Edgar Filing: BLACKSTONE MORTGAGE TRUST, INC.

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2016

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM TO

Commission File Number: 001-14788

LOGO

Blackstone Mortgage Trust, Inc.

(Exact name of Registrant as specified in its charter)

Maryland

94-6181186

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

345 Park Avenue, 42nd Floor

New York, New York 10154

(Address of principal executive offices)(Zip Code)

(212) 655-0220

(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

The number of the Registrant’s outstanding shares of class A common stock, par value $0.01 per share, as of July 19, 2016 was 93,912,936.

TABLE OF CONTENTS


PART I.	FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS	2

	Consolidated Financial Statements (Unaudited):

	Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015	2

	Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2016 and 2015	3

	Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2016 and 2015	4

	Consolidated Statements of Changes in Equity for the Six Months Ended June 30, 2016 and 2015	5

	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2016 and 2015	6

	Notes to Consolidated Financial Statements	7

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	35

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	53

ITEM 4.	CONTROLS AND PROCEDURES	55

PART II.	OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS	56

ITEM 1A.	RISK FACTORS	56

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	56

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	56

ITEM 4.	MINE SAFETY DISCLOSURES	56

ITEM 5.	OTHER INFORMATION	56

ITEM 6.	EXHIBITS	57

SIGNATURES		58

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Blackstone Mortgage Trust, Inc.

Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)


	June 30,			December 31,
	2016			2015
Assets
Cash and cash equivalents	$	181,796		$	96,450
Restricted cash		476			9,556
Loans receivable, net		9,090,934			9,077,007
Equity investments in unconsolidated subsidiaries		2,806			9,441
Other assets		212,449			184,119

Total Assets	$	9,488,461		$	9,376,573


Liabilities and Equity
Secured debt agreements	$	6,198,093		$	6,116,105
Loan participations sold		422,585			497,032
Convertible notes, net		165,373			164,026
Other liabilities		193,316			93,679

Total Liabilities		6,979,367			6,870,842


Commitments and contingencies		—			—

Equity
Class A common stock, $0.01 par value, 200,000,000 shares authorized, 93,912,674 and 93,702,326 shares issued and outstanding as of June 30, 2016 and December 31, 2015, respectively		939			937
Additional paid-in capital		3,079,903			3,070,200
Accumulated other comprehensive loss		(42,143	)		(32,758	)
Accumulated deficit		(542,282	)		(545,791	)

Total Blackstone Mortgage Trust, Inc. stockholders’ equity		2,496,417			2,492,588
Non-controlling interests		12,677			13,143

Total Equity		2,509,094			2,505,731

Total Liabilities and Equity	$	9,488,461		$	9,376,573

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per share data)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2016			2015			2016			2015
Income from loans and other investments
Interest and related income	$	130,471		$	80,481		$	253,496		$	143,889
Less: Interest and related expenses		49,065			30,634			94,446			54,796

Income from loans and other investments, net		81,406			49,847			159,050			89,093
Other expenses
Management and incentive fees		15,847			8,051			29,460			14,721
General and administrative expenses		6,781			15,698			13,576			23,359

Total other expenses		22,628			23,749			43,036			38,080
Gain on investments at fair value		10,524			4,714			10,589			22,190
(Loss) income from equity investments in unconsolidated subsidiaries		(6	)		1,710			133			5,659

Income before income taxes		69,296			32,522			126,736			78,862
Income tax (benefit) provision		(154	)		105			87			350

Net income		69,450			32,417			126,649			78,512

Net income attributable to non-controlling interests		(6,369	)		(3,133	)		(6,521	)		(13,833	)
Net income attributable to Blackstone Mortgage Trust, Inc.	$	63,081		$	29,284		$	120,128		$	64,679

Net income per share of common stock basic and diluted	$	0.67		$	0.36		$	1.28		$	0.93

Weighted-average shares of common stock outstanding basic and diluted		94,064,423			80,940,535			94,066,096			69,820,061

Dividends declared per share of common stock	$	0.62		$	0.52		$	1.24		$	1.04

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Comprehensive Income (Unaudited)

(in thousands)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2016			2015			2016			2015
Net income	$	69,450		$	32,417		$	126,649		$	78,512
Other comprehensive loss
Unrealized (loss) gain on foreign currency remeasurement		(21,321	)		15,732			(15,343	)		(4,336	)
Unrealized gain (loss) on derivative financial instruments		12,624			(3,308	)		5,958			28

Comprehensive income		60,753			44,841			117,264			74,204
Comprehensive income attributable to non-controlling interests		(6,369	)		(3,133	)		(6,521	)		(13,833	)

Comprehensive income attributable to Blackstone Mortgage Trust, Inc.	$	54,384		$	41,708		$	110,743		$	60,371

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Changes in Equity (Unaudited)

(in thousands)


	Blackstone Mortgage Trust, Inc.
	Class A		Additional		Accumulated Other
	Common		Paid-In		Comprehensive			Accumulated			Stockholders’			Non-controlling			Total
	Stock		Capital		Loss			Deficit			Equity			Interests			Equity
Balance at December 31, 2014	$	583	$	2,027,404	$	(15,024	)	$	(547,592	)	$	1,465,371		$	35,515		$	1,500,886
Shares of class A common stock issued, net		349		1,029,208		—			—			1,029,557			—			1,029,557
Restricted class A common stock earned		—		6,504		—			—			6,504			—			6,504
Dividends reinvested		—		125		—			(118	)		7			—			7
Deferred directors’ compensation		—		188		—			—			188			—			188
Other comprehensive loss		—		—		(4,308	)		—			(4,308	)		—			(4,308	)
Net income		—		—		—			64,679			64,679			13,833			78,512
Dividends declared on common stock		—		—		—			(78,874	)		(78,874	)		—			(78,874	)
Distributions to non-controlling interests		—		—		—			—			—			(36,985	)		(36,985	)

Balance at June 30, 2015	$	932	$	3,063,429	$	(19,332	)	$	(561,905	)	$	2,483,124		$	12,363		$	2,495,487


Balance at December 31, 2015	$	937	$	3,070,200	$	(32,758	)	$	(545,791	)	$	2,492,588		$	13,143		$	2,505,731
Shares of class A common stock issued, net		2		—		—			—			2			—			2
Restricted class A common stock earned		—		9,335		—			—			9,335			—			9,335
Dividends reinvested		—		180		—			(167	)		13			—			13
Deferred directors’ compensation		—		188		—			—			188			—			188
Other comprehensive loss		—		—		(9,385	)		—			(9,385	)		—			(9,385	)
Net income		—		—		—			120,128			120,128			6,521			126,649
Dividends declared on common stock		—		—		—			(116,452	)		(116,452	)		—			(116,452	)
Distributions to non-controlling interests		—		—		—			—			—			(6,987	)		(6,987	)

Balance at June 30, 2016	$	939	$	3,079,903	$	(42,143	)	$	(542,282	)	$	2,496,417		$	12,677		$	2,509,094

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(in thousands)


	Six Months Ended June 30,
	2016			2015
Cash flows from operating activities
Net income	$	126,649		$	78,512
Adjustments to reconcile net income to net cash provided by operating activities
Gain on investments at fair value		(10,589	)		(22,190	)
Income from equity investments in unconsolidated subsidiaries		(133	)		(5,659	)
Non-cash compensation expense		10,315			11,184
Distributions of income from unconsolidated subsidiaries		6,837			5,007
Amortization of deferred interest on loans		(20,360	)		(12,198	)
Amortization of deferred financing costs and premiums/discount on debt obligations		9,752			7,955
Changes in assets and liabilities, net
Other assets		4,248			(56,703	)
Other liabilities		(3,424	)		443

Net cash provided by operating activities		123,295			6,351

Cash flows from investing activities
Originations and fundings of loans receivable		(1,401,871	)		(6,430,243	)
Principal collections and proceeds from loans receivable and other assets		1,323,770			686,037
Origination and exit fees received on loans receivable		21,613			16,373
Change in restricted cash		9,080			4,566

