ( 1,862,955 ) — ( 1,862,955 )
Unrealized gain (loss) on foreign currency translation 342,160 ( 1,900 ) 340,260
Deferred fees and other items — ( 21,946 ) ( 21,946 )
Amortization of fees and other items — 56,279 56,279
Loans Receivable, as of December 31, 2020
$ 16,652,824 $ ( 80,109 ) $ 16,572,715
Loan fundings 12,550,463 — 12,550,463
Loan repayments and sales ( 6,733,105 ) — ( 6,733,105 )
Principal charge-offs ( 14,427 ) — ( 14,427 )
Unrealized (loss) gain on foreign currency translation ( 299,318 ) 1,424 ( 297,894 )
Deferred fees and other items — ( 143,002 ) ( 143,002 )
Amortization of fees and other items — 68,267 68,267
Loans Receivable, as of December 31, 2021
$ 22,156,437 $ ( 153,420 ) $ 22,003,017
CECL reserve ( 124,679 )
Loans Receivable, net, as of December 31, 2021
$ 21,878,338
(1) Other items primarily consist of purchase and sale discounts or premiums, exit fees, and deferred origination expenses.
F-21
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The tables below detail the property type and geographic distribution of the properties securing the loans in our portfolio ($ in thousands):
December 31, 2021
Property Type Number of
Loans
Net
Book Value
Total Loan
Exposure (1)(2)
Percentage of
Portfolio
Office 65 $ 9,473,039 $ 10,425,026 44 %
Multifamily 75 5,721,260 5,771,517 24
Hospitality 25 3,427,245 3,540,391 15
Industrial 6 1,102,452 1,185,606 5
Retail 8 871,241 909,970 4
Other 9 1,407,780 1,836,601 8
Total loans receivable 188 $ 22,003,017 $ 23,669,111 100 %
CECL reserve ( 124,679 )
Loans receivable, net $ 21,878,338
Geographic Location Number of
Loans
Net
Book Value
Total Loan
Exposure (1)(2)
Percentage of
Portfolio
United States
Sunbelt 71 $ 5,907,230 $ 6,206,216 26 %
Northeast 37 4,615,076 4,934,295 21
West 33 3,520,942 4,199,208 18
Midwest 10 1,063,202 1,113,959 5
Northwest 5 251,121 252,700 1
Subtotal 156 15,357,571 16,706,378 71
International
United Kingdom 17 2,342,146 2,598,033 11
Spain 4 1,374,364 1,380,763 6
Ireland 1 1,210,375 1,216,864 5
Sweden 1 546,319 551,149 2
Australia 4 504,668 509,885 2
Canada 2 68,558 68,478 —
Other Europe 3 599,016 637,561 3
Subtotal 32 6,645,446 6,962,733 29
Total loans receivable 188 $ 22,003,017 $ 23,669,111 100 %
CECL reserve ( 124,679 )
Loans receivable, net $ 21,878,338
(1) In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $ 1.5 billion of such non-consolidated senior interests as of December 31, 2021.
(2) Excludes investment exposure to the $ 379.3 million 2018 Single Asset Securitization. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization.
F-22
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
December 31, 2020
Property Type Number of
Loans
Net
Book Value
Total Loan
Exposure (1)(2)
Percentage of
Portfolio
Office 59 $ 9,980,799 $ 10,451,658 59 %
Hospitality 14 2,295,255 2,369,454 14
Multifamily 31 1,788,149 1,862,667 11
Industrial 6 673,912 675,344 4
Retail 4 538,702 551,243 3
Other 6 1,295,898 1,544,255 9
Total loans receivable 120 $ 16,572,715 $ 17,454,621 100 %
CECL reserve ( 173,549 )
Loans receivable, net $ 16,399,166
Geographic Location Number of
Loans
Net
Book Value
Total Loan
Exposure (1)(2)
Percentage of
Portfolio
United States
Northeast 25 $ 4,369,537 $ 4,389,384 25 %
West 27 2,942,126 3,413,089 20
Sunbelt 33 2,902,996 2,986,221 17
Midwest 8 973,702 976,693 6
Northwest 1 15,404 15,413 —
Subtotal 94 11,203,765 11,780,800 68
International
United Kingdom 13 1,816,901 2,066,390 12
Ireland 1 1,309,443 1,317,846 8
Spain 2 1,247,162 1,252,080 7
Australia 2 259,126 259,788 1
Canada 3 82,185 82,262 —
Other Europe 5 654,133 695,455 4
Subtotal 26 5,368,950 5,673,821 32
Total loans receivable 120 $ 16,572,715 $ 17,454,621 100 %
CECL reserve ( 173,549 )
Loans receivable, net $ 16,399,166
(1) In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $ 801.8 million of such non-consolidated senior interests as of December 31, 2020.
(2) Excludes investment exposure to the $ 735.5 million 2018 Single Asset Securitization. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization .
Loan Risk Ratings
As further described in Note 2, our Manager evaluates our loan portfolio on a quarterly basis. In conjunction with our quarterly loan portfolio review, our Manager assesses the risk factors of each loan, and assigns a risk rating based on several factors. Factors considered in the assessment include, but are not limited to, risk of loss, current LTV, debt yield, collateral performance, structure, exit plan, and sponsorship. Loans are rated “1” (less risk) through “5” (greater risk), which ratings are defined in Note 2.
F-23
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table allocates the principal balance and net book value of our loans receivable based on our internal risk ratings ($ in thousands):
December 31, 2021 December 31, 2020
Risk
Rating
Number
of Loans
Net
Book Value
Total Loan
Exposure (1)(2)
Number
of Loans
Net
Book Value
Total Loan
Exposure (1)(2)
1 8 $ 642,776 $ 645,854 8 $ 777,163 $ 778,283
2 28 5,200,533 5,515,250 17 2,513,848 2,528,835
3 141 13,604,027 14,944,045 79 9,911,914 10,763,496
4 10 2,270,872 2,277,653 14 3,032,593 3,045,309
5 1 284,809 286,309 2 337,197 338,698
Total loans receivable 188 $ 22,003,017 $ 23,669,111 120 $ 16,572,715 $ 17,454,621
CECL reserve ( 124,679 ) ( 173,549 )
Loans receivable, net $ 21,878,338 $ 16,399,166
(1) In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $ 1.5 billion and $ 801.8 million of such non-consolidated senior interests as of December 31, 2021 and December 31, 2020, respectively.
(2) Excludes investment exposure to the 2018 Single Asset Securitization of $ 379.3 million and $ 735.5 million as of December 31, 2021 and December 31, 2020, respectively. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization.
The weighted-average risk rating of our total loan exposure was 2.8 and 3.0 as of December 31, 2021 and 2020, respectively. The decrease in risk rating reflects the ongoing market recovery from COVID-19 and resulting improvement in the performance of the collateral assets underlying our portfolio, which resulted in several risk rating upgrades in our portfolio during the year ended December 31, 2021.
Current Expected Credit Loss Reserve
The CECL reserve required under GAAP reflects our current estimate of potential credit losses related to the loans and debt securities included in our consolidated balance sheets. Refer to Note 2 for further discussion of our CECL reserve. The following table presents the activity in our loans receivable CECL reserve by investment pool for the year ended December 31, 2021 and 2020 ($ in thousands):
U.S. Loans Non-U.S.
Loans
Unique
Loans
Impaired
Loans
Total
Loans Receivable, Net
CECL reserve as of December 31, 2020
$ 42,995 $ 27,734 $ 33,159 $ 69,661 $ 173,549
Decrease in CECL reserve ( 16,110 ) ( 17,471 ) ( 502 ) ( 360 ) ( 34,443 )
Charge-offs of CECL reserve — — — ( 14,427 ) ( 14,427 )
CECL reserve as of December 31, 2021
$ 26,885 $ 10,263 $ 32,657 $ 54,874 $ 124,679
CECL reserve as of December 31, 2019
$ — $ — $ — $ — $ —
Initial CECL reserve on January 1, 2020 8,955 3,631 1,356 — 13,942
Increase in CECL reserve 34,040 24,103 31,803 69,661 159,607
CECL reserve as of December 31, 2020
$ 42,995 $ 27,734 $ 33,159 $ 69,661 $ 173,549
Our initial CECL reserve of $ 13.9 million against our loans receivable portfolio, recorded on January 1, 2020, is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. During the year ended December 31, 2021, we recorded a decrease of $ 48.9 million in the current expected credit loss reserve against our loans receivable portfolio, bringing our total CECL reserve to $ 124.7 million as of December 31, 2021. This CECL reserve reflects the macroeconomic impact of the COVID-19 pandemic on commercial real estate markets generally, as well as certain loans assessed for impairment in our portfolio. See Note 2 for further discussion of COVID-19.
F-24
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
During 2020 and 2021, we entered into loan modifications related to a multifamily asset in New York City, which are classified as troubled debt restructurings under GAAP. During the three months ended June 30, 2020, we recorded a $ 14.8 million CECL reserve on this loan. During the three months ended December 31, 2021, the borrower committed significant additional capital to the property and engaged new management to oversee property operations, and we reduced the loan's outstanding principal balance to $ 37.5 million. As a result of the modification, we charged-off $ 14.4 million of the $ 14.8 million asset-specific CECL reserve we recorded on this loan during the three months ended June 30, 2020, and reversed the remaining $ 360,000 CECL reserve. We have no remaining asset-specific CECL reserve against this loan as of December 31, 2021. The loan is paying interest income current and we resumed income accrual for this loan as of December 31, 2021. See Note 2 to our consolidated financial statements for further discussion on the CECL reserve.
During the third quarter of 2020, we entered into a loan modification related to a hospitality asset in New York City, which is classified as a troubled debt restructuring under GAAP. During the three months ended June 30, 2020, we recorded $ 54.9 million CECL reserve on this loan, which was unchanged as of December 31, 2021. As of July 1, 2020, the income accrual on this loan was suspended and no income was recorded subsequent to July 1, 2020. This loan has an outstanding principal balance of $ 286.3 million, net of cost-recovery proceeds, as of December 31, 2021. The CECL reserve was recorded based on our estimation of the fair value of the loan’s underlying collateral as of December 31, 2021.
