|
Maryland
State or other jurisdiction
of incorporation or organization |
| |
47-1271842
(I.R.S. Employer
Identification No.) |
|
|
9400 SW Beaverton-Hillsdale Hwy,
Suite 131 Beaverton, OR 97005 (Address of principal executive offices) |
| |
97005
(Zip Code) |
|
|
Title of each class
|
| |
Name of each exchange on which registered
|
|
|
Common stock, par value $0.01 per share
|
| |
New York Stock Exchange
|
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ (Do not check if a smaller reporting company) | | | Smaller reporting company ☐ | |
|
PART I
|
| | |||||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 16 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
|
PART II
|
| | |||||
| | | | | 50 | | | |
|
PART III
|
| | |||||
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
|
PART IV
|
| | |||||
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
|
PART V
|
| | |||||
| | | | | 77 | | |
| | |
Price Range
|
| |||||||||
Period
|
| |
High
|
| |
Low
|
| ||||||
2016 | | | | ||||||||||
First Quarter (through March 18, 2016)
|
| | | $ | 12.52 | | | | | $ | 9.06 | | |
2015 | | | | ||||||||||
Fourth Quarter
|
| | | $ | 13.29 | | | | | $ | 11.70 | | |
Third Quarter
|
| | | $ | 14.32 | | | | | $ | 12.30 | | |
Second Quarter
|
| | | $ | 14.98 | | | | | $ | 12.61 | | |
First Quarter (from February 13, 2015 to March 31, 2015)
|
| | | $ | 14.99 | | | | | $ | 13.98 | | |
Date Dividend Declared
|
| |
Dividend Amount
|
| |
Record Date
|
| |
Dividend Payment Date
|
| |||
November 12, 2014
|
| | | $ | 0.08 | | | |
November 21, 2014
|
| |
December 4, 2014
|
|
January 16, 2015
|
| | | $ | 0.16 | | | |
January 13, 2015
|
| |
January 30, 2015
|
|
May 4, 2015
|
| | | $ | 0.18 | | | |
May 15, 2015
|
| |
May 29, 2015
|
|
August 3, 2015
|
| | | $ | 0.22 | | | |
August 14, 2015
|
| |
August 28, 2015
|
|
October 27, 2015
|
| | | $ | 0.24 | | | |
November 13, 2015
|
| |
November 27, 2015
|
|
February 23, 2016
|
| | | $ | 0.24 | | | |
March 11, 2016
|
| |
March 24, 2016
|
|
Statements of Income (Dollars in thousands except per share data)
|
| |
For the year ended
December 31, 2015 |
| |
From Inception
(January 30, 2014) through December 31, 2014 |
| ||||||
INCOME | | | | ||||||||||
Loan interest income
|
| | | $ | 47,700 | | | | | $ | 6,940 | | |
Interest expense
|
| | | | (11,499) | | | | | | (771) | | |
Net interest income
|
| | | | 36,201 | | | | | | 6,169 | | |
Income from investment in Manager
|
| | | | 198 | | | | | | 12 | | |
Other income
|
| | | | 1,069 | | | | | | 87 | | |
Total income
|
| | | $ | 37,468 | | | | | $ | 6,268 | | |
EXPENSE | | | | ||||||||||
Related party expense – management fee
|
| | | $ | 3,353 | | | | | $ | 956 | | |
Related party expense – loan servicing fees
|
| | | | 3,993 | | | | | | 485 | | |
Other fees and expenses
|
| | | | 4,328 | | | | | | 1,077 | | |
Total expense
|
| | | $ | 11,674 | | | | | $ | 2,518 | | |
Income before provision for income tax
|
| | | $ | 25,794 | | | | | $ | 3,750 | | |
Provision for income tax
|
| | | | 2 | | | | | | — | | |
Consolidated net income
|
| | | $ | 25,792 | | | | | $ | 3,750 | | |
Less: consolidated net income attributable to the non-controlling interest
|
| | | | 1,038 | | | | | | 326 | | |
Consolidated net income attributable to common stockholders
|
| | | $ | 24,754 | | | | | $ | 3,424 | | |
Basic earnings per common share
|
| | | $ | 1.68 | | | | | $ | 0.41 | | |
Diluted earnings per common share
|
| | | $ | 1.68 | | | | | $ | 0.40 | | |
|
Balance sheet (Dollars in thousands)
|
| |
At December 31,
2015 |
| |
At December 31,
2014 |
| ||||||
Total assets
|
| | | $ | 615,379 | | | | | $ | 272,758 | | |
Total liabilities
|
| | | $ | 377,566 | | | | | $ | 101,478 | | |
Non-controlling interest
|
| | | $ | 10,011 | | | | | $ | 9,473 | | |
Total equity
|
| | | $ | 237,813 | | | | | $ | 171,280 | | |
|
Weighted average equity by quarter
|
| |
2015
|
| |
2014
|
| ||||||
First Quarter ...
|
| | | | 194,708 | | | | | | — | | |
Second Quarter
|
| | | | 226,164 | | | | | | — | | |
Third Quarter
|
| | | | 230,170 | | | | | | 127,282 | | |
Fourth Quarter
|
| | | | 234,562 | | | | | | 135,983 | | |
(dollars in thousands except per share amounts)
|
| |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) through December 31, 2014 |
| ||||||
Revenues
|
| | | $ | 37,468 | | | | | $ | 6,268 | | |
Consolidated net income
|
| | | $ | 25,792 | | | | | $ | 3,750 | | |
Net income per diluted share
|
| | | $ | 1.68 | | | | | $ | 0.40 | | |
Average daily cash balance
|
| | | $ | 44,728 | | | | | $ | 23,818* | | |
Average daily carrying value RPLs
|
| | | $ | 325,407 | | | | | $ | 93,187* | | |
Average daily carrying value NPLs
|
| | | $ | 71,963 | | | | | $ | 18,449* | | |
(dollars in thousands)
|
| |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) through December 31, 2014 |
| ||||||
RPLs | | | | ||||||||||
Count
|
| | | | 1,907 | | | | | | 1,050 | | |
UPB
|
| | | $ | 427,682 | | | | | $ | 223,901 | | |
Purchase price
|
| | | $ | 327,127 | | | | | $ | 163,897 | | |
Purchase price % of UPB
|
| | | | 76.5% | | | | | | 73.2% | | |
NPLs | | | | ||||||||||
Count
|
| | | | 160 | | | | | | 313 | | |
UPB
|
| | | $ | 32,722 | | | | | $ | 84,492 | | |
Purchase price
|
| | | $ | 20,121 | | | | | $ | 50,556 | | |
Purchase price % of UPB
|
| | | | 61.5% | | | | | | 59.8% | | |
|
No. of Loans
|
| | | | 3,250 | | |
|
Total UPB
|
| | | $ | 728,263 | | |
|
Interest-Bearing Balance
|
| | | $ | 678,892 | | |
|
Deferred Balance(2)
|
| | | $ | 49,371 | | |
|
Market Value of Collateral(3)
|
| | | $ | 826,731 | | |
|
Price/Total UPB(3)
|
| | | | 73.3% | | |
|
Price/Market Value of Collateral
|
| | | | 64.9% | | |
|
Weighted Average Coupon(4)
|
| | | | 4.59% | | |
|
Weighted Average LTV(5)
|
| | | | 103.3% | | |
|
Weighted Average Remaining Term (as of 12/31/2015)
|
| | | | 320.0 | | |
|
No. of first liens
|
| | | | 3,228 | | |
|
No. of second liens
|
| | | | 22 | | |
|