Net cash used in investing activities		(47,408	)		(5,723,267	)

Cash flows from financing activities
Borrowings under secured debt agreements		1,508,171			6,241,975
Repayments under secured debt agreements		(1,328,131	)		(1,520,790	)
Proceeds from sales of loan participations		54,441			256,000
Repayment of loan participations		(92,000	)		(124,164	)
Payment of deferred financing costs		(9,316	)		(17,712	)
Receipts under derivative financial instruments		11,478			4,141
Payments under derivative financial instruments		(13,240	)		(3,079	)
Distributions to non-controlling interests		(6,987	)		(36,985	)
Net proceeds from issuance of class A common stock		13			1,029,557
Dividends paid on class A common stock		(116,323	)		(60,695	)

Net cash provided by financing activities		8,106			5,768,248

Net increase in cash and cash equivalents		83,993			51,332
Cash and cash equivalents at beginning of period		96,450			51,810
Effects of currency translation on cash and cash equivalents		1,353			1,110

Cash and cash equivalents at end of period	$	181,796		$	104,252

Supplemental disclosure of cash flows information
Payments of interest	$	(84,408	)	$	(43,558	)

Payments of income taxes	$	(204	)	$	(126	)

Supplemental disclosure of non-cash investing and financing activities
Dividends declared, not paid	$	(58,382	)	$	(48,480	)

Participations sold, net	$	(37,559	)	$	131,836

Principal payments held by servicer	$	138,573		$	95,144

Secured debt repayments held by servicer	$	(102,626	)	$	—

See accompanying notes to consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

1. ORGANIZATION

References herein to “Blackstone Mortgage Trust,” “Company,” “we,” “us” or “our” refer to Blackstone Mortgage Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.

Blackstone Mortgage Trust is a real estate finance company that originates and purchases senior loans collateralized by properties in North America and Europe. We are externally managed by BXMT Advisors L.L.C., or our Manager, a subsidiary of The Blackstone Group L.P., or Blackstone, and are a real estate investment trust, or REIT, traded on the New York Stock Exchange, or NYSE, under the symbol “BXMT.” We are headquartered in New York City.

We conduct our operations as a REIT for U.S. federal income tax purposes. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders and maintain our qualification as a REIT. We also operate our business in a manner that permits us to maintain an exclusion from registration under the Investment Company Act of 1940, as amended. We are organized as a holding company and conduct our business primarily through our various subsidiaries.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The consolidated financial statements, including the notes thereto, are unaudited and exclude some of the disclosures required in audited financial statements. Management believes it has made all necessary adjustments, consisting of only normal recurring items, so that the consolidated financial statements are presented fairly and that estimates made in preparing its consolidated financial statements are reasonable and prudent. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. The accompanying unaudited consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 filed with the Securities and Exchange Commission.

Basis of Presentation

The accompanying consolidated financial statements include, on a consolidated basis, our accounts, the accounts of our wholly-owned subsidiaries, majority-owned subsidiaries, and variable interest entities, or VIEs, of which we are the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. Certain of the assets and credit of our consolidated subsidiaries are not available to satisfy the debt or other obligations of us, our affiliates, or other entities.

One of our subsidiaries, CT Legacy Partners, LLC, or CT Legacy Partners, accounts for its operations in accordance with industry-specific GAAP accounting guidance for investment companies, pursuant to which it reports its investments at fair value. We have retained this accounting treatment in consolidation and, accordingly, report the loans and other investments of CT Legacy Partners at fair value on our consolidated balance sheets.

Certain reclassifications have been made in the presentation of the prior period consolidated statement of cash flows 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.

As of both June 30, 2016 and December 31, 2015, we did not consolidate any VIEs.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

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. Actual results may ultimately differ from those estimates.

Revenue Recognition

Interest income from our loans receivable portfolio 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 until the loan is advanced and is then recorded over the term of the loan as an adjustment to yield. Income accrual is generally suspended for loans at the earlier of the date at which payments become 90 days past due or when, in the opinion of our Manager, recovery of income and principal becomes doubtful. Income is then recorded on the basis of cash received until accrual is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. In addition, for loans we originate, the related origination expenses are deferred and recognized as a component of interest income, however expenses related to loans we acquire are included in general and administrative expenses as incurred.

Cash and Cash Equivalents

Cash and cash equivalents represent cash held in banks, cash on hand, 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.

Restricted Cash

We classify the cash balances held by CT Legacy Partners as restricted because, while these cash balances are available for use by CT Legacy Partners for its operations, they cannot be used by us until our allocable share is distributed from CT Legacy Partners and cannot be commingled with any of our unrestricted cash balances.

Loans Receivable and Provision for Loan Losses

We originate and purchase commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. We are required to periodically evaluate each of these loans for possible impairment. 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. If a loan is determined to be impaired, we write down the loan through a charge to the provision for loan losses. Impairment of these loans, which are collateral dependent, is measured 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, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by our Manager. Actual losses, if any, could ultimately differ from these estimates.

Our Manager performs a quarterly review of our portfolio of loans. In conjunction with this review, our Manager assesses the risk factors of each loan, and assigns a risk rating based on a variety of factors, including, without limitation, loan-to-value ratio, or 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 “1” through “5,” from less risk to greater risk, 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.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

During the second quarter of 2015, we acquired a portfolio of loans from General Electric Capital Corporation and certain of its affiliates, or the GE portfolio, for a total purchase price of $4.7 billion. We allocated the aggregate purchase price between each loan based on its fair value relative to the overall portfolio, which allocation resulted in purchase discounts or premiums determined on an asset-by-asset basis. Each loan will accrete from its allocated purchase price to its expected collection value over the life of the loan, consistent with the other loans in our portfolio.

Equity Investments in Unconsolidated Subsidiaries

Our carried interest in CT Opportunity Partners I, LP, or CTOPI, is accounted for using the equity method. CTOPI’s assets and liabilities are not consolidated into our financial statements due to our determination that (i) it is not a VIE and (ii) the other investors in CTOPI have sufficient rights to preclude consolidation by us. As such, we report our allocable percentage of the net assets of CTOPI on our consolidated balance sheets. The recognition of income from CTOPI is generally deferred until cash is collected or appropriate contingencies have been eliminated.

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. Changes in the fair value of the effective portion of our hedges are reflected in accumulated other comprehensive income (loss) on our consolidated financial statements. Changes in the fair value of the ineffective portion of our hedges are included in net income. Amounts are reclassified out of accumulated other comprehensive income (loss) and into net income when the hedged item is sold, substantially liquidated, or de-designated. To the extent a derivative does not qualify for hedge accounting and is deemed a non-designated hedge, the changes in its value are included in net income.

Repurchase Agreements

We record investments financed with repurchase agreements as separate assets and the related borrowings under any repurchase agreements are recorded as separate liabilities on our consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the repurchase agreements are reported separately on our consolidated statements of operations.

Senior Loan Participations

In certain instances, we finance our loans through the non-recourse syndication of a senior loan interest to a third-party. Depending on the particular structure of the syndication, the senior loan interest may remain on our GAAP balance sheet or, in other cases, the sale will be recognized and the senior loan interest will no longer be included in our consolidated financial statements. When these sales are not recognized under GAAP we reflect the transaction by recording a loan participations sold liability on our consolidated balance sheet, however this gross presentation does not impact stockholders’ equity or net income. When the sales are recognized, our balance sheet only includes our remaining subordinate loan and not the non-consolidated senior interest we sold.

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

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

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 issuance date based on our nonconvertible debt borrowing rate. The equity component of the convertible notes is reflected within additional paid-in capital on our consolidated balance sheet, and the resulting debt discount is amortized over the period during which the 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 the 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, 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.