F-25
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Our primary credit quality indicator is our risk ratings, which are further discussed above. The following tables present the net book value of our loan portfolio as of December 31, 2021 and December 31, 2020, respectively, by year of origination, investment pool, and risk rating ($ in thousands):
Net Book Value of Loans Receivable by Year of Origination (1)(2)
As of December 31, 2021
Risk Rating
2021 2020 2019 2018 2017 Prior Total
U.S. loans
1 $ 125,873 $ — $ 196,017 $ 72,752 $ 248,134 $ — $ 642,776
2 876,536 427,839 221,513 1,134,176 354,775 82,274 3,097,113
3 7,511,883 358,448 1,109,170 1,116,872 292,520 228,264 10,617,157
4 — — 96,539 534,938 63,358 89,439 784,274
5 — — — — — — —
Total U.S. loans $ 8,514,292 $ 786,287 $ 1,623,239 $ 2,858,738 $ 958,787 $ 399,977 $ 15,141,320
Non-U.S. loans
1 $ — $ — $ — $ — $ — $ — $ —
2 698,130 98,412 1,306,878 — — — 2,103,420
3 1,403,110 — 932,939 394,949 — — 2,730,998
4 — — 343,030 — — — 343,030
5 — — — — — — —
Total Non-U.S. loans $ 2,101,240 $ 98,412 $ 2,582,847 $ 394,949 $ — $ — $ 5,177,448
Unique loans
1 $ — $ — $ — $ — $ — $ — $ —
2 — — — — — — —
3 — — — 197,018 — 58,854 255,872
4 — — 322,787 820,781 — — 1,143,568
5 — — — — — — —
Total unique loans $ — $ — $ 322,787 $ 1,017,799 $ — $ 58,854 $ 1,399,440
Impaired loans
1 $ — $ — $ — $ — $ — $ — $ —
2 — — — — — — —
3 — — — — — — —
4 — — — — — — —
5 — — — 284,809 — — 284,809
Total impaired loans $ — $ — $ — $ 284,809 $ — $ — $ 284,809
Total loans receivable
1 $ 125,873 $ — $ 196,017 $ 72,752 $ 248,134 $ — $ 642,776
2 1,574,666 526,251 1,528,391 1,134,176 354,775 82,274 5,200,533
3 8,914,993 358,448 2,042,109 1,708,839 292,520 287,118 13,604,027
4 — — 762,356 1,355,719 63,358 89,439 2,270,872
5 — — — 284,809 — — 284,809
Total loans receivable $ 10,615,532 $ 884,699 $ 4,528,873 $ 4,556,295 $ 958,787 $ 458,831 $ 22,003,017
CECL reserve ( 124,679 )
Loans receivable, net $ 21,878,338
(1) Date loan was originated or acquired by us. Origination dates are subsequently updated to reflect material loan modifications.
(2) Excludes the $ 78.0 million net book value of our held-to-maturity debt securities which represents our subordinate position we own in the 2018 Single Asset Securitization, and is included in other assets on our consolidated balance sheets. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization.
F-26
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Net Book Value of Loans Receivable by Year of Origination (1)(2)
As of December 31, 2020
Risk Rating
2020 2019 2018 2017 2016 Prior Total
U.S. loans
1 $ — $ 231,796 $ 253,674 $ 43,906 $ 17,009 $ — $ 546,385
2 — 282,017 1,172,168 757,138 79,848 222,677 2,513,848
3 781,595 2,391,297 1,672,897 1,134,288 227,466 220,644 6,428,187
4 65,978 170,541 1,055,142 63,293 105,380 — 1,460,334
5 — — — — — — —
Total U.S. loans $ 847,573 $ 3,075,651 $ 4,153,881 $ 1,998,625 $ 429,703 $ 443,321 $ 10,948,754
Non-U.S. loans
1 $ — $ — $ 136,021 $ 94,757 $ — $ — $ 230,778
2 — — — — — — —
3 105,300 2,526,225 479,512 — 113,653 — 3,224,690
4 — 256,494 — — — — 256,494
5 — — — — — — —
Total Non-U.S. loans $ 105,300 $ 2,782,719 $ 615,533 $ 94,757 $ 113,653 $ — $ 3,711,962
Unique loans
1 $ — $ — $ — $ — $ — $ — $ —
2 — — — — — — —
3 — — 198,433 — — 60,604 259,037
4 — 325,097 990,668 — — — 1,315,765
5 — — — — — — —
Total unique loans $ — $ 325,097 $ 1,189,101 $ — $ — $ 60,604 $ 1,574,802
Impaired loans
1 $ — $ — $ — $ — $ — $ — $ —
2 — — — — — — —
3 — — — — — — —
4 — — — — — — —
5 — — 284,809 — — 52,388 337,197
Total impaired loans $ — $ — $ 284,809 $ — $ — $ 52,388 $ 337,197
Total loans receivable
1 $ — $ 231,796 $ 389,695 $ 138,663 $ 17,009 $ — $ 777,163
2 — 282,017 1,172,168 757,138 79,848 222,677 2,513,848
3 886,895 4,917,522 2,350,842 1,134,288 341,119 281,248 9,911,914
4 65,978 752,132 2,045,810 63,293 105,380 — 3,032,593
5 — — 284,809 — — 52,388 337,197
Total loans receivable $ 952,873 $ 6,183,467 $ 6,243,324 $ 2,093,382 $ 543,356 $ 556,313 $ 16,572,715
CECL reserve ( 173,549 )
Loans receivable, net $ 16,399,166
(1) Date loan was originated or acquired by us. Origination dates are subsequently updated to reflect material loan modifications.
(2) Excludes the $ 75.7 million net book value of our held-to-maturity debt securities which represents our subordinate position we own in the 2018 Single Asset Securitization, and is included in other assets on our consolidated balance sheets. See Note 4 for details of the subordinate position we own in the 2018 Single Asset Securitization.
F-27
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Multifamily Joint Venture
As discussed in Note 2, we entered into a Multifamily Joint Venture in April 2017. As of December 31, 2021 and December 31, 2020, our Multifamily Joint Venture held $ 746.9 million and $ 484.8 million of loans, respectively, which are included in the loan disclosures above. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.
4. OTHER ASSETS AND LIABILITIES
Other Assets
The following table details the components of our other assets ($ in thousands):
December 31, 2021 December 31, 2020
Accrued interest receivable $ 86,101 $ 66,757
Debt securities held-to-maturity (1)
78,083 77,445
CECL reserve ( 70 ) ( 1,723 )
Debt securities held-to-maturity, net 78,013 75,722
Loan portfolio payments held by servicer (2)
77,624 73,224
Derivative assets 30,531 522
Prepaid expenses 956 973
Collateral deposited under derivative agreements — 51,050
Prepaid taxes — 376
Other 572 1,195
Total $ 273,797 $ 269,819
(1) Represents the subordinate position we own in the 2018 Single Asset Securitization, which held aggregate loan assets of $ 379.3 million and $ 735.5 million as of December 31, 2021 and December 31, 2020, respectively, with a yield to full maturity of L+10.0% and a maximum maturity date of June 9, 2025, assuming all extension options are exercised by the borrower. Refer to Note 17 for additional discussion.
(2) Represents loan principal, interest payments, and related loan fees held by our third-party loan servicer as of the balance sheet date which were remitted to us during the subsequent remittance cycle.
Current Expected Credit Loss Reserve
The CECL reserve required under GAAP reflects our current estimate of potential credit losses related to the loans and debt securities included in our consolidated balance sheets. Refer to Note 2 for further discussion of our CECL reserve. The following table presents the activity in our debt securities CECL reserve by investment pool for the year ended December 31, 2021 ($ in thousands):
Debt Securities Held-To-Maturity Total
CECL reserve as of December 31, 2020
$ 1,723
Decrease in CECL reserve ( 1,653 )
CECL reserve as of December 31, 2021
$ 70
CECL reserve as of December 31, 2019 $ —
Initial CECL reserve on January 1, 2020 445
Increase in CECL reserve 1,278
CECL reserve as of December 31, 2020
$ 1,723
Our initial CECL reserve of $ 445,000 against our debt securities held-to-maturity, recorded on January 1, 2020, is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. During the year ended December 31, 2021, we recorded a decrease of $ 1.7 million in the CECL reserve against our debt securities held-to-maturity, bringing our total CECL reserve to $ 70,000 as of December 31, 2021. During the year ended December 31, 2020,
F-28
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
we recorded an increase of $ 1.3 million in the CECL reserve against our debt securities held-to-maturity, bringing our total CECL reserve to $ 1.7 million as of December 31, 2020. See Note 2 for further discussion of COVID-19.
Other Liabilities
The following table details the components of our other liabilities ($ in thousands):
December 31, 2021 December 31, 2020
Accrued dividends payable $ 104,271 $ 91,004
Secured debt repayments pending servicer remittance (1)
47,664 —
Accrued interest payable 29,851 20,548
Accrued management and incentive fees payable 28,373 19,158
Accounts payable and other liabilities 9,046 2,671
Derivative liabilities 5,890 58,915
Current expected credit loss reserve for unfunded loan commitments (2)
6,263 10,031
Total $ 231,358 $ 202,327
(1) Represents pending transfers from our third-party loan servicer that were remitted to our banking counterparties during the subsequent remittance cycle.
(2) Represents the CECL reserve related to our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve.
Current Expected Credit Loss Reserve for Unfunded Loan Commitments
As of December 31, 2021, we had unfunded commitments of $ 4.2 billion related to 118 loans receivable. The expected credit losses over the contractual period of our loans are subject to the obligation to extend credit through our unfunded loan commitments. See Note 2 for further discussion of the CECL reserve related to our unfunded loan commitments, and Note 19 for further discussion of our unfunded loan commitments. The following table presents the activity in the CECL reserve related to our unfunded loan commitments by investment pool for the year ended December 31, 2021 ($ in thousands):
U.S. Loans Non-U.S.
Loans
Unique
Loans
Impaired
Loans
Total
Unfunded Loan Commitments
CECL reserve as of December 31, 2020
$ 6,953 $ 2,994 $ 84 $ — $ 10,031
Decrease in CECL reserve ( 2,881 ) ( 803 ) ( 84 ) — ( 3,768 )
CECL reserve as of December 31, 2021
$ 4,072 $ 2,191 $ — $ — $ 6,263
CECL reserve as of December 31, 2019 $ — $ — $ — $ — $ —
Initial CECL reserve on January 1, 2020 2,801 453 9 — 3,263
Increase in CECL reserve 4,152 2,541 75 — 6,768
CECL reserve as of December 31, 2020
$ 6,953 $ 2,994 $ 84 $ — $ 10,031
Our initial CECL reserve of $ 3.3 million against our unfunded loan commitments, recorded on January 1, 2020, is reflected as a direct charge to retained earnings on our consolidated statements of changes in equity; however subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of operations. During the year ended December 31, 2021, we recorded a decrease of $ 3.8 million in the CECL reserve against our unfunded loan commitments, bringing our total CECL reserve to $ 6.3 million as of December 31, 2021. During the year ended December 31, 2020, we recorded an increase of $ 6.8 million in the CECL reserve against our unfunded loan commitments, bringing our total CECL reserve to $ 10.0 million as of December 31, 2020. The decrease in the CECL reserve during the year ended December 31, 2021 reflects the ongoing market recovery from COVID-19 and the resulting improvement in the performance of the collateral assets underlying our portfolio. See Note 2 for further discussion of COVID-19.