No. of Rental Properties
|
| | | | 1 | | |
|
Market Value of Rental Properties
|
| | | $ | 70 | | |
|
Capital Invested in Rental Properties
|
| | | $ | 58 | | |
|
Price/Market Value of Rental Properties(6)
|
| | | | 82.9% | | |
|
No. of Other REO
|
| | | | 73 | | |
|
Market Value of Other REO
|
| | | $ | 12,581 | | |
Years of Origination
|
| |
Percentage of UPB
|
| |||
Prior to 1990
|
| | | | 0.1% | | |
1990 – 2000
|
| | | | 1.9% | | |
2001 – 2005
|
| | | | 19.3% | | |
2006 – 2008
|
| | | | 73.7% | | |
After 2008
|
| | | | 5.0% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value(1) |
| |
% of
Collateral Value |
| |||||||||||||||
CA
|
| | | | 484 | | | | | | 182,169 | | | | | | 25.0% | | | | | | 219,568 | | | | | | 26.6% | | |
FL
|
| | | | 501 | | | | | | 106,445 | | | | | | 14.6% | | | | | | 107,423 | | | | | | 13.0% | | |
NY
|
| | | | 210 | | | | | | 69,990 | | | | | | 9.6% | | | | | | 94,565 | | | | | | 11.4% | | |
NJ
|
| | | | 192 | | | | | | 55,779 | | | | | | 7.7% | | | | | | 54,268 | | | | | | 6.6% | | |
MD
|
| | | | 123 | | | | | | 32,802 | | | | | | 4.5% | | | | | | 35,482 | | | | | | 4.3% | | |
IL*
|
| | | | 154 | | | | | | 31,666 | | | | | | 4.3% | | | | | | 30,054 | | | | | | 3.6% | | |
MA
|
| | | | 95 | | | | | | 26,152 | | | | | | 3.6% | | | | | | 30,718 | | | | | | 3.7% | | |
TX
|
| | | | 191 | | | | | | 21,344 | | | | | | 2.9% | | | | | | 29,531 | | | | | | 3.6% | | |
GA*
|
| | | | 130 | | | | | | 17,899 | | | | | | 2.5% | | | | | | 17,956 | | | | | | 2.2% | | |
VA
|
| | | | 69 | | | | | | 14,952 | | | | | | 2.1% | | | | | | 16,025 | | | | | | 1.9% | | |
AZ
|
| | | | 72 | | | | | | 14,745 | | | | | | 2.0% | | | | | | 13,734 | | | | | | 1.7% | | |
NC
|
| | | | 95 | | | | | | 12,064 | | | | | | 1.7% | | | | | | 13,184 | | | | | | 1.6% | | |
WA
|
| | | | 49 | | | | | | 11,801 | | | | | | 1.6% | | | | | | 13,443 | | | | | | 1.6% | | |
PA
|
| | | | 115 | | | | | | 11,265 | | | | | | 1.5% | | | | | | 13,857 | | | | | | 1.7% | | |
OR**
|
| | | | 40 | | | | | | 11,061 | | | | | | 1.5% | | | | | | 14,102 | | | | | | 1.7% | | |
OH
|
| | | | 81 | | | | | | 10,183 | | | | | | 1.4% | | | | | | 10,012 | | | | | | 1.2% | | |
MI
|
| | | | 58 | | | | | | 8,335 | | | | | | 1.1% | | | | | | 9,567 | | | | | | 1.2% | | |
SC
|
| | | | 56 | | | | | | 7,711 | | | | | | 1.1% | | | | | | 8,624 | | | | | | 1.0% | | |
CO
|
| | | | 34 | | | | | | 7,536 | | | | | | 1.0% | | | | | | 9,928 | | | | | | 1.2% | | |
NV
|
| | | | 32 | | | | | | 6,926 | | | | | | 1.0% | | | | | | 7,132 | | | | | | 0.9% | | |
CT
|
| | | | 32 | | | | | | 6,525 | | | | | | 0.9% | | | | | | 6,336 | | | | | | 0.8% | | |
AL
|
| | | | 32 | | | | | | 5,603 | | | | | | 0.8% | | | | | | 5,507 | | | | | | 0.7% | | |
TN
|
| | | | 49 | | | | | | 5,367 | | | | | | 0.7% | | | | | | 6,317 | | | | | | 0.8% | | |
UT
|
| | | | 29 | | | | | | 5,256 | | | | | | 0.7% | | | | | | 6,050 | | | | | | 0.7% | | |
IN
|
| | | | 54 | | | | | | 4,876 | | | | | | 0.7% | | | | | | 5,699 | | | | | | 0.7% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value(1) |
| |
% of
Collateral Value |
| |||||||||||||||
MN
|
| | | | 27 | | | | | | 4,584 | | | | | | 0.6% | | | | | | 5,694 | | | | | | 0.7% | | |
MO
|
| | | | 28 | | | | | | 3,860 | | | | | | 0.5% | | | | | | 3,902 | | | | | | 0.5% | | |
LA
|
| | | | 29 | | | | | | 3,653 | | | | | | 0.5% | | | | | | 4,277 | | | | | | 0.5% | | |
WI
|
| | | | 22 | | | | | | 3,249 | | | | | | 0.4% | | | | | | 3,424 | | | | | | 0.4% | | |
DE
|
| | | | 16 | | | | | | 3,035 | | | | | | 0.4% | | | | | | 3,929 | | | | | | 0.5% | | |
RI
|
| | | | 13 | | | | | | 2,942 | | | | | | 0.4% | | | | | | 2,854 | | | | | | 0.3% | | |
DC
|
| | | | 7 | | | | | | 2,354 | | | | | | 0.3% | | | | | | 3,885 | | | | | | 0.5% | | |
NH
|
| | | | 9 | | | | | | 2,019 | | | | | | 0.3% | | | | | | 2,453 | | | | | | 0.3% | | |
KY
|
| | | | 18 | | | | | | 1,788 | | | | | | 0.2% | | | | | | 1,986 | | | | | | 0.2% | | |
NM
|
| | | | 7 | | | | | | 1,680 | | | | | | 0.2% | | | | | | 2,119 | | | | | | 0.3% | | |
HI
|
| | | | 7 | | | | | | 1,666 | | | | | | 0.2% | | | | | | 2,535 | | | | | | 0.3% | | |
PR
|
| | | | 10 | | | | | | 1,285 | | | | | | 0.2% | | | | | | 1,626 | | | | | | 0.2% | | |
MS
|
| | | | 13 | | | | | | 1,234 | | | | | | 0.2% | | | | | | 1,330 | | | | | | 0.2% | | |
IA
|
| | | | 12 | | | | | | 1,055 | | | | | | 0.1% | | | | | | 1,120 | | | | | | 0.1% | | |
ME
|
| | | | 6 | | | | | | 925 | | | | | | 0.1% | | | | | | 863 | | | | | | 0.1% | | |
KS
|
| | | | 8 | | | | | | 684 | | | | | | 0.1% | | | | | | 704 | | | | | | 0.1% | | |
OK
|
| | | | 10 | | | | | | 680 | | | | | | 0.1% | | | | | | 811 | | | | | | 0.1% | | |
AR
|
| | | | 9 | | | | | | 665 | | | | | | 0.1% | | | | | | 762 | | | | | | 0.1% | | |
ID
|
| | | | 6 | | | | | | 664 | | | | | | 0.1% | | | | | | 1,107 | | | | | | 0.1% | | |
SD
|
| | | | 3 | | | | | | 630 | | | | | | 0.1% | | | | | | 787 | | | | | | 0.1% | | |
WV
|
| | | | 6 | | | | | | 549 | | | | | | 0.1% | | | | | | 608 | | | | | | 0.1% | | |
NE
|
| | | | 4 | | | | | | 310 | | | | | | 0.0% | | | | | | 325 | | | | | | 0.0% | | |
MT
|
| | | | 1 | | | | | | 133 | | | | | | 0.0% | | | | | | 215 | | | | | | 0.0% | | |
WY
|
| | | | 1 | | | | | | 92 | | | | | | 0.0% | | | | | | 173 | | | | | | 0.0% | | |
ND
|
| | | | 1 | | | | | | 74 | | | | | | 0.0% | | | | | | 160 | | | | | | 0.0% | | |
Totals | | | | | 3,250 | | | | | | 728,262 | | | | | | 100.0% | | | | | | 826,731 | | | | | | 100.0% | | |
| | |
Year of Origination
|
| |||||||||||||||||||||||||||
| | |
After 2008
|
| |
2006 – 2008
|
| |
2001 – 2005
|
| |
1990 – 2000
|
| |
Prior to 1990
|
| |||||||||||||||
Portfolio Characteristics: | | | | | | | |||||||||||||||||||||||||
Number of loans
|
| | | | 186 | | | | | | 2,093 | | | | | | 761 | | | | | | 193 | | | | | | 17 | | |
Current unpaid principal balance
|
| | | $ | 36,207 | | | | | $ | 537,147 | | | | | $ | 140,529 | | | | | $ | 13,754 | | | | | $ | 626 | | |