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 either (i) on a recurring basis, as of each quarter-end, or (ii) on a nonrecurring basis, as a result of impairment or other events. Our assets that are recorded at fair value are discussed further in Note 14. We generally value our assets recorded at fair value by either (i) discounting expected cash flows based on assumptions regarding the collection of principal and interest and estimated market rates, or (ii) obtaining assessments from third-party dealers. For collateral-dependent loans that are identified as impaired, we measure impairment by comparing our Manager’s estimation of fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. These valuations may require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders, and other factors deemed necessary by our Manager.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

We are also required by GAAP to disclose fair value information about financial instruments, that 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 on deposit and in money market funds approximates fair value.

•

Restricted cash: The carrying amount of restricted cash approximates fair value.

•

Loans receivable, net: The fair values for these loans were estimated by our Manager based on discounted cash flow methodology taking into consideration factors, including capitalization rates, discount rates, leasing, occupancy rates, availability and cost of financing, exit plan, sponsorship, actions of other lenders, and indications of market value from other market participants.

•

Derivative financial instruments: The fair value of our foreign currency contracts and interest rates caps was valued using advice from a third-party derivative specialist, based on contractual cash flows and observable inputs comprising foreign currency rates and credit spreads.

•

Secured debt agreements: The fair values for these instruments were estimated based on the rate at which a similar credit facility would have currently priced.

•

Loan participations sold: The fair value of these instruments were estimated based on the value of the related loan receivable asset.

•

Convertible notes, net: The convertible notes are actively traded and their fair values were obtained using quoted market prices for these instruments.

Income Taxes

Our financial results generally do not reflect provisions for current or deferred income taxes on our REIT taxable income. We believe that we operate in a manner that will continue to allow us to be taxed as a REIT and, as a result, we generally do not expect to pay substantial corporate level taxes other than those payable by our taxable REIT subsidiaries. If we were to fail to meet these requirements, we may be subject to federal, state, and local income tax on current and past income, and penalties. Refer to Note 12 for additional information.

Stock-Based Compensation

Our stock-based compensation consists of awards issued to our Manager and certain of its employees 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 13 for additional information.

Earnings per Share

Basic earnings per share, or Basic EPS, is computed in accordance with the two-class method and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units outstanding during the period. Our restricted class A common stock is considered a participating security, as defined by GAAP, and has been included in our Basic EPS under the two-class method as these restricted shares have the same rights as our other shares of class A common stock, including participating in any gains or losses.

Diluted earnings per share, or Diluted EPS, is determined using the treasury stock method, and is based on the net earnings allocable to our class A common stock, including restricted class A common stock and deferred stock units, divided by the weighted-average number of shares of our class A common stock, including restricted class A common stock and deferred stock units. Refer to Note 10 for additional discussion of earnings per share.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

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.

Underwriting Commissions and Offering Costs

Underwriting commissions and offering costs incurred in connection with common stock offerings are reflected as a reduction of additional paid-in capital. Costs incurred that are not directly associated with the completion of a common stock offering are expensed when incurred.

Recent Accounting Pronouncements

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

In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting (Topic 718),” or ASU 2016-09. ASU 2016-09 requires all income tax effects of share-based payment awards to be recognized in the income statement relating to the period in which the awards vest or are settled. ASU 2016-09 also allows an employer to repurchase more of an employee’s shares for tax withholding purposes than is permitted under current guidance without triggering liability accounting. Finally, ASU 2016-09 allows a policy election to account for employee forfeitures as they occur. We adopted ASU 2016-09 in the second quarter of 2016 and its adoption did not have a material impact on our consolidated financial statements.

In August 2014, the FASB issued ASU 2014-15, “Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” or ASU 2014-15. ASU 2014-15 introduces an explicit requirement for management to assess and provide certain disclosures if there is substantial doubt about an entity’s ability to continue as a going concern. ASU 2014-15 is effective for the annual period ending after December 15, 2016. We do not anticipate that the adoption of ASU 2014-15 will have a material impact on our consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),” or ASU 2014-09. ASU 2014-09 broadly amends the accounting guidance for revenue recognition. ASU 2014-09 is effective for the first interim or annual period beginning after December 15, 2017, and is to be applied retrospectively. We do not anticipate that the adoption of ASU 2014-09 will have a material impact on our consolidated financial statements.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

3. LOANS RECEIVABLE

The following table details overall statistics for our loans receivable portfolio ($ in thousands):


	June 30, 2016			December 31, 2015
Number of loans		116			125
Principal balance	$	9,122,567		$	9,108,361
Net book value	$	9,090,934		$	9,077,007
Unfunded loan commitments⁽¹⁾	$	907,709		$	700,658
Weighted-average cash coupon⁽²⁾		4.85	%		4.84	%
Weighted-average all-in yield⁽²⁾		5.19	%		5.18	%
Weighted-average maximum maturity (years)⁽³⁾		3.0			3.1

(1)

Unfunded commitments will primarily be funded to finance property improvements or lease-related expenditures by the borrowers. These future commitments will be funded over the term of each loan, subject in certain cases to an expiration date.

(2)

As of June 30, 2016, our floating rate loans were indexed to various benchmark rates, with 84% of floating rate loans indexed to USD LIBOR. In addition, $146.0 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.80%, as of June 30, 2016. As of December 31, 2015, our floating rate loans were indexed to various benchmark rates, with 84% of floating rate loans indexed to USD LIBOR. In addition, $147.9 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.80%, as of December 31, 2015. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs, purchase discounts, and accrual of both extension and exit fees. Cash coupon and all-in yield assume applicable floating benchmark rate for weighted-average calculation.

(3)

Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. As of June 30, 2016, 63% of our loans were subject to yield maintenance or other prepayment restrictions and 37% were open to repayment by the borrower without penalty. As of December 31, 2015, 64% of our loans were subject to yield maintenance or other prepayment restrictions and 36% were open to repayment by the borrower without penalty.

Activity relating to our loans receivable portfolio was as follows ($ in thousands):


	Principal Balance			Deferred Fees / Other Items⁽¹⁾			Net Book Value
December 31, 2015	$	9,108,361		$	(31,354)		$	9,077,007
Loan fundings		1,401,871			—			1,401,871
Loan repayments		(1,341,814	)		—			(1,341,814	)
Unrealized (loss) gain on foreign currency translation		(45,851	)		974			(44,877	)
Deferred fees and other items⁽¹⁾		—			(21,613	)		(21,613	)
Amortization of fees and other items⁽¹⁾		—			20,360			20,360

June 30, 2016	$	9,122,567		$	(31,633	)	$	9,090,934

(1)	Other items primarily consist of purchase discounts or premiums, exit fees, and deferred origination expenses.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The tables below detail the property type and geographic distribution of the properties securing the loans in our portfolio ($ in thousands):


June 30, 2016
Property Type	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
Office		54	$	4,110,928	$	4,176,738		41	%
Hotel		18		1,863,974		1,937,744		19
Manufactured housing		15		1,259,884		1,257,691		12
Retail		9		818,471		1,195,197		12
Multifamily		10		622,038		623,892		6
Condominium		2		101,238		344,337		3
Other		8		314,401		649,877		7

		116	$	9,090,934	$	10,185,476		100	%


Geographic Location	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
United States
Northeast		23	$	2,158,020	$	2,168,623		21	%
Southeast		25		1,716,458		2,093,981		20
West		20		1,311,546		1,560,118		15
Midwest		7		921,518		924,728		9
Southwest		12		877,497		875,685		9
Northwest		6		261,194		305,556		3

Subtotal		93		7,246,233		7,928,691		77
International
United Kingdom		10		981,209		1,340,300		13
Canada		9		518,592		515,379		5
Germany		1		218,458		273,503		3
Spain		1		67,930		68,600		1
Netherlands		2		58,512		59,003		1

Subtotal		23		1,844,701		2,256,785		23

Total		116	$	9,090,934		10,185,476		100	%

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.1 billion of such non-consolidated senior interests as of June 30, 2016.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)


December 31, 2015
Property Type	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
Office		55	$	4,039,521	$	4,085,007		41	%
Hotel		20		1,903,544		1,986,113		20
Manufactured housing		18		1,361,572		1,359,132		13
Retail		9		684,944		1,031,405		10
Multifamily		11		580,112		582,545		6
Condominium		3		127,434		353,144		3
Other		9		379,880		750,780		7

		125	$	9,077,007	$	10,148,126		100	%


Geographic Location	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
United States
Northeast		25	$	2,260,392	$	2,272,163		22	%
Southeast		27		1,836,766		2,185,609		21
West		22		1,125,238		1,356,301		13
Southwest		15		1,035,839		1,034,732		10
Midwest		5		616,964		617,774		6
Northwest		5		390,307		415,207		4

Subtotal		99		7,265,506		7,881,786		76
International
United Kingdom		10		888,998		1,283,644		13
Canada		11		561,023		558,724		6
Germany		2		235,294		296,424		3
Spain		1		66,661		67,416		1
Netherlands		2		59,525		60,132		1

Subtotal		26		1,811,501	$	2,266,340		24

Total		125	$	9,077,007	$	10,148,126		100	%

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.0 billion of such non-consolidated senior interests as of December 31, 2015.