F-29
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
5. SECURED DEBT, NET
Our secured debt includes our secured credit facilities and acquisition facility. During the year ended December 31, 2021, we obtained approval for $ 10.5 billion of new borrowings against $ 13.2 billion of collateral assets. Additionally, during the year ended December 31, 2021, we (i) entered into two new secured credit facilities providing an aggregate $ 2.5 billion of credit capacity and (ii) increased the size of four existing secured credit facilities providing an aggregate $ 1.2 billion of additional credit capacity. The following table details our secured debt ($ in thousands):
Secured Debt
Borrowings Outstanding
December 31, 2021 December 31, 2020
Secured credit facilities $ 12,299,580 $ 7,896,863
Acquisition facility — —
Total secured debt $ 12,299,580 $ 7,896,863
Deferred financing costs (1)
( 19,538 ) ( 16,327 )
Net book value of secured debt $ 12,280,042 $ 7,880,536
(1) Costs incurred in connection with our secured debt are recorded on our consolidated balance sheet when incurred and recognized as a component of interest expense over the life of each related facility.
Secured Credit Facilities
Our secured credit facilities are bilateral agreements we use to finance diversified pools of senior loan collateral with sufficient flexibility to accommodate our investment and asset management strategy. The facilities are uniformly structured to provide currency, index, and term-matched financing without capital markets based mark-to-market provisions.
The following table details our secured credit facilities as of December 31, 2021 ($ in thousands):
December 31, 2021
Wtd Avg. Wtd Avg. Recourse Limitation
Currency Lenders (1)
Borrowings Maturity (2)
Loan Count Collateral (3)
Maturity (4)
Wtd. Avg. Range
USD 13 $ 7,334,420 10/17/2025 128 $ 10,420,015 11/27/2025 34 % 25 % - 100 %
EUR 6 2,333,523 10/18/2024 10 3,148,250 9/27/2024 47 % 25 % - 100 %
GBP 6 1,743,519 6/15/2025 15 2,323,140 6/27/2025 26 % 25 % - 50 %
Others (5)
4 888,118 5/10/2025 6 1,150,976 4/25/2025 26 % 25 % - 100 %
Total 12 $ 12,299,580 7/11/2025 159 $ 17,042,381 8/5/2025 35 % 25 % - 100 %
(1) Represents the number of lenders with fundings advanced in each respective currency, as well as the total number of facility lenders.
(2) Based on the earlier of (i) the maximum maturity date of each secured credit facility, or (ii) the maximum maturity date of the collateral loans.
(3) Represents the principal balance of the collateral assets.
(4) Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date.
(5) Includes Swedish Krona, Australian Dollar, Canadian Dollar, and Swiss Franc currencies.
The availability of funding under our secured credit facilities is based on the amount of approved collateral, which collateral is proposed by us in our discretion and approved by the respective counterparty in its discretion, resulting in a mutually agreed collateral portfolio construction. Certain structural elements of our secured credit facilities, including the limitation on recourse to us and facility economics are influenced by the specific collateral portfolio construction of each facility, and therefore vary within and among the facilities.
F-30
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following tables detail the spread of our secured debt as of December 31, 2021 and December 31, 2020 ($ in thousands):
Year Ended December 31, 2021 December 31, 2021
Spread (1)
New Financings (2)
Total
Borrowings
Wtd. Avg.
All-in Cost (1)(3)(4)
Collateral (5)
Wtd. Avg.
All-in Yield (1)(6)
Net Interest
Margin (7)
+ 1.50 % or less
$ 5,306,925 $ 7,746,026 + 1.52 % $ 10,193,801 + 3.18 % + 1.66 %
+ 1.51 % to + 1.75 %
1,477,177 2,710,587 + 1.88 % 3,977,492 + 3.55 % + 1.67 %
+ 1.76 % to + 2.00 %
668,470 998,781 + 2.13 % 1,458,074 + 4.28 % + 2.15 %
+ 2.01 % or more
310,991 844,186 + 2.49 % 1,413,014 + 4.75 % + 2.26 %
Total $ 7,763,563 $ 12,299,580 + 1.72 % $ 17,042,381 + 3.49 % + 1.77 %
Year Ended December 31, 2020 December 31, 2020
Spread (1)
New Financings (2)
Total
Borrowings
Wtd. Avg.
All-in Cost (1)(3)(4)
Collateral (5)
Wtd. Avg.
All-in Yield (1)(6)
Net Interest
Margin (7)
+ 1.50 % or less
$ 376,085 $ 4,192,280 + 1.59 % $ 6,338,626 + 3.09 % + 1.50 %
+ 1.51 % to + 1.75 %
172,447 1,945,692 + 1.95 % 2,975,581 + 3.43 % + 1.48 %
+ 1.76 % to + 2.00 %
215,056 926,666 + 2.06 % 1,212,546 + 3.83 % + 1.77 %
+ 2.01 % or more
134,928 832,225 + 2.49 % 1,514,154 + 4.34 % + 1.85 %
Total $ 898,516 $ 7,896,863 + 1.83 % $ 12,040,907 + 3.40 % + 1.57 %
(1) The spread, all-in cost, and all-in yield are expressed over the relevant floating benchmark rates, which include USD LIBOR, SOFR, GBP LIBOR, SONIA, EURIBOR, and other indices as applicable.
(2) Represents borrowings outstanding as of December 31, 2021 and December 31, 2020, respectively, for new financings during the year ended December 31, 2021 and December 31, 2020, respectively, based on the date collateral was initially pledged to each credit facility.
(3) In addition to spread, the cost includes the associated deferred fees and expenses related to the respective borrowings.
(4) Represents the weighted-average all-in cost as of December 31, 2021 and December 31, 2020, respectively, and is not necessarily indicative of the spread applicable to recent or future borrowings.
(5) Represents the principal balance of the collateral assets.
(6) In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.
(7) Represents the difference between the weighted-average all-in yield and weighted-average all-in cost.
Our secured credit facilities generally permit us to increase or decrease the amount advanced against the pledged collateral in our discretion within certain maximum/minimum amount and frequency limitations. As of December 31, 2021, there was an aggregate $ 607.4 million available to be drawn at our discretion under our credit facilities.
Acquisition Facility
We have a $ 250.0 million full recourse secured credit facility that is designed to finance eligible first mortgage originations for up to nine months as a bridge to term financing without obtaining discretionary lender approval. The cost of borrowing under the facility is variable, dependent on the type of loan collateral, and its maturity date is April 4, 2023.
During the year ended December 31, 2021, we had no borrowings under the acquisition facility and we recorded interest expense of $ 1.2 million, including $ 354,000 of amortization of deferred fees and expenses. As of December 31, 2021, we had one asset pledged to our acquisition facility and there was an aggregate $ 147.5 million available to be drawn at our discretion.
During the year ended December 31, 2020, we had no borrowings under the acquisition facility and we recorded interest expense of 1.6 million, including $ 685,000 of amortization of deferred fees and expenses.
F-31
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Financial Covenants
We are subject to the following financial covenants related to our secured debt: (i) our ratio of earnings before interest, taxes, depreciation, and amortization, or EBITDA, to fixed charges, as defined in the agreements, shall be not less than 1.4 to 1.0; (ii) our tangible net worth, as defined in the agreements, shall not be less than $ 3.5 billion as of each measurement date plus 75 % to 85 % of the net cash proceeds of future equity issuances subsequent to December 31, 2021; (iii) cash liquidity shall not be less than the greater of (x) $ 10.0 million or (y) no more than 5 % of our recourse indebtedness; and (iv) our indebtedness shall not exceed 83.33 % of our total assets. As of December 31, 2021 and December 31, 2020, we were in compliance with these covenants.
6. SECURITIZED DEBT OBLIGATIONS, NET
We have financed certain pools of our loans through collateralized loan obligations, which include the 2021 FL4 CLO, 2020 FL3 CLO, 2020 FL2 CLO, and 2017 FL1 CLO or collectively, the CLOs. We have also financed one of our loans through a single asset securitization vehicle, or the 2017 Single Asset Securitization. The CLOs and the 2017 Single Asset Securitization are consolidated in our financial statements and have issued securitized debt obligations that are non-recourse to us. Refer to Note 16 for further discussion of our CLOs and 2017 Single Asset Securitization.
The following tables detail our securitized debt obligations ($ in thousands):
December 31, 2021
Securitized Debt Obligations Count Principal
Balance
Book
Value
Wtd. Avg.
Yield/Cost (1)(2)
Term (3)
2021 FL4 Collateralized Loan Obligation
Collateral assets 34 $ 1,000,000 $ 1,000,000 + 3.42 % October 2024
Financing provided 1 803,750 797,373 + 1.66 % May 2038
2020 FL3 Collateralized Loan Obligation
Collateral assets 18 1,000,000 1,000,000 + 3.06 % May 2024
Financing provided 1 808,750 804,096 + 2.10 % November 2037
2020 FL2 Collateralized Loan Obligation
Collateral assets 21 1,500,000 1,500,000 + 3.15 % March 2024
Financing provided 1 1,243,125 1,236,593 + 1.45 % February 2038
Total
Collateral assets 73 $ 3,500,000 $ 3,500,000 + 3.20 %
Financing provided (4)
3 $ 2,855,625 $ 2,838,062 + 1.69 %
(1) In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees.
(2) The weighted-average all-in yield and cost are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR and one-month SOFR, as applicable to each securitized debt obligation. As of December 31, 2021, the floating benchmark rate for the financing provided on the 2020 FL3 and 2020 FL2 CLOs is one-month SOFR, plus a credit spread adjustment of 0.11 %. As of December 31, 2021, one-month SOFR was 0.05 % and one-month USD LIBOR was 0.10 %.
(3) Loan term represents weighted-average final maturity, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitizations.
(4) During the year ended December 31, 2021, we recorded $ 46.0 million of interest expense related to our securitized debt obligations.
F-32
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
December 31, 2020
Securitized Debt Obligations Count Principal
Balance
Book Value Wtd. Avg.