Loan Attributes: | | | | | | | |||||||||||||||||||||||||
Weighted average loan age (months)
|
| | | | 58.9 | | | | | | 107.6 | | | | | | 136.4 | | | | | | 214.9 | | | | | | 345.5 | | |
Weighted average loan-to-value (as of 12/31/15)
|
| | | | 94.1% | | | | | | 109.7% | | | | | | 90.5% | | | | | | 68.8% | | | | | | 23.0% | | |
Delinquency Performance: | | | | | | | |||||||||||||||||||||||||
30 days delinquent
|
| | | | 12.3% | | | | | | 17.3% | | | | | | 13.4% | | | | | | 11.9% | | | | | | 29.6% | | |
60 days delinquent
|
| | | | 4.8% | | | | | | 9.8% | | | | | | 11.8% | | | | | | 12.0% | | | | | | 11.4% | | |
90+ days delinquent
|
| | | | 23.3% | | | | | | 23.6% | | | | | | 23.7% | | | | | | 38.2% | | | | | | 29.4% | | |
Foreclosure
|
| | | | 11.6% | | | | | | 13.9% | | | | | | 18.2% | | | | | | 18.4% | | | | | | 12.2% | | |
| | |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) through December 31, 2014 |
| ||||||
Average loan balance
|
| | | $ | 397,370 | | | | | $ | 111,636 | | |
Average earnings rate
|
| | | | 12.0% | | | | | | 12.8%* | | |
| | |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) through December 31, 2014 |
| ||||||
Average borrowing balance
|
| | | $ | 238,516 | | | | | $ | 64,710 | | |
Average interest expense rate
|
| | | | 4.8% | | | | | | 4.8%* | | |
| | |
December 31, 2015
|
| |
December 31, 2014
|
| ||||||
Outstanding shares
|
| | | | 15,301,946 | | | | | | 11,223,984 | | |
Adjustments for: | | | | ||||||||||
Operating partnership units
|
| | | | 624,106 | | | | | | 624,106 | | |
Manager and director shares earned but not issued as of the
date indicated |
| | | | 16,586 | | | | | | 18,465 | | |
Total adjusted shares outstanding
|
| | | | 15,942,638 | | | | | | 11,866,555 | | |
|
Issuing Trust/Issue Date
|
| |
Security
|
| |
Original Principal
|
| |
Interest Rate
|
| |||
Ajax Mortgage Loan Trust
2014-A / October 2014 |
| |
Class A notes due 2057(1)
|
| |
$45 million
|
| | | | 4.00% | | |
| Class B-1 notes due 2057(2) | | | $8 million | | | | | 5.19% | | | ||
| Class B-2 notes due 2057(2) | | | $8 million | | | | | 5.19% | | | ||
| Trust certificates(3) | | |
$20.4 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2014-B / November 2014 |
| |
Class A notes due 2054(1)
|
| |
$41.2 million
|
| | | | 3.85% | | |
| Class B-1 notes due 2054(2) | | |
$13.7 million
|
| | | | 5.25% | | | ||
| Class B-2 notes due 2054(2) | | |
$13.7 million
|
| | | | 5.25% | | | ||
| Trust certificates(3) | | |
$22.9 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-A / May 2015 |
| |
Class A notes due 2054(1)
|
| |
$35.6 million
|
| | | | 3.88% | | |
| Class B-1 notes due 2054(2) | | | $8.7 million | | | | | 5.25% | | | ||
| Class B-2 notes due 2054(2) | | | $8.7 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$22.8 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-B / July 2015 |
| |
Class A notes due 2060(1)
|
| |
$87.2 million
|
| | | | 3.88% | | |
|
Class B-1 notes due 2060(2)(4)
|
| |
$15.9 million
|
| | | | 5.25% | | | ||
| Class B-2 notes due 2060(2) | | | $7.9 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$47.5 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-C / November 2015 |
| |
Class A notes due 2057(1)
|
| |
$82.0 million
|
| | | | 3.88% | | |
|
Class B-1 notes due 2057(2)(4)
|
| | $6.5 million | | | | | 5.25% | | | ||
| Class B-2 notes due 2057(2) | | | $6.5 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$35.1 million
|
| | | | — | | |
| | |
Year ended
December 31, 2015 |
| |
Period from Inception
(January 30, 2014) through December 31, 2014 |
| ||||||
Balance at end of period
|
| | | $ | 104,533 | | | | | $ | 15,249 | | |
Maximum month-end balance outstanding during the period
|
| | | $ | 153,804 | | | | | $ | 15,249 | | |
Average balance
|
| | | $ | 76,995 | | | | | $ | 1,229 | | |
Date Dividend Declared
|
| |
Dividend Amount
|
| |
Record Date
|
| |
Dividend Payment Date
|
|
November 12, 2014
|
| |
$0.08
|
| |
November 21, 2014
|
| |
December 4, 2014
|
|
January 16, 2015
|
| |
$0.16
|
| |
January 13, 2015
|
| |
January 30, 2015
|
|
May 4, 2015
|
| |
$0.18
|
| |
May 15, 2015
|
| |
May 29, 2015
|
|
August 3, 2015
|
| |
$0.22
|
| |
August 14, 2015
|
| |
August 28, 2015
|
|
October 27, 2015
|
| |
$0.24
|
| |
November 13, 2015
|
| |
November 27, 2015
|
|
February 23, 2016
|
| |
$0.24
|
| |
March 11, 2016
|
| |
March 24, 2016
|
|
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||
Borrowings under repurchase transactions
|
| | | $ | 104,533 | | | | | $ | 104,533 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Interest on repurchase transactions(1)
|
| | | | 3,833 | | | | | | 3,833 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 108,366 | | | | | $ | 108,366 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Exhibit Number |
| |
Exhibit Description
|
|
3.1 | | | Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
3.2 | | | Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.1 | | | Agreement of Limited Partnership of Great Ajax Operating Partnership LP (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.2 | | | Amended and Restated Management Agreement dated October 27, 2015; incorporated by reference to Exhibit 10.1 to the Company’s report on Form 8-K filed on November 2, 2015. | |