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.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table allocates the principal balance and net book value of our loans receivable based on our internal risk ratings ($ in thousands):


	June 30, 2016						December 31, 2015
Risk Rating	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Risk Rating	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾
1	15	$	1,366,279	$	1,364,986	1	12	$	919,991	$	925,443
2	63		4,356,669		4,409,578	2	77		5,929,447		6,316,890
3	38		3,367,986		4,410,912	3	35		2,114,531		2,792,510
4	—		—		—	4	1		113,038		113,283
5	—		—		—	5	—		—		—

	116	$	9,090,934	$	10,185,476		125	$	9,077,007	$	10,148,126

(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 $1.1 billion and $1.0 billion of such non-consolidated senior interests as of June 30, 2016 and December 31, 2015, respectively.

The weighted-average risk rating of our total loan exposure was 2.3 and 2.2 as of June 30, 2016 and December 31, 2015, respectively.

We did not have any impaired loans, nonaccrual loans, or loans in maturity default as of June 30, 2016 or December 31, 2015. During the third quarter of 2015, one of the loans in our portfolio experienced a maturity default as a result of not meeting certain loan covenants. During the fourth quarter of 2015 and the first quarter of 2016, the loan was modified to include, among other changes: a redetermination of asset release pricing; an additional borrower contribution of capital; and an extension of the maturity date to August 31, 2016, which the borrower may extend for six months. During the six months ended June 30, 2016, three of the assets collateralizing the $113.3 million loan were sold and the loan was partially repaid by $102.6 million, resulting in a net book value of $10.3 million as of June 30, 2016. The loan’s risk rating was upgraded from a “4” to a “3” during the second quarter of 2016 as a result of the collateral asset sales and resulting loan repayments. As of June 30, 2016 and December 31, 2015, the borrower was current with all terms of the loan and we expect to collect all contractual amounts due thereunder.

4. EQUITY INVESTMENTS IN UNCONSOLIDATED SUBSIDIARIES

As of June 30, 2016, our equity investments in unconsolidated subsidiaries consisted solely of our carried interest in CTOPI, a fund sponsored and managed by an affiliate of our Manager. Activity relating to our equity investments in unconsolidated subsidiaries was as follows ($ in thousands):


	CTOPI Carried Interest
Total as of December 31, 2015	$	9,441
Distributions		(6,837	)
Income allocation⁽¹⁾		202

Total as of June 30, 2016	$	2,806

(1)

In instances where we have not received cash or all appropriate contingencies have not been eliminated, we have deferred the recognition of promote revenue allocated to us from CTOPI in respect of our carried interest in CTOPI, and recorded an offsetting liability as a component of other liabilities on our consolidated balance sheets.

Our carried interest in CTOPI entitles us to earn promote revenue in an amount equal to 17.7% of the fund’s profits, after a 9% preferred return and 100% return of capital to the CTOPI partners. As of June 30, 2016, we had been allocated $2.8 million of promote revenue from CTOPI based on a hypothetical liquidation of the fund at its net

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

asset value. Accordingly, we have recognized this allocation as an equity investment in CTOPI on our consolidated balance sheets. Generally, we defer recognition of income from CTOPI until cash is received or earned, pending distribution, and appropriate contingencies have been eliminated. We recognized $133,000 of promote income from CTOPI in respect of our carried interest and recorded such amounts as income in our consolidated statement of operations during the six months ended June 30, 2016, compared to $5.7 million during the same period in 2015. This carried interest was either received in cash, or was earned and available in cash at CTOPI pending future distribution as of each respective balance sheet date.

CTOPI Incentive Management Fee Grants

In January 2011, we created a management compensation pool for employees equal to 45% of the CTOPI promote distributions received by us. Approximately 68% of the pool is two-thirds vested as of June 30, 2016, with the remainder contingent on continued employment with an affiliate of our Manager and upon our receipt of promote distributions from CTOPI. The remaining 32% of the pool is fully vested as a result of an acceleration event. During the six months ended June 30, 2016, we recognized $168,000, under the CTOPI incentive plan, compared to $2.5 million for the same period in 2015. Such amounts were recognized as a component of general and administrative expenses in our consolidated statement of operations.

5. OTHER ASSETS AND LIABILITIES

The following table details the components of our other assets ($ in thousands):


	June 30,		December 31,
	2016		2015
Loan portfolio payments held by servicer⁽¹⁾	$	138,883	$	122,666
Accrued interest receivable		36,022		37,161
Real estate debt and equity investments, at fair value⁽²⁾		22,442		14,220
Derivative assets		14,023		8,657
Prepaid expenses		593		890
Prepaid taxes		486		525

Total	$	212,449	$	184,119

(1)

Represents loan principal and interest payments held by our third-party loan servicer as of the balance sheet date which were remitted to us during the subsequent remittance cycle.

(2)

Real estate debt and equity investments consists of assets held by CT Legacy Partners and are measured at fair value.

As of June 30, 2016, our other liabilities primarily included $102.6 million of secured debt repayments pending servicer remittance as of the balance sheet date, $58.2 million of accrued dividends payable, and $15.8 million of accrued management and incentive fees payable to our Manager. As of December 31, 2015, our other liabilities primarily included $58.1 million of accrued dividends payable and $14.4 million of accrued management and incentive fees payable to our Manager.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

6. SECURED DEBT AGREEMENTS

Our secured debt agreements include revolving repurchase facilities, the GE portfolio acquisition facility, asset-specific financings, and a revolving credit agreement. The following table details our secured debt agreements ($ in thousands):


	Secured Debt Agreements
	Borrowings Outstanding
	June 30, 2016			December 31, 2015
Revolving repurchase facilities	$	3,142,404		$	2,495,805
GE portfolio acquisition facility		2,581,776			3,161,291
Asset-specific financings		490,702			474,655
Revolving credit agreement		—			—

Total secured debt agreements	$	6,214,882		$	6,131,751

Deferred financing costs⁽¹⁾		(16,789	)		(15,646	)

Net book value of secured debt	$	6,198,093		$	6,116,105

(1)

Costs incurred in connection with our secured debt agreements are recorded on our consolidated balance sheet when incurred and recognized as a component of interest expense over the life of each related agreement.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Revolving Repurchase Facilities

During the six months ended June 30, 2016, we increased the maximum facility size of two of our revolving repurchase facilities, providing an additional $1.3 billion of credit capacity. The following table details our revolving repurchase facilities ($ in thousands):


	June 30, 2016
	Maximum		Collateral		Repurchase Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Wells Fargo	$	2,000,000	$	1,421,595	$	1,099,823	$	826,255	$	273,568
MetLife		1,000,000		946,957		739,102		739,102		—
Bank of America		750,000		649,974		512,679		498,334		14,345
JP Morgan⁽⁴⁾		500,000		519,014		404,031		393,738		10,293
Citibank		500,000		533,589		412,130		369,145		42,985
Morgan Stanley⁽⁵⁾		335,725		267,152		210,432		210,432		—
Société Générale⁽⁶⁾		445,000		166,513		133,211		105,398		27,813

	$	5,530,725	$	4,504,794	$	3,511,408	$	3,142,404	$	369,004


	December 31, 2015
	Maximum		Collateral		Repurchase Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Bank of America	$	750,000	$	840,884	$	665,861	$	618,944	$	46,917
Wells Fargo		1,000,000		879,155		687,200		562,382		124,818
JP Morgan⁽⁴⁾		524,547		589,752		464,723		382,042		82,681
Citibank		500,000		568,032		436,217		344,879		91,338
MetLife		750,000		593,273		462,849		324,587		138,262
Morgan Stanley⁽⁵⁾		370,400		273,280		212,050		209,038		3,012
Société Générale⁽⁶⁾		437,320		67,416		53,933		53,933		—

	$	4,332,267	$	3,811,792	$	2,982,833	$	2,495,805	$	487,028

(1)	Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.