Yield/Cost (1)(2)
Term (3)
2020 FL3 Collateralized Loan Obligation
Collateral assets 25 $ 1,000,000 $ 1,000,000 + 3.09 % February 2024
Financing provided 1 808,750 800,993 + 2.08 % November 2037
2020 FL2 Collateralized Loan Obligation
Collateral assets 31 1,500,000 1,500,000 + 3.17 % January 2024
Financing provided 1 1,243,125 1,233,464 + 1.44 % February 2038
2017 FL1 Collateralized Loan Obligation
Collateral assets 15 666,334 666,334 + 3.39 % January 2023
Financing provided 1 483,834 483,113 + 1.83 % June 2035
2017 Single Asset Securitization
Collateral assets (4)
1 619,194 618,766 + 3.57 % June 2023
Financing provided 1 404,929 404,929 + 1.63 % June 2033
Total
Collateral assets 72 $ 3,785,528 $ 3,785,100 + 3.25 %
Financing provided (5)
4 $ 2,940,638 $ 2,922,499 + 1.70 %
(1) In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees.
(2) The weighted-average all-in yield and cost are expressed as a spread over USD LIBOR.
(3) Loan term represents weighted-average final maturity, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitizations.
(4) The collateral assets for the 2017 Single Asset Securitization include the total loan amount, of which we securitized $ 500.0 million.
(5) During the year ended December 31, 2020, we recorded $ 43.1 million of interest expense related to our securitized debt obligations.
7. ASSET-SPECIFIC DEBT, NET
The following tables detail our asset-specific debt ($ in thousands):
December 31, 2021
Asset-Specific Debt Count Principal
Balance
Book Value Wtd. Avg.
Yield/Cost (1)
Wtd. Avg.
Term (2)
Collateral assets 4 $ 446,276 $ 435,727 + 4.04 % March 2025
Financing provided 4 $ 400,699 $ 393,824 + 2.78 % March 2025
December 31, 2020
Asset-Specific Debt Count Principal
Balance
Book Value Wtd. Avg.
Yield/Cost (1)
Wtd. Avg.
Term (2)
Collateral assets 4 $ 512,794 $ 499,085 + 4.65 % October 2023
Financing provided 4 $ 399,699 $ 391,269 + 3.48 % October 2023
(1) These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.
(2) The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific debt is term-matched to the corresponding collateral loans.
F-33
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
8. TERM LOANS, NET
During the year ended December 31, 2021, we (i) increased our borrowings under our B-1 senior term loan facility, or B-1 Term Loan, by $ 200.0 million and (ii) increased our borrowings under our B-2 senior term loan facility, or B-2 Term Loan, by $ 100.0 million and decreased the interest rate by 2.50 % to USD LIBOR plus 2.75 %.
As of December 31, 2021, the following senior term loan facilities, or Term Loans, were outstanding ($ in thousands):
Term Loans Face Value Interest Rate (1)
All-in Cost (1)(2)
Maturity
B-1 Term Loan $ 929,878 + 2.25 % + 2.53 % April 23, 2026
B-2 Term Loan $ 419,393 + 2.75 % + 3.42 % April 23, 2026
(1) The B-2 Term Loan borrowing is subject to a LIBOR floor of 0.50 %.
(2) Includes issue discount and transaction expenses that are amortized through interest expense over the life of the Term Loans.
The Term Loans are partially amortizing, with an amount equal to 1.0 % per annum of the aggregate principal balance due in quarterly installments. The issue discount and transaction expenses on the B-1 Term Loan were $ 3.1 million and $ 12.6 million, respectively, which will be amortized into interest expense over the life of the B-1 Term Loan. The issue discount and transaction expenses of the B-2 Term Loan were $ 9.6 million and $ 5.4 million, respectively, which will be amortized into interest expense over the life of the B-2 Term Loan.
The following table details the net book value of our Term Loans on our consolidated balance sheets ($ in thousands):
December 31, 2021 December 31, 2020
Face value $ 1,349,271 $ 1,062,766
Unamortized discount ( 9,209 ) ( 9,807 )
Deferred financing costs ( 12,656 ) ( 11,255 )
Net book value $ 1,327,406 $ 1,041,704
The guarantee under our Term Loans contains the financial covenant that our indebtedness shall not exceed 83.33 % of our total assets. As of December 31, 2021 and December 31, 2020, we were in compliance with this covenant. Refer to Note 2 for additional discussion of our accounting policies for the Term Loans.
9. SENIOR SECURED NOTES, NET
During the year ended December 31, 2021, we issued $ 400.0 million aggregate principal amount of 3.75 % senior secured notes due 2027, or the Senior Secured Notes. As of December 31, 2021, the following Senior Secured Notes, were outstanding ($ in thousands):
Senior Secured Notes Face Value Interest Rate All-in Cost (1)
Maturity
Senior Secured Notes $ 400,000 3.75 % 4.04 % January 15, 2027
(1) Includes transaction expenses that are amortized through interest expense over the life of the Senior Secured Notes.
The transaction expenses on the Senior Secured Notes were $ 6.3 million, which will be amortized into interest expense over the life of the Senior Secured Notes.
The following table details the net book value of our Senior Secured Notes on our consolidated balance sheets ($ in thousands):
December 31, 2021 December 31, 2020
Face value $ 400,000 $ —
Deferred financing costs ( 5,990 ) —
Net book value $ 394,010 $ —
F-34
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The covenants under our Senior Secured Notes require us to maintain a total debt to total assets ratio, as defined in the agreements, of not greater than 83.333 % and, in certain circumstances, a total unencumbered assets to total unsecured indebtedness ratio, as defined in the agreements, of 1.20 or greater. As of December 31, 2021 we were in compliance with these covenants.
10. CONVERTIBLE NOTES, NET
As of December 31, 2021, the following convertible senior notes, or Convertible Notes, were outstanding ($ in thousands):
Convertible Notes Issuance Face Value Interest Rate
All-in Cost (1)
Conversion Rate (2)
Maturity
May 2017 $ 402,500 4.38 % 4.85 % 28.0324 May 5, 2022
March 2018 $ 220,000 4.75 % 5.33 % 27.6052 March 15, 2023
(1) Includes issuance costs that are amortized through interest expense over the life of the Convertible Notes using the effective interest method.
(2) Represents the shares of class A common stock per $ 1,000 principal amount of Convertible Notes, which is equivalent to a conversion price of $ 35.67 and $ 36.23 per share of class A common stock, respectively, for the May 2017 and March 2018 convertible notes. The cumulative dividend threshold as defined in the respective May 2017 and March 2018 convertible notes supplemental indentures have not been exceeded as of December 31, 2021.
The Convertible Notes are convertible at the holders’ option into shares of our class A common stock, only under specific circumstances, prior to the close of business on January 31, 2022 and December 14, 2022 for the May 2017 and March 2018 convertible notes, respectively, at the applicable conversion rate in effect on the conversion date. Thereafter, the Convertible Notes are convertible at the option of the holder at any time until the second scheduled trading day immediately preceding the maturity date. We may not redeem the Convertible Notes prior to maturity. The last reported sale price of our class A common stock of $ 30.62 on December 31, 2021 was less than the per share conversion price of the May 2017 and March 2018 convertible notes. We have the intent and ability to settle each series of the Convertible Notes in cash and, as a result, the potential conversion of the Convertible Notes did not have any impact on our diluted earnings per share.
Upon our issuance of the May 2017 convertible notes, we recorded a $ 979,000 discount based on the implied value of the conversion option and an assumed effective interest rate of 4.57 %, as well as $ 8.4 million of issue discount and issuance costs. Including the amortization of the discount and issuance costs, our total cost of the May 2017 convertible notes issuance is 4.91 % per annum.
Upon our issuance of the March 2018 convertible notes, we recorded a $ 1.5 million discount based on the implied value of the conversion option and an assumed effective interest rate of 5.25 %, as well as $ 5.2 million of issue discount and issuance costs. Including the amortization of the discount and issuance costs, our total cost of the March 2018 convertible notes issuance is 5.49 % per annum.
The following table details the net book value of our Convertible Notes on our consolidated balance sheets ($ in thousands):
December 31, 2021 December 31, 2020
Face value $ 622,500 $ 622,500
Unamortized discount ( 2,472 ) ( 5,715 )
Deferred financing costs ( 152 ) ( 396 )
Net book value $ 619,876 $ 616,389
F-35
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table details our interest expense related to the Convertible Notes ($ in thousands):
Year Ended December 31,
2021 2020 2019
Cash coupon $ 28,059 $ 28,059 $ 28,059
Discount and issuance cost amortization 3,486 3,319 3,159
Total interest expense $ 31,545 $ 31,378 $ 31,218
Accrued interest payable for the Convertible Notes was $ 6.0 million as of both December 31, 2021 and December 31, 2020. Refer to Note 2 for additional discussion of our accounting policies for the Convertible Notes.
11. DERIVATIVE FINANCIAL INSTRUMENTS
The sole objective of our use of derivative financial instruments is to minimize the risks and/or costs associated with our investments and/or financing transactions. These derivatives may or may not qualify as net investment, cash flow, or fair value hedges under the hedge accounting requirements of ASC 815 – “Derivatives and Hedging.” Derivatives not designated as hedges are not speculative and are used to manage our exposure to interest rate movements and other identified risks. Refer to Note 2 for additional discussion of the accounting for designated and non-designated hedges.
The use of derivative financial instruments involves certain risks, including the risk that the counterparties to these contractual arrangements do not perform as agreed. To mitigate this risk, we only enter into derivative financial instruments with counterparties that have appropriate credit ratings and are major financial institutions with which we and our affiliates may also have other financial relationships.
Cash Flow Hedges of Interest Rate Risk
Certain of our transactions expose us to interest rate risks, which include a fixed versus floating rate mismatch between our assets and liabilities. We use derivative financial instruments, which includes interest rate caps, and may also include interest rate swaps, options, floors, and other interest rate derivative contracts, to hedge interest rate risk.
The following tables detail our outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (notional amount in thousands):
December 31, 2021
Interest Rate Derivatives Number of
Instruments
Notional
Amount
Strike
Index Wtd.-Avg.
Maturity
(Years)
Interest Rate Caps 1 $ 20,670 1.0 % CDOR 0.2
December 31, 2020
Interest Rate Derivatives Number of
Instruments
Notional
Amount
Strike
Index Wtd.-Avg.
Maturity
(Years)
Interest Rate Caps 2 $ 38,293 1.0 % CDOR 0.8
Amounts reported in accumulated other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on our floating rate debt. During the twelve months following December 31, 2021, we estimate that an additional $ 4,000 will be reclassified from accumulated other comprehensive income (loss) as an increase to interest expense.