10.3 | | | Servicing Agreement dated as of July 8, 2014 by and among Gregory Funding LLC and the registrant and its affiliates Great Ajax Operating Partnership L.P. and Little Ajax II LLC (incorporated by reference to Exhibit 10.3 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.4 | | | Form of Indemnification Agreement between registrant and each of its directors and officer (incorporated by reference to Exhibit 10.4 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.5 | | | Assignment Agreement made as of July 8, 2014, by and between the entities identified on Exhibit A thereto and the registrant with respect to Little Ajax II LLC (incorporated by reference to Exhibit 10.5 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.6 | | | 2014 Director Equity Plan (incorporated by reference to Exhibit 10.6 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.7 | | | Form of Restricted Stock Award (incorporated by reference to Exhibit 10.7 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.8 | | | Registration Rights Agreement made and entered into as of July 8, 2014, by and among the registrant and FBR Capital Markets & Co., as the initial purchaser/placement agent (“FBR”) for the benefit of FBR and certain purchasers of the registrant’s common stock (incorporated by reference to Exhibit 10.8 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
10.9 | | | Trademark License Agreement dated as of July 8, 2014 between the registrant and Aspen Yo LLC (incorporated by reference to Exhibit 10.9 to the Registration Statement on Form S-11 confidentially submitted to the SEC on September 23, 2014 (File No.:333-00787)). | |
Exhibit Number |
| |
Exhibit Description
|
|
10.10 | | | Registration Rights Agreement made and entered into as of December 16 2014, by and among the registrant and certain purchasers of the registrant’s common stock (incorporated by reference to Exhibit 10.10 to the Registration Statement on Form S-11 confidentially submitted to the SEC on December 29, 2014 (File No.:333-00787)). | |
10.11* | | | Employment agreement with Mary Doyle, Great Ajax Corp. Chief Financial Officer, dated March 29, 2016. | |
21.1 | | | List of subsidiaries; incorporated by reference to Exhibit 21.1 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014. | |
23.1* | | | Consent of Moss Adams LLP. | |
31.1* | | | Rule 13a-14(a) Certification of Chief Executive Officer of the Company in accordance with Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2* | | | Rule 13a-14(a) Certification of Chief Financial Officer of the Company in accordance with Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1* | | | Section 1350 Certification of Chief Executive Officer of the Company in accordance with Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2* | | | Section 1350 Certification of Chief Financial Officer of the Company in accordance with Section 906 of the Sarbanes-Oxley Act of 2002. | |
101.INS** | | | XBRL Instance Document | |
101.SCH** | | | XBRL Taxonomy Extension Schema | |
101.CAL** | | | XBRL Taxonomy Extension Calculation Linkbase | |
101.DEF** | | | XBRL Taxonomy Definition Linkbase | |
101.LAB** | | | XBRL Taxonomy Definition Linkbase | |
101.PRE** | | | XBRL Taxonomy Extension Presentation Linkbase | |
| GREAT AJAX CORP. | | |||
| By: | | | /s/ Lawrence Mendelsohn | |
| | | | Lawrence Mendelsohn | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Lawrence Mendelsohn
Lawrence Mendelsohn
|
| |
Chairman and Chief Executive Officer
(Principal Executive Officer) |
| |
March 29, 2016
|
|
|
/s/ Glenn J. Ohl
Glenn J. Ohl
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
March 29, 2016
|
|
|
/s/ Steven L. Begleiter
Steven L. Begleiter
|
| |
Director
|
| |
March 29, 2016
|
|
|
/s/ John Condas
John Condas
|
| |
Director
|
| |
March 29, 2016
|
|
|
/s/ Jonathan Bradford Handley, Jr.
Jonathan Bradford Handley, Jr.
|
| |
Director
|
| |
March 29, 2016
|
|
|
/s/ Daniel Hoffman
Daniel Hoffman
|
| |
Director
|
| |
March 29, 2016
|
|
|
/s/ J. Kirk Ogren, Jr.
J. Kirk Ogren, Jr.
|
| |
Director
|
| |
March 29, 2016
|
|
|
/s/ Russell Schaub
Russell Schaub
|
| |
President and Director
|
| |
March 29, 2016
|
|
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-28 | | |
(Dollars in thousands except shares and per share data)
|
| |
December 31,
2015 |
| |
December 31,
2014 |
| ||||||
ASSETS | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 30,834 | | | | | $ | 53,099 | | |
Mortgage loans, net(1)
|
| | | | 554,877 | | | | | | 211,159 | | |
Property held-for-sale
|
| | | | 10,333 | | | | | | 1,316 | | |
Rental property, net
|
| | | | 58 | | | | | | 290 | | |
Receivable from servicer
|
| | | | 5,444 | | | | | | 1,340 | | |
Investment in affiliate
|
| | | | 2,625 | | | | | | 2,237 | | |
Prepaid expenses and other assets
|
| | | | 11,208 | | | | | | 3,317 | | |
Total Assets
|
| | | $ | 615,379 | | | | | $ | 272,758 | | |
LIABILITIES AND EQUITY | | | | ||||||||||
Liabilities: | | | | ||||||||||
Secured borrowings(1)
|
| | | $ | 270,580 | | | | | $ | 84,679 | | |
Borrowings under repurchase agreement
|
| | | | 104,533 | | | | | | 15,249 | | |
Management fee payable
|
| | | | 667 | | | | | | 258 | | |
Accrued expenses and other liabilities
|
| | | | 1,786 | | | | | | 1,292 | | |
Total liabilities
|
| | | | 377,566 | | | | | | 101,478 | | |
Commitments and contingencies – see Note 7 | | | | ||||||||||
Equity: | | | | ||||||||||
Preferred stock $.01 par value; 25,000,000 shares authorized, none issued or outstanding
|
| | | | — | | | | | | — | | |
Common stock $.01 par value; 125,000,000 shares authorized, 15,301,946 shares
at December 31, 2015 and 11,223,984 shares at December 31, 2014 issued and outstanding |
| | | | 152 | | | | | | 112 | | |
Additional paid-in capital
|
| | | | 211,729 | | | | | | 158,951 | | |
Retained earnings
|
| | | | 15,921 | | | | | | 2,744 | | |
Equity attributable to common stockholders
|
| | | | 227,802 | | | | | | 161,807 | | |
Non-controlling interests
|
| | | | 10,011 | | | | | | 9,473 | | |
Total equity
|
| | | | 237,813 | | | | | | 171,280 | | |
Total Liabilities and Equity
|
| | | $ | 615,379 | | | | | $ | 272,758 | | |
|
(Dollars in thousands except shares and per share data)
|
| |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) to December 31, 2014 |
| ||||||
INCOME | | | | ||||||||||
Loan interest income
|
| | | $ | 47,700 | | | | | $ | 6,940 | | |
Interest expense
|
| | | | (11,499) | | | | | | (771) | | |
Net interest income
|
| | | | 36,201 | | | | | | 6,169 | | |
Income from investment in Manager