(2)	Represents the principal balance of the collateral assets.

(3)	Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each revolving credit facility.

(4)

As of June 30, 2016, the JP Morgan maximum facility size was composed of a general $500.0 million facility size, under which U.S. Dollars and British Pound Sterling borrowings are contemplated. As of December 31, 2015, the JP Morgan maximum facility was composed of general $250.0 million facility size plus a general £153.0 million ($226.7 million) facility size provided under a related agreement that contemplated U.S. Dollars and British Pound Sterling borrowings, and additional capacity of £32.3 million ($47.8 million) on the £153.0 million facility.

(5)	The Morgan Stanley maximum facility size represents a £250.0 million facility size that was translated to $335.7 million as of June 30, 2016, and $370.4 million as of December 31, 2015.

(6)	The Société Générale maximum facility size represents a €400.0 million facility size that was translated to $445.0 million as of June 30, 2016, and $437.3 million as of December 31, 2015.

The weighted-average outstanding balance of our revolving repurchase facilities was $2.9 billion for the six months ended June 30, 2016. As of June 30, 2016, we had aggregate borrowings of $3.1 billion outstanding under our revolving repurchase facilities, with a weighted-average cash coupon of LIBOR plus 1.85% per annum, a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 2.04% per annum, and a weighted-average advance rate of 79.1%. As of June 30, 2016, outstanding borrowings under these facilities had a weighted-average maturity, excluding extension options and term-out provisions, of 1.3 years.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The weighted-average outstanding balance of our revolving repurchase facilities was $2.4 billion for the six months ended December 31, 2015. As of December 31, 2015, we had aggregated borrowings of $2.5 billion outstanding under our revolving repurchase facilities, with a weighted-average cash coupon of LIBOR plus 1.83% per annum, a weighted-average all-in cost of credit, including associated fees and expenses, of LIBOR plus 2.05% per annum, and a weighted-average advance rate of 78.8%. As of December 31, 2015, outstanding borrowings under these facilities had a weighted-average maturity, excluding extension options and term-out provisions, of 1.3 years.

Borrowings under each facility are subject to the initial approval of eligible collateral loans by the lender and the maximum advance rate and pricing rate of individual advances are determined with reference to the attributes of the respective collateral loan.

The following table outlines the key terms of our revolving repurchase facilities as of June 30, 2016:

Lender

Currency

Rate⁽¹⁾

Guarantee⁽²⁾

Advance Rate⁽³⁾

Margin Call⁽⁴⁾

Term/Maturity

Wells Fargo

L+1.82%

25%

79.5%

Collateral marks only

Term matched⁽⁵⁾

MetLife

L+1.84%

50%

78.8%

Collateral marks only

April 22, 2022⁽⁶⁾

Bank of America

L+1.68%

50%

79.3%

Collateral marks only

May 21, 2021⁽⁷⁾

JP Morgan

$ / £

L+1.86%

25%

78.8%

Collateral marks only

January 7, 2018

Citibank

L+1.92%

25%

78.1%

Collateral marks only

Term matched⁽⁵⁾

Morgan Stanley

£ / €

L+2.35%

25%

78.8%

Collateral marks only

March 1, 2019

Société Générale

£ / €

L+1.60%

25%

80.0%

Collateral marks only

Term matched⁽⁵⁾

(1)

Represents weighted-average cash coupon based on borrowings outstanding. In instances where our borrowings are denominated in currencies other than the U.S. Dollar, interest accrues at a rate equivalent to a margin plus a base rate other than 1-month USD LIBOR, such as 3-month GBP LIBOR, 3-month EURIBOR, or 3-month CDOR.

(2)	Other than amounts guaranteed based on specific collateral asset types, borrowings under our revolving repurchase facilities are non-recourse to us.

(3)	Represents weighted-average advance rate based on the outstanding principal balance of the collateral assets pledged.

(4)	Margin call provisions under our revolving repurchase facilities do not permit valuation adjustments based on capital markets events, and are limited to collateral-specific credit marks.

(5)	These revolving repurchase facilities have various availability periods during which new advances can be made and which are generally subject to each lender’s discretion. Maturity dates for advances outstanding are tied to the term of each respective collateral asset.

(6)	Includes five one-year extension options which may be exercised at our sole discretion.

(7)	Includes two one-year extension options which may be exercised at our sole discretion.

Subsequent Events

On July 25, 2016, we amended our multi-currency, revolving repurchase facility with JP Morgan to extend the maturity date to January 7, 2019 from January 7, 2018.

GE Portfolio Acquisition Facility

During the second quarter of 2015, concurrently with our acquisition of the GE portfolio, we entered into an agreement with Wells Fargo to provide us with secured financing for the acquired portfolio. During the second quarter of 2016, we increased the facility size by $125.0 million. As of June 30, 2016, this facility provided for $2.8 billion of financing, of which $2.6 billion was outstanding and an additional $238.7 million was available to finance future loan fundings in the GE portfolio. The GE portfolio acquisition facility is non-revolving and consists of a single master repurchase agreement providing for both (i) asset-specific borrowings for each collateral asset as well as (ii) a sequential pay advance feature.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Asset-Specific Borrowings

The asset-specific borrowings under the GE portfolio acquisition facility were advanced at a weighted-average rate of 80% of our purchase price of the collateral assets and will be repaid pro rata from collateral asset repayment proceeds. The asset-specific borrowings are currency matched to the collateral assets and accrue interest at a rate equal to the sum of (i) the applicable base rate plus (ii) a margin of 1.75%, which will increase to 1.80% and 1.85% in year four and year five, respectively. As of June 30, 2016, those borrowings were denominated in U.S. Dollars, Canadian Dollars, British Pounds Sterling, and Euros. The asset-specific borrowings are term matched to the underlying collateral assets with an outside maturity date of May 20, 2020, which may be extended pursuant to two one-year extension options. We guarantee obligations under the GE portfolio acquisition facility in an amount equal to the greater of (i) 25% of outstanding asset-specific borrowings, and (ii) $250.0 million. We had outstanding asset-specific borrowings of $2.6 billion and $3.1 billion under the GE portfolio acquisition facility as of June 30, 2016 and December 31, 2015, respectively.

Sequential Pay Advance

The GE portfolio acquisition facility also included a sequential pay advance feature that provided for $237.2 million of borrowings, representing an additional 5% advance against each collateral asset pledged under the facility. As of June 30, 2016, the sequential pay advance borrowings under the GE portfolio acquisition facility had been fully repaid. As of December 31, 2015, we had outstanding sequential pay advance borrowings of $40.7 million. Borrowings under the sequential pay advance accrued interest at a rate equal to the sum of (i) 30-day LIBOR plus (ii) a margin of 3.10%. The sequential pay advance was denominated in U.S. Dollars and was repaid from collateral loan principal repayments, after repayment of the related asset-specific borrowing. The sequential pay advances each had a maturity date that was one year from the date of funding, and we had guaranteed 100% of outstanding borrowings of the sequential pay advance.