Net Investment Hedges of Foreign Currency Risk
Certain of our international investments expose us to fluctuations in foreign interest rates and currency exchange rates. These fluctuations may impact the value of our cash receipts and payments in terms of our functional currency, the U.S. dollar. We use foreign currency forward contracts to protect the value or fix the amount of certain investments or cash flows in terms of the U.S. dollar.
F-36
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Designated Hedges of Foreign Currency Risk
The following table details our outstanding foreign exchange derivatives that were designated as net investment hedges of foreign currency risk (notional amount in thousands):
December 31, 2021 December 31, 2020
Foreign Currency Derivatives Number of
Instruments
Notional
Amount
Foreign Currency Derivatives Number of
Instruments
Notional
Amount
Buy USD / Sell SEK Forward 1 kr 999,500 Buy USD / Sell EUR Forward 8 € 754,722
Buy USD / Sell EUR Forward 7 € 731,182 Buy USD / Sell GBP Forward 4 £ 372,487
Buy USD / Sell GBP Forward 2 £ 489,204 Buy USD / Sell AUD Forward 1 A$ 92,800
Buy USD / Sell AUD Forward 3 A$ 188,600 Buy USD / Sell CAD Forward 1 C$ 26,200
Buy USD / Sell CAD Forward 2 C$ 22,100
Buy USD / Sell CHF Forward 1 CHF 5,200
Non-designated Hedges of Foreign Currency Risk
The following table details our outstanding foreign exchange derivatives that were non-designated hedges of foreign currency risk (notional amount in thousands):
December 31, 2021 December 31, 2020
Non-designated Hedges Number of
Instruments
Notional
Amount
Non-designated Hedges Number of
Instruments
Notional
Amount
Buy GBP / Sell EUR Forward 1 € 8,410 Buy EUR / Sell GBP Forward 2 £ 146,207
Buy GBP / Sell USD Forward 3 £ 170,600 Buy USD / Sell EUR Forward 1 € 8,410
Buy USD / Sell GBP Forward 3 £ 170,600
Buy EUR / Sell USD Forward 2 € 165,560
Buy USD / Sell EUR Forward 3 € 165,560
Buy CHF / Sell USD Forward 1 CHF 20,300
Buy USD / Sell CHF Forward 1 CHF 20,300
Financial Statement Impact of Hedges of Foreign Currency Risk
The following table presents the effect of our derivative financial instruments on our consolidated statements of operations ($ in thousands):
Increase (Decrease) to Net Interest Income Recognized from Foreign
Exchange Contracts
Foreign Exchange Contracts
in Hedging Relationships
Location of Income
(Expense) Recognized
Year Ended December 31, 2021 Year Ended December 31, 2020 Year Ended December 31, 2019
Designated Hedges Interest Income (1)
$ 7,296 $ 4,382 $ —
Non-Designated Hedges Interest Income (1)
( 342 ) ( 522 ) —
Non-Designated Hedges Interest Expense (2)
( 6,911 ) ( 4,357 ) 1,060
Total $ 43 $ ( 497 ) $ 1,060
(1) Represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar terms.
(2) Represents the spot rate movement in our non-designated hedges, which are marked-to-market and recognized in interest expense.
F-37
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Valuation and Other Comprehensive Income
The following table summarizes the fair value of our derivative financial instruments ($ in thousands):
Fair Value of Derivatives in an Asset
Position (1) as of
Fair Value of Derivatives in a Liability
Position (2) as of
December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020
Derivatives designated as hedging instruments:
Foreign exchange contracts $ 23,423 $ 521 $ 1,383 $ 55,758
Interest rate derivatives — 1 — —
Total $ 23,423 $ 522 $ 1,383 $ 55,758
Derivatives not designated as
hedging instruments:
Foreign exchange contracts $ 7,108 $ — $ 4,507 $ 3,157
Interest rate derivatives — — — —
Total $ 7,108 $ — $ 4,507 $ 3,157
Total Derivatives $ 30,531 $ 522 $ 5,890 $ 58,915
(1) Included in other assets in our consolidated balance sheets.
(2) Included in other liabilities in our consolidated balance sheets.
The following table presents the effect of our derivative financial instruments on our consolidated statements of operations ($ in thousands):
Derivatives in
Hedging
Relationships
Amount of Gain (Loss) Recognized in
OCI on Derivatives
Location of
Gain (Loss)
Reclassified
from
Amount of
Loss Reclassified from
Accumulated OCI into Income
Year Ended December 31, Accumulated Year Ended December 31,
2021 2020 2019 OCI into Income 2021 2020 2019
Net Investment Hedges
Foreign exchange contracts (1)
$ 81,603 $ ( 59,609 ) $ ( 5,592 ) Interest Expense $ — $ — $ —
Cash Flow Hedges
Interest rate derivatives ( 5 ) ( 94 ) ( 144 ) Interest Expense (2)
( 10 ) 7 195
Total $ 81,598 $ ( 59,703 ) $ ( 5,736 ) $ ( 10 ) $ 7 $ 195
(1) During the years ended December 31, 2021, and December 31, 2020, we paid net cash settlements of $ 1.4 million and $ 43.0 million on our foreign currency contracts. During the year ended December 31, 2019, we received net cash settlements of $ 43.1 million on our foreign currency forward contracts. Those amounts are included as a component of accumulated other comprehensive loss on our consolidated balance sheets.
(2) During the year ended December 31, 2021, we recorded total interest and related expenses of $ 340.2 million, which included interest expense of $ 10,000 related to our cash flow hedges. During the years ended December 31, 2020 and December 31, 2019, we recorded total interest and related expenses of $ 347.5 million and $ 458.5 million, respectively, which were reduced by $ 7,000 and $ 195,000 , respectively, related to income generated by our cash flow hedges.
Credit-Risk Related Contingent Features
We have entered into agreements with certain of our derivative counterparties that contain provisions where if we were to default on any of our indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, we may also be declared in default on our derivative obligations. In addition, certain of our agreements with our derivative counterparties require that we post collateral to secure net liability positions. As of December 31, 2021, we were in a net asset position with both of our derivative counterparties and did not have any collateral posted under these derivative contracts, which amount is included in other assets on our consolidated balance sheet. As of December 31, 2020,
F-38
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
we were in a net liability position with each such derivative counterparty and posted collateral of $ 51.1 million under these derivative contracts, which amount is included in other assets on our consolidated balance sheet.
12. EQUITY
Stock and Stock Equivalents
Authorized Capital
As of December 31, 2021, we had the authority to issue up to 500,000,000 shares of stock, consisting of 400,000,000 shares of class A common stock and 100,000,000 shares of preferred stock. Subject to applicable NYSE listing requirements, our board of directors is authorized to cause us to issue additional shares of authorized stock without stockholder approval. In addition, to the extent not issued, currently authorized stock may be reclassified between class A common stock and preferred stock. We did not have any shares of preferred stock issued and outstanding as of December 31, 2021 and December 31, 2020.
Class A Common Stock and Deferred Stock Units
Holders of shares of our class A common stock are entitled to vote on all matters submitted to a vote of stockholders and are entitled to receive such dividends as may be authorized by our board of directors and declared by us, in all cases subject to the rights of the holders of shares of outstanding preferred stock, if any.
The following table details our issuance of class A common stock during the years ended December 31, 2021, 2020, and 2019 ($ in thousands, except share and per share data):
Class A Common Stock Offerings
2021 (1)
2020 (2)
2019 (3)
Shares issued 20,361,408 10,840,696 10,534,628
Gross / net issue price per share (4)
31.64 / 31.37
27.79 / 27.52
35.75 / 35.38
Net proceeds (5)
$ 638,005 $ 297,599 $ 372,341
(1) Issuance includes 296,901 shares issued under our at-the-market program, with a weighted-average gross share issue price of $ 33.67 .
(2) Includes 840,696 shares issued to our Manager in satisfaction of the management and incentive fees accrued in the first quarter of 2020, with a share issue price of $ 22.93 . The per share price was calculated based on the volume-weighted average price on the NYSE of our class A common stock over the five trading days following our April 29, 2020 first quarter 2020 earnings conference call.
(3) Issuance includes 1.9 million shares issued under our at-the-market program, with a weighted-average gross share issue price of $ 34.63 .
(4) Represents the gross price per share issued, as well as the net proceeds per share after underwriting or sales discounts and commissions.
(5) Net proceeds represent proceeds received from the underwriters less applicable transaction costs. Includes 19.3 million of net proceeds related to 840,696 shares issued to our Manager in satisfaction of the management and incentives fees accrued in the first quarter of 2020.
We also issue restricted class A common stock under our stock-based incentive plans. Refer to Note 15 for additional discussion of these long-term incentive plans. In addition to our class A common stock, we also issue deferred stock units to certain members of our board of directors in lieu of cash compensation for services rendered. These deferred stock units are non-voting, but carry the right to receive dividends in the form of additional deferred stock units in an amount equivalent to the cash dividends paid to holders of shares of class A common stock.
F-39
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table details the movement in our outstanding shares of class A common stock, including restricted class A common stock and deferred stock units:
Year Ended December 31,
Common Stock Outstanding (1)
2021 2020 2019
Beginning balance 147,086,722 135,263,728 123,664,577
Issuance of class A common stock (2)
20,363,592 10,842,746 10,535,842
Issuance of restricted class A common stock, net (3)
1,036,175 933,623 1,032,082
Issuance of deferred stock units 56,881 46,625 31,227
Ending balance 168,543,370 147,086,722 135,263,728
(1) Includes 363,572 , 306,691 , and 260,066 deferred stock units held by members of our board of directors as of December 31, 2021, 2020, and 2019, respectively.
(2) Includes 2,184 , 2,050 , and 1,214 shares issued under our dividend reinvestment program during the years ended December 31, 2021, 2020, and 2019, respectively.
(3) Net of 29,580 , 879 , and 17,565 shares of restricted class A common stock forfeited under our stock-based incentive plans during the years ended December 31, 2021, 2020, and 2019, respectively. See Note 15 for further discussion of our stock-based incentive plans.
Dividend Reinvestment and Direct Stock Purchase Plan
On March 25, 2014, we adopted a dividend reinvestment and direct stock purchase plan, under which we registered and reserved for issuance, in the aggregate, 10,000,000 shares of class A common stock. Under the dividend reinvestment component of this plan, our class A common stockholders can designate all or a portion of their cash dividends to be reinvested in additional shares of class A common stock. The direct stock purchase component allows stockholders and new investors, subject to our approval, to purchase shares of class A common stock directly from us. During the years ended December 31, 2021, 2020, and 2019 we issued 2,184 shares, 2,050 shares, and 1,214 shares, respectively, of class A common stock under the dividend reinvestment component of the plan. As of December 31, 2021, a total of 9,989,790 shares of class A common stock remained available for issuance under the dividend reinvestment and direct stock purchase plan.