|
| | | | 198 | | | | | | 12 | | |
Other income
|
| | | | 1,069 | | | | | | 87 | | |
Total income
|
| | | | 37,468 | | | | | | 6,268 | | |
EXPENSE | | | | ||||||||||
Related party expense – management fee
|
| | | | 3,353 | | | | | | 956 | | |
Related party expense – loan servicing fees
|
| | | | 3,993 | | | | | | 485 | | |
Loan transaction expense
|
| | | | 1,631 | | | | | | 503 | | |
Professional fees
|
| | | | 1,430 | | | | | | 277 | | |
Real estate operating expenses
|
| | | | 315 | | | | | | 24 | | |
Other expense
|
| | | | 952 | | | | | | 273 | | |
Total expense
|
| | | | 11,674 | | | | | | 2,518 | | |
Income before provision for income taxes
|
| | | | 25,794 | | | | | | 3,750 | | |
Provision for income taxes
|
| | | | 2 | | | | | | — | | |
Consolidated net income
|
| | | | 25,792 | | | | | | 3,750 | | |
Less: consolidated net income attributable to the non-controlling interest
|
| | | | 1,038 | | | | | | 326 | | |
Consolidated net income attributable to common stockholders
|
| | | $ | 24,754 | | | | | $ | 3,424 | | |
Basic earnings per common share
|
| | | $ | 1.68 | | | | | $ | 0.41 | | |
Diluted earnings per common share
|
| | | $ | 1.68 | | | | | $ | 0.40 | | |
Weighted average shares – basic
|
| | | | 14,711,610 | | | | | | 8,360,432 | | |
Weighted average shares – diluted
|
| | | | 15,372,488 | | | | | | 8,849,055 | | |
|
(Dollars in thousands)
|
| |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) to December 31, 2014 |
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | ||||||||||
Consolidated net income
|
| | | $ | 25,792 | | | | | $ | 3,750 | | |
Adjustments to reconcile net income to net cash from operating activities
|
| | | ||||||||||
Stock-based management fee and compensation expense
|
| | | | 1,410 | | | | | | 560 | | |
Non-cash interest income accretion
|
| | | | (30,936) | | | | | | (4,098) | | |
Gain on sale of property
|
| | | | (460) | | | | | | — | | |
Depreciation of property
|
| | | | 3 | | | | | | 4 | | |
Impairments on property
|
| | | | 99 | | | | | | — | | |
Amortization of prepaid financing costs
|
| | | | 1,846 | | | | | | 109 | | |
Net change in operating assets and liabilities
|
| | | ||||||||||
Prepaid expenses and other assets
|
| | | | (9,737) | | | | | | (3,937) | | |
Receivable from servicer
|
| | | | (4,104) | | | | | | (829) | | |
Undistributed income from investment in affiliate
|
| | | | (550) | | | | | | (51) | | |
Accrued expenses and other liabilities
|
| | | | 903 | | | | | | 1,550 | | |
Net cash from operating activities
|
| | | | (15,734) | | | | | | (2,942) | | |
CASH FLOWS FROM INVESTING ACTIVITES | | | | ||||||||||
Purchase of mortgage loans and related balances
|
| | | | (347,104) | | | | | | (209,881) | | |
Principal paydowns on mortgage loans
|
| | | | 26,400 | | | | | | 2,471 | | |
Purchase of property held-for-sale and related balances
|
| | | | (2,940) | | | | | | (814) | | |
Purchase of rental property and related balances
|
| | | | — | | | | | | (435) | | |
Proceeds from sale of property held-for-sale
|
| | | | 2,729 | | | | | | — | | |
Investment in affiliate
|
| | | | — | | | | | | (2,187) | | |
Distribution from affiliate
|
| | | | 162 | | | | | | — | | |
Renovations of rental property and property held for sale
|
| | | | (294) | | | | | | (9) | | |
Net cash from investing activities
|
| | | | (321,047) | | | | | | (210,855) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | ||||||||||
Proceeds from repurchase transactions
|
| | | | 245,549 | | | | | | 15,249 | | |
Proceeds from sale or issuance of secured notes
|
| | | | 204,799 | | | | | | 86,191 | | |
Repayments on repurchase transactions
|
| | | | (156,265) | | | | | | — | | |
Repayments on secured notes
|
| | | | (18,898) | | | | | | (1,512) | | |
Sale of common stock, net of offering costs
|
| | | | 51,408 | | | | | | 158,501 | | |
Sale of operating units of subsidiary
|
| | | | — | | | | | | 9,362 | | |
Distribution to non-controlling interest
|
| | | | (500) | | | | | | (215) | | |
Dividends paid on common stock
|
| | | | (11,577) | | | | | | (680) | | |
Net cash from financing activities
|
| | | | 314,516 | | | | | | 266,896 | | |
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | (22,265) | | | | | | 53,099 | | |
CASH AND CASH EQUIVALENTS, beginning of period
|
| | | | 53,099 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, end of period
|
| | | $ | 30,834 | | | | | $ | 53,099 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | ||||||||||
Cash paid for interest
|
| | | $ | 9,169 | | | | | $ | 587 | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
| | | ||||||||||
Transfer of loans to rental property or property held for sale
|
| | | $ | 7,922 | | | | | $ | 349 | | |
Issuance of common stock for management fee and compensation expense
|
| | | $ | 1,410 | | | | | $ | 560 | | |
Exchange of membership interest in Little Ajax II for mortgage loans
|
| | | $ | — | | | | | $ | 48,280 | | |
Loan acquisition payable
|
| | | $ | — | | | | | $ | 11,401 | | |
|
| | |
From inception (January 30, 2014) through December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| |
Noncontrolling
Interest |
| |
Total
Equity |
| ||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Initial capitalization
|
| | | | 100 | | | | | | — | | | | | $ | 2 | | | | | | — | | | | | $ | 2 | | | | | | — | | | | | $ | 2 | | |
Consolidation of majority-owned subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 10,598 | | | | | | 10,598 | | |
Issuance of shares
|
| | | | 11,202,012 | | | | | $ | 112 | | | | | | 158,389 | | | | | | — | | | | | | 158,501 | | | | | | — | | | | | | 158,501 | | |
Issuance of operating partnership units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,362 | | | | | | 9,362 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 3,424 | | | | | | 3,424 | | | | | | 326 | | | | | | 3,750 | | |
Stock-based management fee expense
|