Asset-Specific Financings

The following table details statistics for our asset-specific financings ($ in thousands):


	June 30, 2016
Lender	Count		Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term
JP Morgan⁽³⁾
Collateral assets		1	$	280,415	$	278,709		L+3.87	%	$	n/a		Jan., 2020
Financing provided		1		233,679		233,456		L+1.89	%		58,420		Jan., 2020
Citibank⁽³⁾
Collateral assets		2		201,270		201,101		L+4.45	%		n/a		Nov., 2020
Financing provided		2		156,461		156,446		L+2.45	%		39,115		Nov., 2020
Bank of the Ozarks
Collateral assets		2		73,751		70,823		L+6.00	%		n/a		Nov., 2019
Financing provided		2		55,500		54,003		L+3.84	%		—		Nov., 2019
Wells Fargo
Collateral assets		1		64,375		63,899		L+6.32	%		n/a		Dec., 2019
Financing provided		1		45,062		44,729		L+3.20	%		9,012		Dec., 2019
Total
Collateral assets		6	$	619,811	$	614,532		L+4.57	%	$	n/a

Financing provided		6	$	490,702	$	488,634		L+2.41	%	$	106,547

(1)

These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.

(2)	Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.

(3)	Borrowings under these asset specific financings are cross collateralized with the related revolving repurchase facility with the same lender.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)


	December 31, 2015
Lender	Count		Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term
Wells Fargo⁽³⁾
Collateral assets		3	$	319,897	$	318,693		L+4.92	%	$	n/a	Jun., 2019
Financing provided		3		234,850		234,115		L+2.37	%		42,627	Jun., 2019
JP Morgan⁽³⁾
Collateral assets		1		274,878		272,632		L+3.88	%		n/a	Jan., 2020
Financing provided		1		214,491		214,391		L+1.94	%		53,623	Jan., 2020
Citibank⁽³⁾
Collateral assets		1		36,749		36,514		L+4.42	%		n/a	Oct., 2018
Financing provided		1		25,314		25,293		L+2.08	%		6,329	Oct., 2018
Total
Collateral assets		5	$	631,524	$	627,839		L+4.44	%	$	n/a

Financing provided		5	$	474,655	$	473,799		L+2.16	%	$	102,579

(1)

(2)	Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.

(3)	Borrowings under these asset specific financings are cross collateralized with the related revolving repurchase facility with the same lender.

The weighted-average outstanding balance of our asset-specific financings was $540.1 million for the six months ended June 30, 2016 and $648.9 million for the six months ended December 31, 2015.

Revolving Credit Agreement

During the second quarter of 2016, we entered into a $125.0 million full recourse secured revolving credit agreement with Barclays that is designed to finance first mortgage originations for up to six months as a bridge to term financing or syndication. Advances under the agreement are subject to availability under a specified borrowing base and accrue interest at a per annum pricing rate equal to the sum of (i) an applicable base rate or Eurodollar rate and (ii) an applicable margin, in each case, dependent on the applicable type of loan collateral. The initial maturity date of the facility is April 4, 2018 and is subject to two one-year extension options, exercisable at our option.

The weighted-average outstanding borrowings under the revolving credit agreement were $35.2 million during the six months ended June 30, 2016, and we recorded interest expense of $494,000, including $121,000 of amortization of deferred fees and expenses. As of June 30, 2016 we did not have any outstanding borrowings under the agreement.

Debt Covenants

Each of the guarantees related to our secured debt agreements contain the following uniform financial covenants: (i) our ratio of earnings before interest, taxes, depreciation, and amortization, or EBITDA, to fixed charges, as defined in the agreements, shall be not less than 1.4 to 1.0; (ii) our tangible net worth, as defined in the agreements, shall not be less than $1.9 billion as of each measurement date plus 75% of the net cash proceeds of future equity issuances subsequent to June 30, 2016; (iii) cash liquidity shall not be less than the greater of (x) $10.0 million or (y) 5% of our recourse indebtedness; and (iv) our indebtedness shall not exceed 83.33% of our total assets. As of June 30, 2016 and December 31, 2015, we were in compliance with these covenants.

7. LOAN PARTICIPATIONS SOLD

The financing of a loan by the non-recourse sale of a senior interest in the loan through a participation agreement generally does not qualify as a sale under GAAP. Therefore, in the instance of such sales, we present the whole loan as an asset and the loan participation sold as a liability on our consolidated balance sheet until the loan is repaid. The obligation to pay principal and interest on these liabilities is generally based on the performance of the related loan obligation. The gross presentation of loan participations sold does not impact stockholders’ equity or net income.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table details statistics for our loan participations sold ($ in thousands):


	June 30, 2016
Loan Participations Sold	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term
Total loan	2	$	511,586	$	507,396		L+4.51	%	$	n/a	Sep., 2019
Senior participation⁽³⁾⁽⁴⁾	2		424,488		422,585		L+2.51	%		32,330	Sep., 2019

	December 31, 2015
Loan Participations Sold	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term
Total loan	3	$	608,554	$	604,321		L+4.15	%	$	n/a	Nov., 2018
Senior participation⁽³⁾⁽⁴⁾	3		498,992		497,032		L+2.49	%		35,558	Nov., 2018

(1)

Our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, yield/cost includes the amortization of deferred fees / financing costs.

(2)	Other than one instance where we entered into a related guarantee agreement for £24.0 million ($32.2 million as of June 30, 2016), our loan participations sold are non-recourse to us.

(3)

During the three and six months ended June 30, 2016, we recorded $3.7 million and $7.4 million, respectively, of interest expense related to our loan participations sold, of which $3.6 million and $7.1 million was paid in cash. During the three and six months ended June 30, 2015, we recorded $4.9 million and $9.2 million, respectively, of interest expense related to our loan participations sold, of which $4.7 million and $8.7 million was paid in cash.

(4)	The difference between principal balance and book value of loan participations sold is due to deferred financing costs of $1.9 million and $2.0 million as of June 30, 2016 and December 31, 2015, respectively.

8. CONVERTIBLE NOTES, NET

In November 2013, we issued $172.5 million of 5.25% convertible senior notes due on December 1, 2018, or Convertible Notes. The Convertible Notes’ issuance costs are amortized through interest expense over the life of the Convertible Notes using the effective interest method. Including this amortization, our all-in cost of the Convertible Notes is 5.87% per annum.

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 August 31, 2018, 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. The Convertible Notes were not convertible as of June 30, 2016. The conversion rate was initially set to equal 34.8943 shares of class A common stock per $1,000 principal amount of Convertible Notes, which was equivalent to an initial conversion price of $28.66 per share of class A common stock, subject to adjustment upon the occurrence of certain events. In the fourth quarter of 2015, as a result of exceeding the cumulative dividend threshold as defined in the Convertible Notes Supplemental Indenture, the conversion rate was adjusted to 35.2653 shares of Class A common stock per $1,000 principal amount of Convertible Notes, which is equivalent to a conversion price of $28.36 per share of class A common stock. We may not redeem the Convertible Notes prior to maturity. As of June 30, 2016, the conversion option value was zero based on the price of our class A common stock of $27.67. In addition, we have the intent and ability to settle the Convertible Notes in cash. As a result, the Convertible Notes did not have any impact on our diluted earnings per share.

Upon issuance of the Convertible Notes, we recorded a $9.1 million discount based on the implied value of the conversion option and an assumed effective interest rate of 6.50%, as well as $4.1 million of initial issuance costs. Including the amortization of this discount and the issuance costs, our total cost of the Convertible Notes is 7.16% per annum. During the three months ended June 30, 2016, we incurred total interest on our convertible notes of $2.9 million, of which $2.3 million related to cash coupon and $677,000 related to the amortization of discount and

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

certain issuance costs. During the six months ended June 30, 2016, we incurred total interest on our convertible notes of $5.9 million, of which $4.5 million related to cash coupon and $1.4 million related to the amortization of discount and certain issuance costs. During the three months ended June 30, 2015, we incurred total interest on our convertible notes of $2.9 million, of which $2.3 million related to cash coupon and $636,000 related to the amortization of discount and certain issuance costs. During the six months ended June 30, 2015, we incurred total interest on our convertible notes of $5.8 million, of which $4.5 million related to cash coupon and $1.3 million related to the amortization of discount and certain issuance costs.