At the Market Stock Offering Program
On November 14, 2018, we entered into six equity distribution agreements, or ATM Agreements, pursuant to which we may sell, from time to time, up to an aggregate sales price of $ 500.0 million of our class A common stock. On July 26, 2019, we amended our existing ATM Agreements and entered into one additional ATM Agreement. Sales of class A common stock made pursuant to our ATM Agreements may be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended. Actual sales depend on a variety of factors including market conditions, the trading price of our class A common stock, our capital needs, and our determination of the appropriate sources of funding to meet such needs. During the year ended December 31, 2021, we issued and sold 296,901 shares of class A common stock under ATM Agreements, generating net proceeds totaling $ 9.9 million. During the year ended December 31, 2020, we did not issue any shares of our class A common stock under ATM Agreements. During the year ended December 31, 2019, we issued and sold 1,909,628 shares of class A common stock under ATM Agreements, generating net proceeds totaling $ 65.4 million. As of December 31, 2021, sales of our class A common stock with an aggregate sales price of $ 353.8 million remained available for issuance under our ATM Agreements.
Dividends
We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income as calculated in accordance with GAAP, to our stockholders each year to comply with the REIT provisions of the Internal Revenue Code. Our dividend policy remains subject to revision at the discretion of our board of directors. All distributions will be made at the discretion of our board of directors and will depend upon our taxable income, our financial condition, our maintenance of REIT status, applicable law, and other factors as our board of directors deems relevant.
On December 15, 2021, we declared a dividend of $ 0.62 per share, or $ 104.3 million in aggregate, that was paid on January 14, 2022 to stockholders of record as of December 31, 2021.
F-40
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table details our dividend activity ($ in thousands, except per share data):
Year Ended December 31,
2021 2020 2019
Dividends declared per share of common stock $ 2.48 $ 2.48 $ 2.48
Percent taxable as ordinary dividends 100.00 % 100.00 % 100.00 %
Percent taxable as capital gain dividends — % — % — %
100.00 % 100.00 % 100.00 %
Earnings Per Share
We calculate our basic and diluted earnings per share using the two-class method for all periods presented as the unvested shares of our restricted class A common stock qualify as participating securities, as defined by GAAP. These restricted shares have the same rights as our other shares of class A common stock, including participating in any dividends, and therefore have been included in our basic and diluted net income per share calculation. Our Convertible Notes are excluded from dilutive earnings per share as we have the intent and ability to settle these instruments in cash.
The following table sets forth the calculation of basic and diluted net income per share of class A common stock based on the weighted-average of both restricted and unrestricted class A common stock outstanding ($ in thousands, except per share data):
Year Ended December 31,
2021 2020 2019
Net income (1)
$ 419,193 $ 137,670 $ 305,567
Weighted-average shares outstanding, basic and diluted 151,521,941 141,795,977 130,085,398
Per share amount, basic and diluted $ 2.77 $ 0.97 $ 2.35
(1) Represents net income attributable to Blackstone Mortgage Trust.
Other Balance Sheet Items
Accumulated Other Comprehensive Income
As of December 31, 2021, total accumulated other comprehensive income was $ 8.3 million, primarily representing $ 86.4 million of net realized and unrealized gains related to changes in the fair value of derivative instruments offset by $ 78.1 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies. As of December 31, 2020, total accumulated other comprehensive income was $ 11.2 million, primarily representing (i) $ 6.4 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies, and (ii) $ 4.8 million of net realized and unrealized gains related to changes in the fair value of derivative instruments.
Non-Controlling Interests
The non-controlling interests included on our consolidated balance sheets represent the equity interests in our Multifamily Joint Venture that are not owned by us. A portion of our Multifamily Joint Venture’s consolidated equity and results of operations are allocated to these non-controlling interests based on their pro rata ownership of our Multifamily Joint Venture. As of December 31, 2021, our Multifamily Joint Venture’s total equity was $ 203.5 million, of which $ 173.0 million was owned by us, and $ 30.5 million was allocated to non-controlling interests. As of December 31, 2020, our Multifamily Joint Venture’s total equity was $ 121.1 million, of which $ 102.9 million was owned by us, and $ 18.2 million was allocated to non-controlling interests.
13. OTHER EXPENSES
Our other expenses consist of the management and incentive fees we pay to our Manager and our general and administrative expenses.
F-41
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Management and Incentive Fees
Pursuant to a management agreement between our Manager and us, or our Management Agreement, our Manager earns a base management fee in an amount equal to 1.50 % per annum multiplied by our outstanding equity balance, as defined in the Management Agreement. In addition, our Manager is entitled to an incentive fee in an amount equal to the product of (i) 20 % and (ii) the excess of (a) our Core Earnings (as defined in our Management Agreement) for the previous 12-month period over (b) an amount equal to 7.00 % per annum multiplied by our outstanding Equity, provided that our Core Earnings over the prior three-year period is greater than zero . Core Earnings, as defined in our Management Agreement, is generally equal to our GAAP net income (loss), including realized gains and losses not otherwise recognized in current period GAAP net income (loss), and excluding (i) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) unrealized gains (losses), (iv) net income (loss) attributable to our legacy portfolio, (v) certain non-cash items, and (vi) incentive management fees.
During the years ended December 31, 2021, 2020, and 2019, we incurred $ 64.2 million, $ 60.4 million, and $ 55.3 million, respectively, of management fees payable to our Manager. In addition, during the years ended December 31, 2021, 2020, and 2019, we incurred $ 24.3 million, $ 17.5 million, and $ 23.2 million, respectively, of incentive fees payable to our Manager. During the year ended December 31, 2020, we issued 840,696 shares of class A common stock to our Manager in satisfaction of our aggregate $ 19.3 million of management and incentive fees accrued in the first quarter of 2020.
As of December 31, 2021 and 2020 we had accrued management and incentive fees payable to our Manager of $ 28.4 million and $ 19.2 million, respectively.
General and Administrative Expenses
General and administrative expenses consisted of the following ($ in thousands):
Year Ended December 31,
2021 2020 2019
Professional services (1)
$ 7,759 $ 7,324 $ 5,163
Operating and other costs (1)
3,762 4,015 3,035
Subtotal 11,521 11,339 8,198
Non-cash compensation expenses
Restricted class A common stock earned 31,052 34,032 30,156
Director stock-based compensation 595 500 500
Subtotal 31,647 34,532 30,656
Total general and administrative expenses $ 43,168 $ 45,871 $ 38,854
(1) During the years ended December 31, 2021, 2020, and 2019, we recognized an aggregate $ 748,000 , $ 1.1 million, and $ 865,000 , respectively, of expenses related to our Multifamily Joint Venture.
14. INCOME TAXES
We have elected to be taxed as a REIT under the Internal Revenue Code for U.S. federal income tax purposes. We generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments and excluding any net capital gain, in order for U.S. federal income tax not to apply to our earnings that we distribute. To the extent that we satisfy this distribution requirement, but distribute less than 100% of our net taxable income, we will be subject to U.S. federal income tax on our undistributed taxable income. In addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our stockholders in a calendar year is less than a minimum amount specified under U.S. federal tax laws.
Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Internal Revenue Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of our assets and the sources of our income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state, and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of December 31, 2021 and 2020, we were in compliance with all REIT requirements.
F-42
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Securitization transactions could result in the creation of taxable mortgage pools for federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we generally would not be adversely affected by the characterization of the securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain tax-exempt stockholders that are subject to unrelated business income tax, or UBTI, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. We have not made UBTI distributions to our common stockholders and do not intend to make such UBTI distributions in the future.
During the years ended December 31, 2021 and December 31, 2020, we recorded a current income tax provision of $ 423,000 and $ 323,000 , respectively, primarily related to activities of our taxable REIT subsidiaries and various state and local taxes. During the year ended December 31, 2019, we recorded a current income tax benefit of $ 506,000 , primarily due to a tax credit refund. We did not have any deferred tax assets or liabilities as of December 31, 2021 or 2020.
We have net operating losses, or NOLs, generated by our predecessor business that may be carried forward and utilized in current or future periods. As a result of our issuance of 25,875,000 shares of class A common stock in May 2013, the availability of our NOLs is generally limited to $ 2.0 million per annum by change of control provisions promulgated by the Internal Revenue Service with respect to the ownership of Blackstone Mortgage Trust. As of December 31, 2021, we had estimated NOLs of $ 159.0 million that will expire in 2029, unless they are utilized by us prior to expiration. We have a full valuation allowance against such NOLs as it is probable that they will expire unutilized.
As of December 31, 2021, tax years 2018 through 2021 remain subject to examination by taxing authorities.
15. STOCK-BASED INCENTIVE PLANS
We are externally managed by our Manager and do not currently have any employees. However, as of December 31, 2021, our Manager, certain individuals employed by an affiliate of our Manager, and certain members of our board of directors were compensated, in part, through our issuance of stock-based instruments.
We had stock-based incentive awards outstanding under nine benefit plans as of December 31, 2021. Seven of such benefit plans have expired and no new awards may be issued under them. Under our two current benefit plans, a maximum of 5,000,000 shares of our class A common stock may be issued to our Manager, our directors and officers, and certain employees of affiliates of our Manager. As of December 31, 2021, there were 1,170,042 shares available under our current benefit plans.
The following table details the movement in our outstanding shares of restricted class A common stock and the weighted-average grant date fair value per share:
Restricted Class A
Common Stock
Weighted-Average
Grant Date Fair
Value Per Share
Balance as of December 31, 2019
1,698,582 $ 34.52
Granted 934,502 31.83
Vested ( 1,004,315 ) 34.26
Forfeited ( 879 ) 34.57
Balance as of December 31, 2020
1,627,890 $ 33.14
Granted 1,065,755 29.93
Vested ( 957,944 ) 33.08
Forfeited ( 29,580 ) 31.52
Balance as of December 31, 2021
1,706,121 $ 31.19
These shares generally vest in installments over a period of three years , pursuant to the terms of the respective award agreements and the terms of our current benefit plans. The 1,706,121 shares of restricted class A common stock outstanding as of December 31, 2021 will vest as follows: 893,701 shares will vest in 2022; 545,100 shares will vest in 2023; and 267,320 shares will vest in 2024. As of December 31, 2021, total unrecognized compensation cost relating to unvested share-based compensation arrangements was $ 51.3 million based on the grant date fair value of shares granted. This cost is expected to be recognized over a weighted-average period of 1.2 years from December 31, 2021.