| | | | 14,621 | | | | | | — | | | | | | 477 | | | | | | — | | | | | | 477 | | | | | | — | | | | | | 477 | | |
Stock-based compensation expense
|
| | | | 7,251 | | | | | | — | | | | | | 83 | | | | | | — | | | | | | 83 | | | | | | — | | | | | | 83 | | |
Dissolution of majority-owned subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,598) | | | | | | (10,598) | | |
Dividends and distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (680) | | | | | | (680) | | | | | | (215) | | | | | | (895) | | |
Balance at December 31, 2014
|
| | | | 11,223,984 | | | | | $ | 112 | | | | | $ | 158,951 | | | | | $ | 2,744 | | | | | $ | 161,807 | | | | | $ | 9,473 | | | | | $ | 171,280 | | |
Issuance of shares
|
| | | | 3,981,714 | | | | | | 40 | | | | | | 51,368 | | | | | | — | | | | | | 51,408 | | | | | | — | | | | | | 51,408 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 24,754 | | | | | | 24,754 | | | | | | 1,038 | | | | | | 25,792 | | |
Stock-based management fee expense
|
| | | | 87,801 | | | | | | — | | | | | | 1,239 | | | | | | — | | | | | | 1,239 | | | | | | — | | | | | | 1,239 | | |
Stock-based compensation expense
|
| | | | 8,447 | | | | | | — | | | | | | 171 | | | | | | — | | | | | | 171 | | | | | | — | | | | | | 171 | | |
Dividends and distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,577) | | | | | | (11,577) | | | | | | (500) | | | | | | (12,077) | | |
Balance at December 31, 2015
|
| | | | 15,301,946 | | | | | $ | 152 | | | | | $ | 211,729 | | | | | $ | 15,921 | | | | | $ | 227,802 | | | | | $ | 10,011 | | | | | $ | 237,813 | | |
|
| | |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) to December 31, 2014 |
| ||||||||||||||||||
| | |
Re-performing
loans |
| |
Non-performing
loans |
| |
Re-performing
loans |
| |
Non-performing
loans |
| ||||||||||||
Contractually required principal and interest
|
| | | $ | 752,457 | | | | | $ | 67,393 | | | | | $ | 393,657 | | | | | $ | 257,790 | | |
Non-accretable yield
|
| | | | (306,722) | | | | | | (39,352) | | | | | | (173,502) | | | | | | (184,096) | | |
Expected cash flows to be collected
|
| | | | 445,735 | | | | | | 28,041 | | | | | | 220,155 | | | | | | 73,694 | | |
Accretable yield
|
| | | | (118,673) | | | | | | (8,281) | | | | | | (60,495) | | | | | | (22,071) | | |
Fair value at acquisition
|
| | | $ | 327,062 | | | | | $ | 19,760 | | | | | $ | 159,660 | | | | | $ | 51,623 | | |
|
| | |
Year ended
December 31, 2015 |
| |
Period from inception
(January 30, 2014) to December 31, 2014 |
| ||||||||||||||||||
| | |
Re-performing
loans |
| |
Non-performing
loans |
| |
Re-performing
loans |
| |
Non-performing
loans |
| ||||||||||||
Balance at beginning of period
|
| | | $ | 54,940 | | | | | $ | 20,686 | | | | | $ | — | | | | | $ | — | | |
Accretable yield additions
|
| | | | 118,673 | | | | | | 8,281 | | | | | | 60,495 | | | | | | 22,071 | | |
Accretion
|
| | | | (37,158) | | | | | | (10,542) | | | | | | (5,555) | | | | | | (1,385) | | |
Balance at end of period
|
| | | $ | 136,455 | | | | | $ | 18,425 | | | | | $ | 54,940 | | | | | $ | 20,686 | | |
|
| | |
December 31, 2015
|
| |
December 31, 2014
|
| ||||||||||||||||||||||||||||||
| | |
Number of
loans |
| |
Carrying
value |
| |
Unpaid
principal balance |
| |
Number of
loans |
| |
Carrying
value |
| |
Unpaid
principal balance |
| ||||||||||||||||||
Current
|
| | | | 1,072 | | | | | $ | 196,873 | | | | | $ | 251,216 | | | | | | 439 | | | | | $ | 72,727 | | | | | $ | 94,993 | | |
30
|
| | | | 521 | | | | | | 91,502 | | | | | | 118,895 | | | | | | 237 | | | | | | 36,954 | | | | | | 53,739 | | |
60
|
| | | | 353 | | | | | | 57,344 | | | | | | 72,870 | | | | | | 99 | | | | | | 13,849 | | | | | | 17,766 | | |
90
|
| | | | 898 | | | | | | 133,386 | | | | | | 174,979 | | | | | | 352 | | | | | | 53,987 | | | | | | 76,691 | | |
Foreclosure
|
| | | | 405 | | | | | | 75,772 | | | | | | 107,749 | | | | | | 212 | | | | | | 33,642 | | | | | | 55,384 | | |
Mortgage loans
|
| | | | 3,249 | | | | | $ | 554,877 | | | | | $ | 725,709 | | | | | | 1,339 | | | | | $ | 211,159 | | | | | $ | 298,573 | | |
|
| | | | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
December 31, 2015
|
| |
Carrying
Value |
| |
Quoted prices
in active markets |
| |
Observable
inputs other than Level 1 prices |
| |
Unobservable
inputs |
| ||||||||||||
Not recognized on consolidated balance sheet at fair value (assets)
|
| | | | | ||||||||||||||||||||
Mortgage loans, net
|
| | | $ | 554,877 | | | | | | — | | | | | | — | | | | | $ | 627,112 | | |
Property held for sale
|
| | | $ | 10,333 | | | | | | | | | | | $ | 12,581 | | | | | | | | |
Not recognized on consolidated balance sheet at fair value (liabilities)
|
| | | | | ||||||||||||||||||||
Borrowings under repurchase transactions
|
| | | $ | 104,533 | | | | | | — | | | | | $ | 104,533 | | | | | | — | | |
Secured borrowings
|
| | | $ | 270,580 | | | | | | — | | | | | $ | 265,220 | | | | | | — | | |
| | | | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
December 31, 2014
|
| |
Carrying
Value |
| |
Quoted prices
in active markets |
| |
Observable
inputs other than Level 1 prices |
| |
Unobservable
inputs |
| ||||||||||||
Not recognized on consolidated balance sheet at fair value (assets)
|
| | | | | ||||||||||||||||||||
Mortgage loans, net
|
| | | $ | 211,159 | | | | | | — | | | | | | — | | | | | $ | 235,623 | | |
Property held for sale
|
| | | $ | 1,316 | | | | | | | | | | | $ | 2,069 | | | | | | — | | |
Not recognized on consolidated balance sheet at fair value (liabilities)
|
| | | | | ||||||||||||||||||||
Borrowings under repurchase transactions
|
| | | $ | 15,249 | | | | | | — | | | | | $ | 15,249 | | | | | | — | | |
Secured borrowings
|
| | | $ | 84,679 | | | | | | — | | | | | $ | 84,679 | | | | | | — | | |
| | |
Range of Values
|
| |||
Input
|
| |
December 31,
2015 |
| |
December 31,
2014 |
|
Equity discount rate – Re-performing loans
|
| |
7% – 14%
|
| |
7% – 14%
|
|