As of June 30, 2016, the Convertible Notes were carried on our consolidated balance sheet at $165.4 million, net of an unamortized discount of $6.9 million and deferred financing costs of $256,000. As of December 31, 2015, the Convertible Notes were carried on our consolidated balance sheet at $164.0 million, net of an unamortized discount of $8.2 million and deferred financing costs of $305,000. Accrued interest payable for the Convertible Notes was $755,000 as of June 30, 2016 and December 31, 2015. Refer to Note 2 for additional discussion of our accounting policies for the Convertible Notes.

9. DERIVATIVE FINANCIAL INSTRUMENTS

The sole objective of our use of derivative financial instruments is to minimize the risks and/or costs associated with our investments and/or financing transactions. These derivatives may or may not qualify as net investment, cash flow, or fair value hedges under the hedge accounting requirements of ASC 815 – “Derivatives and Hedging.” Derivatives not designated as hedges are not speculative and are used to manage our exposure to interest rate movements and other identified risks. For more information on the accounting for designated and non-designated hedges, refer to Note 2.

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. We do not anticipate that any of the counterparties will fail to meet their obligations.

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.

The following table details our outstanding foreign exchange derivatives that were designated as net investment hedges of foreign currency risk (notional amount in thousands):


June 30, 2016				December 31, 2015
Foreign Currency Derivatives	Number of Instruments	Notional Amount		Foreign Currency Derivatives	Number of Instruments	Notional Amount
Sell CAD Forward	1	C$	130,600	Sell CAD Forward	2	C$	154,900
Sell GBP Forward	1	£	114,400	Sell GBP Forward	2	£	90,400
Sell EUR Forward	1	€	45,100	Sell EUR Forward	1	€	49,000

Cash Flow Hedges of Interest Rate Risk

Certain of our financing transactions expose us to a fixed versus floating rate mismatch between our assets and liabilities. We use derivative financial instruments, which include interest rate caps and swaps, and may also include interest rate options, floors, and other interest rate derivative contracts, to hedge interest rate risk associated with our borrowings where there is potential for an index mismatch.

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on our floating rate debt. During the twelve months following June 30, 2016, we estimate that an additional $1.6 million will be reclassified from other accumulated comprehensive income as an increase to interest expense. Additionally, during the three and six months ended June 30, 2016 and 2015, we did not record any hedge ineffectiveness in our consolidated statements of operations.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following tables detail our outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (notional amount in thousands):


June 30, 2016
Interest Rate	Number of Instruments	Notional Amount		Strike	Index	Wtd.-Avg. Maturity (Years)
Interest Rate Caps	26	$	1,097,632	2%	USD LIBOR	0.8
Interest Rate Caps	6	C$	439,320	2%	CDOR	0.8
Interest Rate Caps	1	£	15,142	2%	GBP LIBOR	0.8
Interest Rate Swap	2	C$	17,273	n/a	CDOR	4.2

December 31, 2015
Interest Rate	Number of Instruments	Notional Amount		Strike	Index	Wtd.-Avg. Maturity (Years)
Interest Rate Caps	26	$	1,097,632	2%	USD LIBOR	1.3
Interest Rate Caps	7	C$	483,286	2%	CDOR	1.2
Interest Rate Caps	1	€	152,710	2%	EURIBOR	1.0
Interest Rate Caps	1	£	15,142	2%	GBP LIBOR	1.3

Non-designated Hedges

During the three and six months ended June 30, 2016, we recorded unrealized losses of $659,000 and $1.6 million, respectively, related to non-designated hedges that were reported as a component of interest expense in our consolidated financial statements. We did not record any losses related to non-designated hedges during the three and six months ended June 30, 2015.

The following table summarizes our non-designated hedges (notional amount in thousands):


June 30, 2016				December 31, 2015
Non-designated Hedges	Number of Instruments	Notional Amount		Non-designated Hedges	Number of Instruments	Notional Amount
Interest Rate Caps	2	€	152,710	Interest Rate Caps	4	C$	67,303
Interest Rate Caps	4	C$	67,303	Interest Rate Caps	1	$	13,387
Buy USD / Sell CAD	2	C$	17,250	Buy GBP / Sell EUR Forward	1	€	12,857
Buy CAD / Sell USD	2	€	17,250	Buy GBP / Sell USD Forward	1	£	10,400
Buy GBP / Sell EUR	1	€	12,857	Buy USD / Sell GBP Forward	1	£	10,400
				Buy CAD / Sell USD Forward	1	C$	1,000
				Buy USD / Sell CAD Forward	1	C$	1,000

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Valuation of Derivative Instruments

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
	June 30, 2016		December 31, 2015		June 30, 2016		December 31, 2015
Derivatives designated as hedging instruments:
Foreign exchange contracts	$	13,887	$	7,999	$	55	$	511
Interest rate derivatives		2		238		40		—

Total derivatives designated as hedging instruments	$	13,889	$	8,237	$	95	$	511

Derivatives not designated as hedging instruments:
Foreign exchange contracts	$	134	$	419	$	750	$	937
Interest rate derivatives		—		1		—		—

Total derivatives not designated as hedging instruments	$	134	$	420	$	750	$	937

Total Derivatives	$	14,023	$	8,657	$	845	$	1,448

(1)	Included in other assets in our consolidated balance sheets.

(2)	Included in other liabilities in our consolidated balance sheets.

The following table presents the effect of our derivative financial instruments on our consolidated statements of operations ($ in thousands):


	Amount of Gain (Loss) Recognized in OCI on Derivatives (Effective Portion)						Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)		Amount of Loss Reclassified from Accumulated OCI into Income (Effective Portion)
Derivatives in Hedging Relationships	Three Months Ended June 30, 2016			Six Months Ended June 30, 2016					Three Months Ended June 30, 2016			Six Months Ended June 30, 2016
Net Investment
Foreign exchange contracts⁽¹⁾	$	12,591		$	6,121			Interest Expense	$	—		$	—

Cash Flow Hedges
Interest rate derivatives		(67	)		(290	)		Interest Expense		(100	)		(126	)

Total	$	12,524		$	5,831				$	(100	)	$	(126	)

(1)

During the three and six months ended June 30, 2016, we paid net cash settlements of $10.0 million and $1.8 million, respectively, on our foreign currency forward contracts, compared to paying $1.3 million and receiving $2.8 million during the same periods in 2015. Those amounts are included as a component of accumulated other comprehensive loss on our consolidated balance sheets.

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

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

accelerated by the lender, we may also be declared in default on our derivative obligations. In addition, certain of our agreements with our derivative counterparties require that we post collateral to secure net liability positions. As of June 30, 2016, we were in a net asset position with both of our derivative counterparties.

10. EQUITY

Stock and Stock Equivalents

Authorized Capital

As of June 30, 2016, we had the authority to issue up to 300,000,000 shares of stock, consisting of 200,000,000 shares of class A common stock and 100,000,000 shares of preferred stock. Subject to applicable NYSE listing requirements, our board of directors is authorized to cause us to issue additional shares of authorized stock without stockholder approval. In addition, to the extent not issued, currently authorized stock may be reclassified between class A common stock and preferred stock. We did not have any shares of preferred stock issued and outstanding as of June 30, 2016.

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.

We also issue restricted class A common stock under our stock-based incentive plans. Refer to Note 13 for additional discussion of these long-term incentive plans. In addition to our class A common stock, we also issue deferred stock units to certain members of our board of directors in lieu of cash compensation for services rendered. These deferred stock units are non-voting, but carry the right to receive dividends in the form of additional deferred stock units in an amount equivalent to the cash dividends paid to holders of shares of class A common stock.