F-43
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
16. FAIR VALUES
Assets and Liabilities Measured at Fair Value
The following table summarizes our assets and liabilities measured at fair value on a recurring basis ($ in thousands):
December 31, 2021 December 31, 2020
Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Assets
Derivatives $ — $ 30,531 $ — $ 30,531 $ — $ 522 $ — $ 522
Liabilities
Derivatives $ — $ 5,890 $ — $ 5,890 $ — $ 58,915 $ — $ 58,915
Refer to Note 2 for further discussion regarding fair value measurement.
Fair Value of Financial Instruments
As discussed in Note 2, GAAP requires disclosure of fair value information about financial instruments, whether or not recognized at fair value in the statement of financial position, for which it is practicable to estimate that value.
The following table details the book value, face amount, and fair value of the financial instruments described in Note 2 ($ in thousands):
December 31, 2021 December 31, 2020
Book
Value
Face
Amount
Fair
Value
Book
Value
Face
Amount
Fair
Value
Financial assets
Cash and cash equivalents $ 551,154 $ 551,154 $ 551,154 $ 289,970 $ 289,970 $ 289,970
Loans receivable, net 21,878,338 22,156,437 22,013,762 16,399,166 16,652,824 16,447,192
Debt securities held-to-maturity, net (1)
78,013 79,200 77,229 75,722 79,200 70,127
Financial liabilities
Secured debt, net 12,280,042 12,299,580 12,299,580 7,880,536 7,896,863 7,896,863
Securitized debt obligations, net 2,838,062 2,855,625 2,850,399 2,922,499 2,940,638 2,923,489
Asset-specific debt, net 393,824 400,699 400,699 391,269 399,699 399,699
Secured term loans, net 1,327,406 1,349,271 1,335,844 1,041,704 1,062,766 1,053,060
Senior secured notes, net 394,010 400,000 399,012 — — —
Convertible notes, net 619,876 622,500 630,821 616,389 622,500 621,568
(1) Included in other assets on our consolidated balance sheets.
Estimates of fair value for cash and cash equivalents and convertible notes are measured using observable, quoted market prices, or Level 1 inputs. Estimates of fair value for debt securities held-to-maturity, securitized debt obligations, the term loans, and the senior secured notes are measured using observable, quoted market prices, in inactive markets, or Level 2 inputs. All other fair value significant estimates are measured using unobservable inputs, or Level 3 inputs. See Note 2 for further discussion regarding fair value measurement of certain of our assets and liabilities.
17. VARIABLE INTEREST ENTITIES
Consolidated Variable Interest Entities
We have financed a portion of our loans through the CLOs and the 2017 Single Asset Securitization, all of which are VIEs. During the year ended December 31, 2021, the 2017 Single Asset Securitization was liquidated upon full repayment of its collateral and all senior securities outstanding. We are the primary beneficiary of, and therefore consolidate, the CLOs on our balance sheet as we (i) control the relevant interests of the CLOs that give us power to direct the activities that most significantly affect the CLOs, and (ii) have the right to receive benefits and obligation to absorb losses of the CLOs through the subordinate interests we own.
F-44
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
The following table details the assets and liabilities of our consolidated CLOs and 2017 Single Asset Securitization VIEs ($ in thousands):
December 31, 2021 December 31, 2020
Assets:
Loans receivable $ 3,486,750 $ 3,520,130
Current expected credit loss reserve ( 4,502 ) ( 13,454 )
Loans receivable, net 3,482,248 3,506,676
Other assets 20,746 81,274
Total assets $ 3,502,994 $ 3,587,950
Liabilities:
Securitized debt obligations, net $ 2,838,062 $ 2,922,499
Other liabilities 1,800 2,104
Total liabilities $ 2,839,862 $ 2,924,603
Assets held by these VIEs are restricted and can be used only to settle obligations of the VIEs, including the subordinate interests owned by us. The liabilities of these VIEs are non-recourse to us and can only be satisfied from the assets of the VIEs. The consolidation of these VIEs results in an increase in our gross assets, liabilities, interest income and interest expense, however it does not affect our stockholders’ equity or net income.
Non-Consolidated Variable Interest Entities
In the third quarter of 2018, we contributed a $ 517.5 million loan to the $ 1.0 billion 2018 Single Asset Securitization, which is a VIE, and invested in the related $ 99.0 million subordinate position. We are not the primary beneficiary of the VIE because we do not have the power to direct the activities that most significantly affect the VIE’s economic performance and, therefore, do not consolidate the 2018 Single Asset Securitization on our balance sheet. We have classified the subordinate position we own as a held-to-maturity debt security that is included in other assets on our consolidated balance sheets. Our maximum exposure to loss from the 2018 Single Asset Securitization is limited to our book value of $ 78.0 million as of December 31, 2021.
We are not obligated to provide, have not provided, and do not intend to provide financial support to these consolidated and non-consolidated VIEs.
18. TRANSACTIONS WITH RELATED PARTIES
We are managed by our Manager pursuant to the Management Agreement, the current term of which expires on December 19, 2022, and will be automatically renewed for a one-year term upon such date and each anniversary thereafter unless earlier terminated.
As of December 31, 2021 and 2020, our consolidated balance sheets included $ 28.4 million and $ 19.2 million of accrued management and incentive fees payable to our Manager, respectively. During the years ended December 31, 2021, 2020, and 2019, we paid aggregate management and incentive fees of $ 79.3 million, $ 78.9 million and $ 76.9 million, respectively, to our Manager. During the year ended December 31, 2020, we issued 840,696 shares of class A common stock to our Manager in satisfaction of our aggregate $ 19.3 million of management and incentive fees accrued in the first quarter of 2021. The per share price with respect to such issuance was calculated based on the volume-weighted average price on the NYSE of our class A common stock over the five trading days following our April 29, 2020 first quarter 2021 earnings conference call. In addition, during the years ended December 31, 2021, 2020, and 2019, we reimbursed our Manager for expenses incurred on our behalf of $ 601,000 , $ 1.0 million, and $ 1.1 million, respectively.
As of December 31, 2021, our Manager held 1.1 million shares of unvested restricted class A common stock, which had an aggregate grant date fair value of $ 33.4 million, and vest in installments over three years from the date of issuance. During the years ended December 31, 2021, 2020, and 2019, we recorded non-cash expenses related to shares held by our Manager of $ 15.3 million, $ 17.0 million, and $ 15.1 million, respectively. Refer to Note 15 for further details on our restricted class A common stock.
F-45
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
An affiliate of our Manager is the special servicer of the CLOs. This affiliate did not earn any special servicing fees related to the CLOs during the years ended December 31, 2021, 2020 or 2019.
During the years ended December 31, 2021, 2020, and 2019, we originated three loans, two loans, and nine loans respectively, whereby the respective borrowers engaged an affiliate of our Manager to act as title insurance agent in connection with these transactions. We did not incur any expenses or receive any revenues as a result of these transactions.
During the years ended December 31, 2021, 2020, and 2019, we incurred $ 385,000 , $ 487,000 , and $ 440,000 , respectively, of expenses for various administrative, compliance, and capital markets data services to third-party service providers that are affiliates of our Manager.
In the fourth quarter of 2021, we co-originated A$ 450.0 million of an aggregate A$ 900.0 million senior loan to an unaffiliated third-party. A Blackstone-advised investment vehicle co-originated the additional pari passu A$ 450.0 million of the loan.
In the fourth quarter of 2021, we issued $ 400.0 million aggregate principal amount of 3.75 % Senior Secured Notes. The Senior Secured Notes were issued at par and have a maturity date of January 15, 2027. Blackstone Securities Partners L.P., an affiliate of our Manager, participated in the offering of the Senior Secured Notes and received compensation of $ 400,000 in connection therewith. This transaction was on terms equivalent to those of unaffiliated parties.
In the third quarter of 2021, we originated $ 246.6 million of a total $ 503.0 million senior loan to an unaffiliated third-party, which was part of a total financing that included a mezzanine loan originated by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under our loan, including voting rights, so long as any Blackstone-advised investment vehicle controls the mezzanine loan. The senior loan terms, with respect to the mezzanine lender, were negotiated by a third party without our involvement and our 49 % interest in the senior loan was made on such market terms.
In the third quarter of 2021, we acquired £ 186.0 million of a total £ 379.6 million senior loan to a borrower that is majority owned by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under the loan, including voting rights, so long as the Blackstone-advised investment vehicle controls the borrower. The senior loan terms were negotiated by the original lender prior to our acquisition of the loan without our involvement, and we acquired the loan on such market terms.
In the third quarter of 2021, we co-originated $ 243.6 million of a total $ 974.5 million senior loan to an unaffiliated third-party. A Blackstone-advised investment vehicle co-originated an additional pari passu $ 243.6 million of the loan and unaffiliated third-parties co-originated the remaining $ 487.3 million of the loan. The loan proceeds were used by the borrower to repay an existing loan previously owned by us.
In the third and fourth quarter of 2019, we acquired € 250.0 million of a total € 1.6 billion senior loan to a borrower that is partially owned by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under the loan, including voting rights, so long as the Blackstone-advised investment vehicle controls the borrower. The senior loan terms were negotiated by third parties without our involvement and our 16 % interest in the senior loan was made on such market terms. In the second quarter of 2021, we acquired an additional € 100.0 million interest in the senior loan from an unaffiliated lender, bringing our total interest to 22 % of the aggregate senior loan.
In the second quarter of 2021, we acquired € 50.0 million of a total € 491.0 million senior loan to a borrower that is majority owned by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under the loan, including voting rights, so long as the Blackstone-advised investment vehicle controls the borrower. The senior loan terms were negotiated by the original lenders prior to our acquisition of the loan without our involvement and our 10 % interest in the senior loan was made on such market terms.
In the second quarter of 2021 and 2020, certain Blackstone-advised investment vehicles acquired an aggregate $ 20.0 million participation, or 5 %, of the initial aggregate B-2 Term Loan as a part of a broad syndication lead-arranged by JP Morgan. Blackstone Securities Partners L.P., an affiliate of our Manager, was engaged as a book-runner for the transaction and received aggregate fees of $ 350,000 in such capacity. Both of these transactions were on terms equivalent to those of unaffiliated parties.
In the first quarter of 2021, we acquired an SEK 5.0 billion interest in a total SEK 10.2 billion senior loan to a borrower that is wholly owned by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under the loan, including voting rights, so long as we are an affiliate of the borrower. The senior loan terms were negotiated by a third party without our involvement and our 49 % interest in the senior loan was made on such market terms.