Equity discount rate – Non-performing loans
|
| |
10% – 18%
|
| |
10% – 18%
|
|
Cost of debt
|
| |
4.25%
|
| |
4.25%
|
|
Loan resolution timelines – Re-performing loans (in years)
|
| |
4 – 7
|
| |
4 – 7
|
|
Loan resolution timelines – Non-performing loans (in years)
|
| |
1.4 – 4
|
| |
1.4 – 4
|
|
| | | | | | | | |
December 31, 2015
|
| |||||||||||||||
Maturity Date
|
| |
Maximum
borrowing capacity |
| |
Amount
outstanding |
| |
Amount of
collateral |
| |
Interest
rate |
| ||||||||||||
November 22, 2016
|
| | | $ | 200,000 | | | | | $ | 84,321 | | | | | $ | 135,736 | | | | | | 4.17% | | |
March 30, 2016
|
| | | | 10,838 | | | | | | 10,838 | | | | | | 15,483 | | | | | | 2.53% | | |
June 23, 2016
|
| | | | 9,374 | | | | | | 9,374 | | | | | | 13,391 | | | | | | 2.91% | | |
Totals
|
| | | $ | 220,212 | | | | | $ | 104,533 | | | | | $ | 164,610 | | | | | | 3.91% | | |
|
| | | | | | | | |
December 31, 2014
|
| |||||||||||||||
Maturity Date
|
| |
Maximum
borrowing capacity |
| |
Amount
outstanding |
| |
Amount of
collateral |
| |
Interest
rate |
| ||||||||||||
November 24, 2015
|
| | | $ | 100,000 | | | | | $ | 15,249 | | | | | $ | 23,460 | | | | | | 4.00% | | |
|
| | |
Gross amounts not offset in balance sheet
|
| | ||||||||||||||
Balance sheet date
|
| |
Gross amount of
recognized liabilities |
| |
Gross amount
pledged as collateral |
| |
Net amount
|
| |||||||||
December 31, 2015
|
| | | $ | 104,533 | | | | | $ | 164,610 | | | | | $ | 60,077 | | |
December 31, 2014
|
| | | $ | 15,249 | | | | | $ | 23,460 | | | | | $ | 8,211 | | |
|
Issuing Trust/Issue Date
|
| |
Security
|
| |
Original Principal
|
| |
Interest Rate
|
| |||
Ajax Mortgage Loan Trust
2014-A/ October 2014 |
| |
Class A notes due 2057(1)
|
| |
$45 million
|
| | | | 4.00% | | |
| Class B-1 notes due 2057(2) | | | $8 million | | | | | 5.19% | | | ||
| Class B-2 notes due 2057(2) | | | $8 million | | | | | 5.19% | | | ||
| Trust certificates(3) | | |
$20.4 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2014-B / November 2014 |
| |
Class A notes due 2054(1)
|
| |
$41.2 million
|
| | | | 3.85% | | |
| Class B-1 notes due 2054(2) | | |
$13.7 million
|
| | | | 5.25% | | | ||
| Class B-2 notes due 2054(2) | | |
$13.7 million
|
| | | | 5.25% | | | ||
| Trust certificates(3) | | |
$22.9 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-A / May 2015 |
| |
Class A notes due 2054(1)
|
| |
$35.6 million
|
| | | | 3.88% | | |
| Class B-1 notes due 2054(2) | | | $8.7 million | | | | | 5.25% | | | ||
| Class B-2 notes due 2054(2) | | | $8.7 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$22.8 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-B / July 2015 |
| |
Class A notes due 2060(1)
|
| |
$87.2 million
|
| | | | 3.88% | | |
|
Class B-1 notes due 2060(2)(4)
|
| |
$15.9 million
|
| | | | 5.25% | | | ||
|
Class B-2 notes due 2060(2)(4)
|
| | $7.9 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$47.5 million
|
| | | | — | | | ||
Ajax Mortgage Loan Trust
2015-C / November 2015 |
| |
Class A notes due 2057(1)
|
| |
$82.0 million
|
| | | | 3.88% | | |
|
Class B-1 notes due 2057(2)(4)
|
| | $6.5 million | | | | | 5.25% | | | ||
|
Class B-2 notes due 2057(2)(4)
|
| | $6.5 million | | | | | 5.25% | | | ||
| Trust certificates(3) | | |
$35.1 million
|
| | | | — | | |
| | |
Balances at December 31, 2015
|
| |
Balances at December 31, 2014
|
| |
Original balances at securitization
cutoff date |
| |||||||||||||||||||||||||||
Class of Notes
|
| |
Carrying
value of mortgages |
| |
Bond
principal balance |
| |
Carrying
value of mortgages |
| |
Bond
principal balance |
| |
Mortgage
UPB |
| |
Bond
principal balance |
| ||||||||||||||||||
2014-A
|
| | | $ | 55,098 | | | | | $ | 36,463 | | | | | $ | 58,905 | | | | | $ | 44,016 | | | | | $ | 81,405 | | | | | $ | 45,000 | | |
2014-B
|
| | | | 66,292 | | | | | | 35,646 | | | | | | 68,654 | | | | | | 40,663 | | | | | | 91,535 | | | | | | 41,191 | | |
2015-A
|
| | | | 53,673 | | | | | | 33,674 | | | | | | — | | | | | | — | | | | | | 75,835 | | | | | | 35,643 | | |
2015-B
|
| | | | 115,395 | | | | | | 84,973 | | | | | | — | | | | | | — | | | | | | 158,498 | | | | | | 87,174 | | |
2015-C
|
| | | | 108,238 | | | | | | 79,824 | | | | | | — | | | | | | — | | | | | | 130,130 | | | | | | 81,982 | | |
| | | | $ | 398,696 | | | | | $ | 270,580 | | | | | $ | 127,559 | | | | | $ | 84,679 | | | | | $ | 537,403 | | | | | $ | 290,990 | | |
|
| | |
Year ended December 31, 2015
|
| |
Period from inception (January 30, 2014) through
December 31, 2014 |
| ||||||||||||||||||
| | |
Amount
|
| |
Counterparty
|
| |
Consolidated Statement
of Income location |
| |
Amount
|
| |
Counterparty
|
| |
Consolidated Statement
of Income location |
| ||||||
Loan servicing fees
|
| | | $ | 3,993 | | | | Gregory | | | Related party expense – loan servicing fees |
| | | $ | 485 | | | | Gregory | | | Related party expense – loan servicing fees | |
Management fee
|
| | | | 3,353 | | | | Thetis | | | Related party expense – management fee |
| | | | 956 | | | | Thetis | | | Related party expense – management fee | |
Due diligence and related loan
acquisition costs |
| | | |
75 |
| | | Gregory |
| | Loan transaction expense |
| | | |
12 |
| | | Aspen Yo |
| | Loan transaction expense |
|
Legal fees
|
| | | | — | | | | — | | | — | | | | | 58 | | | | Gregory | | | Professional fees | |
| | |
December 31, 2015
|
| |
December 31, 2014
|
| ||||||||||||||||||
| | |
Amount
|
| |
Counterparty
|
| |
Consolidated Balance
Sheet location |
| |
Amount
|
| |
Counterparty
|
| |
Consolidated Balance
Sheet location |
| ||||||
Receivables from Servicer
|
| | | $ | 5,444 | | | | Gregory | | |
Receivable from Servicer
|
| | | $ | 1,340 | | | | Gregory | | |
Receivable from Servicer
|
|
Management fee payable
|
| | | | 677 | | | | Thetis | | | Management fee payable | | | | | 258 | | | | Thetis | | |
Management fee payable
|
|
Servicing fees payable
|