F-46
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
In the first quarter of 2020, we acquired a $ 140.0 million interest in a total $ 421.5 million senior loan to a borrower that is partially owned by a Blackstone-advised investment vehicle. We will forgo all non-economic rights under the loan, including voting rights, so long as we are an affiliate of the borrower. The senior loan terms were negotiated by third parties without our involvement and our 33 % interest in the senior loan was made on such market terms.
In the third quarter of 2019, we originated $ 214.3 million of a total $ 437.4 million senior loan to an unaffiliated third party, which was part of a total financing that included a mezzanine loan originated by a Blackstone advised investment vehicle. We will forgo all non-economic rights under our loan, including voting rights, so long as any Blackstone advised investment vehicle controls the mezzanine loan. The senior loan terms, with respect to the mezzanine lender, were negotiated by a third party without our involvement and our 49 % interest in the senior loan was made on such market terms. In the third quarter of 2020, we entered into a loan modification with the borrower, which was negotiated by the Blackstone advised investment vehicle that owns the mezzanine loan, and was approved by the third party, majority senior lender, on behalf of the entire senior loan.
In the second and fourth quarter of 2019, certain Blackstone-advised investment vehicles acquired an aggregate $ 60.0 million participation, or 8 %, of the total B-1 Term Loan as a part of a broad syndication lead-arranged by JP Morgan. Blackstone Securities Partners L.P., an affiliate of our Manager, was engaged as a book-runner for the transactions and received aggregate fees of $ 750,000 in such capacity. Both of these transactions were on terms equivalent to those of unaffiliated parties.
19. COMMITMENTS AND CONTINGENCIES
Impact of COVID-19
As further discussed in Note 2, the full extent of the impact of COVID-19 on the global economy generally, and our business in particular, is uncertain. As of December 31, 2021, no contingencies have been recorded on our consolidated balance sheet as a result of COVID-19, however as the global pandemic continues and the economic implications worsen, it may have long-term impacts on our financial condition, results of operations, and cash flows. Refer to Note 2 for further discussion of COVID-19.
Unfunded Commitments Under Loans Receivable
As of December 31, 2021, we had aggregate unfunded commitments of $ 4.2 billion across 118 loans receivable and $ 2.5 billion of committed or identified financing for those commitments resulting in net unfunded commitments of $ 1.7 billion. The unfunded loan commitments comprise funding for capital expenditures and construction, leasing costs, and interest and carry costs, and their fundability will vary depending on the progress of capital projects, leasing, and cash flows at the properties securing our loans. Therefore, the exact timing and amounts of such future loan fundings are uncertain and will depend on the current and future performance of the underlying collateral assets. We expect to fund our loan commitments over the remaining term of the related loans, which have a weighted-average future funding period of 3.6 years.
F-47
Blackstone Mortgage Trust, Inc.
Notes to Consolidated Financial Statements (continued)
Principal Debt Repayments
Our contractual principal debt repayments as of December 31, 2021 were as follows ($ in thousands):
Year Secured
Debt (1)
Asset-Specific Debt (1)
Term
Loans (2)
Senior Secured Notes Convertible Notes (3)
Total (4)
2022 $ 64,564 $ — $ 13,738 $ — $ 402,500 $ 480,802
2023 1,519,427 78,659 13,738 — 220,000 1,831,824
2024 3,859,424 — 13,738 — — 3,873,162
2025 1,226,604 322,040 13,738 — — 1,562,382
2026 4,759,861 — 1,294,319 — — 6,054,180
Thereafter 869,700 — — 400,000 — 1,269,700
Total obligation $ 12,299,580 $ 400,699 $ 1,349,271 $ 400,000 $ 622,500 $ 15,072,050
(1) The allocation of repayments under our secured debt and asset-specific debt is based on the earlier of (i) the maturity date of each agreement, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower.
(2) The Term Loans are partially amortizing, with an amount equal to 1.0 % per annum of the initial principal balance due in quarterly installments. Refer to Note 8 for further details on our term loans.
(3) Reflects the outstanding principal balance of Convertible Notes, excluding any potential conversion premium. Refer to Note 10 for further details on our Convertible Notes.
(4) Total does not include $ 2.9 billion of consolidated securitized debt obligations, $ 1.5 billion of non-consolidated senior interests, and $ 300.1 million of non-consolidated securitized debt obligations, as the satisfaction of these liabilities will not require cash outlays from us.
Board of Directors’ Compensation
As of December 31, 2021, of the nine members of our board of directors, our six independent directors are entitled to annual compensation of $ 210,000 each, of which $ 95,000 will be paid in the form of cash and $ 115,000 will be paid in the form of deferred stock units or, beginning in 2022, at their election, shares of restricted common stock. The other three board members, including our chairman and our chief executive officer, are not compensated by us for their service as directors. In addition, (i) the chairs of our audit, compensation, and corporate governance committees receive additional annual cash compensation of $ 20,000 , $ 15,000 , and $ 10,000 , respectively and (ii) the members of our audit and investment risk management committees receive additional annual cash compensation of $ 10,000 and $ 7,500 , respectively.
Litigation
From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of December 31, 2021, we were not involved in any material legal proceedings.
F-48
Blackstone Mortgage Trust, Inc.
Schedule IV – Mortgage Loans on Real Estate
As of December 31, 2021
(in thousands)
Type of Loan/Borrower Description / Location Interest Payment Rates (2)
Maximum
Maturity Date (3)
Periodic
Payment
Terms (4)(5)
Prior
Liens (6)
Face Amount
of Loans
Carrying
Amount of
Loans (5)(7)(8)
Senior Mortgage Loans (1)
Senior loans in excess of 3% of the carrying amount of total loans
Borrower A Office / Ireland + 2.54 % 2024 I/O $ — $ 1,160,153 $ 1,155,748
Borrower B Mixed-Use / Spain + 3.25 % 2023 I/O — 821,873 820,781
Senior loans less than 3% of the carrying amount of total loans
Senior Mortgage Loans Office / Diversified + 2.18 – 6.13 %
Fixed 4.46 %
2022 – 2028
I/O & P/I — 7,922,784 7,873,811
Senior Mortgage Loans Multifamily / Diversified + 1.60 % – 5.25 %
Fixed 1.50 %
2023 – 2028
I/O — 5,162,805 5,115,567
Senior Mortgage Loans Hospitality / Diversified + 2.20 % – 4.30 %
2023 – 2027
I/O — 3,311,723 3,288,135
Senior Mortgage Loans Industrial / Diversified + 2.60 % – 3.25 %
2024 – 2026
I/O — 1,076,179 1,067,608
Senior Mortgage Loans Mixed-Use / Diversified + 2.50 % – 5.00 %
2023 – 2027
I/O — 1,045,590 1,041,047
Senior Mortgage Loans Retail / Diversified + 2.25 % – 3.10 %
2023 – 2026
I/O — 409,917 406,311
Senior Mortgage Loans Other / Diversified + 3.00 % – 4.60 %
2022 – 2026
I/O — 824,329 818,410
— 19,753,327 19,610,889
Total senior mortgage loans $ — $ 21,735,353 $ 21,587,418
continued…
S-1
Blackstone Mortgage Trust, Inc.
Schedule IV – Mortgage Loans on Real Estate
As of December 31, 2021
(in thousands)
Type of Loan/Borrower Description / Location Interest Payment Rates (2)
Maximum
Maturity Date (3)
Periodic
Payment
Terms (4)(5)
Prior
Liens (6)
Face Amount
of Loans
Carrying
Amount of
Loans (5)(7)(8)
Subordinate Loans (9)
Subordinate loans less than 3% of the carrying amount of total loans
Subordinate loans Various / Diversified + 2.65 % – 4.00 %
Fixed 5.74 %
2022 – 2026
I/O & P/I $ 1,512,675 $ 421,084 $ 415,599
Total subordinate loans $ 1,512,675 $ 421,084 $ 415,599
Total loans $ 1,512,675 $ 22,156,437 $ 22,003,017
CECL reserve (10)
( 124,679 )
Total loans, net $ 21,878,338
(1) Includes senior mortgages and similar credit quality loans, including related contiguous subordinate loans, and pari passu participations in senior mortgage loans.
(2) The interest payment rates are expressed as a spread over the relevant floating benchmark rates, which include USD LIBOR, SOFR, GBP LIBOR, SONIA, EURIBOR, BBSY, CDOR, and SARON, as applicable to each loan.
(3) Maximum maturity date assumes all extension options are exercised.
(4) I/O = interest only, P/I = principal and interest.
(5) As of December 31, 2021, there were no loans with delinquent principal or interest.
(6) Represents only third party liens.
(7) The tax basis of the loans included above is $ 21.3 billion as of December 31, 2021.
(8) For one of our multifamily loans, during the three months ended December 31, 2021, we charged off $ 14.4 million of the CECL reserve and reduced the loan's outstanding principal balance to $ 37.5 million.
(9) Includes subordinate interests in mortgages and mezzanine loans.
(10) As of December 31, 2021, we had a total CECL reserve of $ 124.7 million on our loans receivable, of which $ 54.9 million is specifically related to one of our loans receivable with an outstanding principal balance of $ 286.3 million, as of December 31, 2021. This CECL reserve reflects the macroeconomic impact of the COVID-19 pandemic on commercial real estate markets generally, as well as certain loans assessed for impairment in our portfolio.
S-2
Blackstone Mortgage Trust, Inc.
Notes to Schedule IV
As of December 31, 2021
(in thousands)
1. Reconciliation of Mortgage Loans on Real Estate:
The following table reconciles mortgage loans on real estate for the years ended:
2021 2020 2019
Balance at January 1, $ 16,572,715 $ 16,164,801 $ 14,191,200
Additions during period:
Loan fundings 12,550,463 1,896,276 6,890,249
Amortization of fees and other items 68,267 56,279 57,415
Deductions during period:
Loan repayments and sales proceeds ( 6,733,105 ) ( 1,862,955 ) ( 4,974,881 )
Principal charge-offs ( 14,427 ) — —
Unrealized (loss) gain on foreign currency translation ( 297,894 ) 340,260 67,376
Deferred fees and other items ( 143,002 ) ( 21,946 ) ( 66,558 )
Balance at December 31, $ 22,003,017 $ 16,572,715 $ 16,164,801
CECL reserve ( 124,679 ) ( 173,549 ) —
Net balance at December 31, $ 21,878,338 $ 16,399,166 $ 16,164,801
S-3