| | | | 152 | | | | Gregory | | | Accrued expenses and other liabilities | | | | | 36 | | | | Gregory | | | Accrued expenses and other liabilities | |
Insurance expense reimbursement receivable
|
| | | |
37 |
| | | Thetis |
| | Prepaid expenses and other assets |
| | | | — | | | | — | | | — | |
| | |
For the year ended
December 31, 2015 |
| |
For the period from inception
(January 30, 2014) through December 31, 2014 |
| ||||||||||||||||||
| | |
Number of
shares |
| |
Amount of expense
recognized(1) |
| |
Number of
shares |
| |
Amount of expense
recognized(1) |
| ||||||||||||
Management fees
|
| | | | 85,497 | | | | | $ | 1,239 | | | | | | 31,835 | | | | | $ | 477 | | |
Independent director fees
|
| | | | 6,872 | | | | | | 100 | | | | | | 2,502 | | | | | | 38 | | |
| | | | | 92,369 | | | | | $ | 1,339 | | | | | | 34,337 | | | | | $ | 515 | | |
|
| | |
Number of
shares |
| |
Per share
value |
| |
Total cost
of grant |
| |
Grant expense
recognized for the year ended December 31, 2015 |
| |
Grant expense
recognized for the period from inception (January 30, 2014) through December 31, 2014 |
| |||||||||||||||
July 8, 2014, Directors’ Grants(1)
|
| | | | 6,000 | | | | | $ | 15.00 | | | | | $ | 90 | | | | | $ | 45 | | | | | $ | 45 | | |
February 19, 2015 Director Grant(1)
|
| | | | 2,000 | | | | | | 14.25 | | | | | | 29 | | | | | | 26 | | | | | | — | | |
| | | | | 8,000 | | | | | | | | | | | $ | 119 | | | | | $ | 71 | | | | | $ | 45 | | |
|
| | |
Year ended December 31, 2015
|
| |
Period from inception (January 30, 2014)
through December 31, 2014 |
| ||||||||||||||||||||||||||||||
| | |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS | | | | | | | | ||||||||||||||||||||||||||||||
Consolidated income attributable to common stockholders
|
| | | $ | 24,754 | | | | | | 14,711,610 | | | | | | | | | | | $ | 3,424 | | | | | | 8,360,432 | | | | |||||
Allocation of earnings to participating restricted shares
|
| | | | (62) | | | | | | — | | | | | | | | | | | | (11) | | | | | | — | | | | | | | | |
Consolidated income attributable to unrestricted common stockholders
|
| | | $ | 24,692 | | | | | | 14,711,610 | | | | | $ | 1.68 | | | | | $ | 3,413 | | | | | | 8,360,432 | | | | | $ | 0.41 | | |
Effect of dilutive securities | | | | | | | | ||||||||||||||||||||||||||||||
Operating partnership units
|
| | | | 1,038 | | | | | | 624,106 | | | | | | | | | | | | 147 | | | | | | 461,964 | | | | |||||
Restricted stock grants and Manager and director fee shares
|
| | | | 62 | | | | | | 36,772 | | | | | | | | | | | | 11 | | | | | | 26,659 | | | | | | | | |
Diluted EPS | | | | | | | | ||||||||||||||||||||||||||||||
Consolidated income attributable to common stockholders and dilutive securities
|
| | | $ | 25,792 | | | | | | 15,372,488 | | | | | $ | 1.68 | | | | | $ | 3,571 | | | | | | 8,849,055 | | | | | $ | 0.40 | | |
|
For the year ended December 31, 2015
|
| |
First
quarter |
| |
Second
quarter |
| |
Third
quarter |
| |
Fourth
quarter |
| ||||||||||||
Total income
|
| | | $ | 6,033 | | | | | $ | 8,810 | | | | | $ | 10,936 | | | | | $ | 11,689 | | |
Income before provision for income tax
|
| | | $ | 3,815 | | | | | $ | 5,675 | | | | | $ | 7,933 | | | | | $ | 8,369 | | |
Net income attributable to common stockholders
|
| | | $ | 3,640 | | | | | $ | 5,436 | | | | | $ | 7,614 | | | | | $ | 8,064 | | |
Basic earnings common share
|
| | | $ | 0.28 | | | | | $ | 0.36 | | | | | $ | 0.50 | | | | | $ | 0.53 | | |
Diluted earnings per common share
|
| | | $ | 0.28 | | | | | $ | 0.36 | | | | | $ | 0.50 | | | | | $ | 0.53 | | |
For the period from inception to December 31, 2014
|
| |
Period from
inception (January 30, 2014) to March 31, 2014 |
| |
Second
quarter |
| |
Third
quarter(1) |
| |
Fourth
quarter |
| ||||||||||||
Total income
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,291 | | | | | $ | 3,953 | | |
Income before provision for income tax
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,224 | | | | | $ | 2,526 | | |
Net income attributable to common stockholders
|
| | | $ | — | | | | | $ | — | | | | | $ | 996 | | | | | $ | 2,428 | | |
Basic earnings common share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Diluted earnings per common share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Description (face value of loan) |
| |
Loan
count |
| |
Interest rate
|
| |
Maturity
|
| |
Carrying
amount of mortgages(1) |
| |
Principal
amount subject to delinquent principal and interest |
| |
Amount of
balloon payments at maturity |
| ||||||||||||
$0 – 49,999
|
| | | | 295 | | | |
1.00% – 14.78%
|
| |
09/25/2005 – 07/01/2055
|
| | | $ | 7,598 | | | | | $ | 6,340 | | | | | $ | 586 | | |
$50,000 – 99,999
|
| | | | 543 | | | |
1.00% – 12.54%
|
| |
10/30/1996 – 03/01/2057
|
| | | | 31,047 | | | | | | 23,238 | | | | | | 3,814 | | |
$100,000 – 149,999
|
| | | | 590 | | | |
2.00% – 12.99%
|
| |
04/19/2009 – 07/01/2064
|
| | | | 55,682 | | | | | | 40,390 | | | | | | 8,172 | | |
$150,000 – 199,999
|
| | | | 431 | | | |
1.23% – 12.13%
|
| |
05/05/2015 – 11/01/2056
|
| | | | 56,513 | | | | | | 39,486 | | | | | | 11,065 | | |
$200,000 – 249,999
|
| | | | 336 | | | |
2.00% – 12.25%
|
| |
05/01/2015 – 10/01/2055
|
| | | | 56,694 | | | | | | 35,495 | | | | | | 14,837 | | |
$250,000+
|
| | | | 1,054 | | | |
1.00% – 13.38%
|
| |
08/01/2013 – 06/01/2060
|
| | | | 347,343 | | | | | | 201,452 | | | | | | 148,842 | | |
Total
|
| | | | 3,249 | | | | | | | | | | | $ | 554,877 | | | | | $ | 346,401 | | | | | $ | 187,316 | | |
|
Mortgage loans
|
| |
January 1, 2015
through December 31, 2015 |
| |||
Beginning balance
|
| | | $ | 211,159 | | |
Investment in mortgage loans
|
| | | | 338,435 | | |
Real estate tax advances to borrowers
|
| | | | 8,669 | | |
Non-cash interest income accretion
|
| | | | 30,936 | | |
Mortgage loan payments
|
| | | | (26,400) | | |
Transfers of mortgage loans to REO
|
| | | | (7,922) | | |
Ending balance
|
| | | $ | 554,877 | | |
|