The following table details the movement in our outstanding shares of class A common stock, including restricted class A common stock and deferred stock units:


	Six Months Ended June 30,
Common Stock Outstanding⁽¹⁾	2016		2015
Beginning balance		93,843,847		58,388,808
Issuance of class A common stock		550		34,780,298
Issuance of restricted class A common stock, net		209,798		179,799
Issuance of deferred stock units		14,155		10,665

Ending balance		94,068,350		93,359,570

(1)

Deferred stock units held by members of our board of directors totaled 155,676 and 129,584 as of June 30, 2016 and 2015, respectively.

Dividend Reinvestment and Direct Stock Purchase Plan

On March 25, 2014, we adopted a dividend reinvestment and direct stock purchase plan, under which we registered and reserved for issuance, in the aggregate, 10,000,000 shares of class A common stock. Under the dividend reinvestment component of this plan, our class A common stockholders can designate all or a portion of their cash dividends to be reinvested in additional shares of class A common stock. The direct stock purchase component allows stockholders and new investors, subject to our approval, to purchase shares of class A common stock directly from us. During the three and six months ended June 30, 2016, we issued 265 shares and 550 shares, respectively, of class A common stock under the dividend reinvestment component of the plan compared to 134 shares and 273 shares for the same periods in 2015. As of June 30, 2016, a total of 9,998,847 shares of class A common stock remain available for issuance under the dividend reinvestment and direct stock purchase plan.

At the Market Stock Offering Program

On May 9, 2014, we entered into equity distribution agreements, or ATM Agreements, pursuant to which we may sell, from time to time, up to an aggregate sales price of $200.0 million of our class A common stock. Sales of class A

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

common stock made pursuant to the 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 will depend on a variety of factors including market conditions, the trading price of our class A common stock, our capital needs, and our determination of the appropriate sources of funding to meet such needs. We did not sell any shares of our class A common stock under the ATM Agreements during the six months ended June 30, 2016 and 2015. As of June 30, 2016, sales of our class A common stock with an aggregate sales price of $188.6 million remain available for issuance under the 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 of 1986, as amended, or the Internal Revenue Code. Our dividend policy remains subject to revision at the discretion of our board of directors. All distributions will be made at the discretion of our board of directors and will depend upon our taxable income, our financial condition, our maintenance of REIT status, applicable law, and other factors as our board of directors deems relevant.

On June 15, 2016, we declared a dividend of $0.62 per share, or $58.2 million, that was paid on July 15, 2016 to stockholders of record as of June 30, 2016. The following table details our dividend activity ($ in thousands, except per share data):


	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Dividends declared per share of common stock	$	0.62	$	0.52	$	1.24	$	1.04
Total dividends declared	$	58,226	$	48,480	$	116,452	$	78,874

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):


	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Net income⁽¹⁾	$	63,081	$	29,284	$	120,128	$	64,679
Weighted-average shares outstanding, basic and diluted		94,064,423		80,940,535		94,066,096		69,820,061

Per share amount, basic and diluted	$	0.67	$	0.36	$	1.28	$	0.93

(1)	Represents net income attributable to Blackstone Mortgage Trust, Inc.

Other Balance Sheet Items

Accumulated Other Comprehensive Loss

As of June 30, 2016, total accumulated other comprehensive loss was $42.1 million, primarily representing (i) $73.1 million of cumulative unrealized currency translation adjustments on assets and liabilities denominated in foreign currencies and (ii) an offsetting $31.0 million unrealized gain related to changes in the fair value of derivative instruments. As of December 31, 2015, total accumulated other comprehensive loss was $32.8 million, primarily representing (i) $57.8 million of cumulative unrealized currency translation adjustment on assets and liabilities denominated in foreign currencies and (ii) an offsetting $25.0 million unrealized gain related to changes in the fair value of derivative instruments.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Non-Controlling Interests

The non-controlling interests included on our consolidated balance sheets represent the equity interests in CT Legacy Partners that are not owned by us. A portion of CT Legacy Partners’ consolidated equity and results of operations are allocated to these non-controlling interests based on their pro rata ownership of CT Legacy Partners. As of June 30, 2016, CT Legacy Partners’ total equity was $21.7 million, of which $9.0 million was owned by Blackstone Mortgage Trust, and $12.7 million was allocated to non-controlling interests. As of December 31, 2015, CT Legacy Partners’ total equity was $22.5 million, of which $9.4 million was owned by Blackstone Mortgage Trust, and $13.1 million was allocated to non-controlling interests.

11. OTHER EXPENSES

Our other expenses consist of the management and incentive fees we pay to our Manager and our general and administrative expenses.

Management and Incentive Fees

Pursuant to our management agreement, our Manager earns a base management fee in an amount equal to 1.50% per annum multiplied by our outstanding equity balance, as defined in the management agreement. In addition, our Manager is entitled to an incentive fee in an amount equal to the product of (i) 20% and (ii) the excess of (a) our Core Earnings (as defined in our management agreement) for the previous 12-month period over (b) an amount equal to 7.00% per annum multiplied by our outstanding Equity, provided that our Core Earnings over the prior three-year period is greater than zero. Core Earnings, as defined in our management agreement, is generally equal to our net income (loss) prepared in accordance with GAAP, excluding (i) certain non-cash items (ii) the net income (loss) related to our legacy portfolio and (iii) incentive management fees.

During the three and six months ended June 30, 2016, we incurred $9.4 million and $18.9 million, respectively, of management fees payable to our Manager, compared to $8.1 million and $13.5 million during the same periods in 2015. In addition, during the three and six months ended June 30, 2016, we incurred $6.4 million and $10.6 million, respectively, of incentive fees payable to our Manager. During the six months ended June 30, 2015, we incurred $1.2 million of incentive fees payable to our Manager. We did not incur any incentive fee expenses during the three months ended June 30, 2015.

As of June 30, 2016 we had accrued management and incentive fees payable to our Manager of $15.8 million, compared to $14.4 million as of December 31, 2015.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

General and Administrative Expenses

General and administrative expenses consisted of the following ($ in thousands):


	Three Months Ended June 30,					Six Months Ended June 30,
	2016			2015		2016		2015
Professional services	$	756		$	777	$	1,644	$	1,476
Operating and other costs		521			554		1,391		1,112
GE transaction costs		—			9,013		—		9,213

Subtotal		1,277			10,344		3,035		11,801
Non-cash and CT Legacy Portfolio compensation expenses
Management incentive awards plan - CTOPI⁽¹⁾		(3	)		828		168		2,605
Management incentive awards plan - CT Legacy Partners⁽²⁾		630			1,024		758		2,054
Restricted class A common stock earned		4,742			3,303		9,335		6,506
Director stock-based compensation		94			94		188		188

Subtotal		5,463			5,249		10,449		11,353

Total BXMT expenses		6,740			15,593		13,484		23,154
Expenses of consolidated subsidiaries		41			105		92		205

Total general and administrative expenses	$	6,781		$	15,698	$	13,576	$	23,359

(1)	Represents the portion of CTOPI promote revenue accrued under compensation awards. See Note 4 for further discussion.

(2)	Represents the accrual of amounts payable under the CT Legacy Partners management incentive awards during the period. See below for discussion of the CT Legacy Partners management incentive awards plan.

CT Legacy Partners Management Incentive Awards Plan

In conjunction with our March 2011 restructuring, we created an employee pool for up to 6.75% of the distributions paid to the common equity holders of CT Legacy Partners (subject to certain caps and priority distributions). Approximately 50% of the pool was 75% vested as of June 30, 2016, with the remainder contingent on continued employment with an affiliate of our Manager and our receipt of distributions from CT Legacy Partners. Of the remaining 50% of the pool, 27% is fully vested as a result of an acceleration event, and 23% vest only upon our receipt of distributions from CT Legacy Partners. We accrue a liability for the amounts due under these grants based on the value of CT Legacy Partners and the periodic vesting of the awards granted. Accrued payables for these awards were $1.3 million as of June 30, 2016 and December 31, 2015.

12. INCOME TAXES

We elected to be taxed as a REIT, effective January 1, 2003, under the Internal Revenue Code for U.S. federal income tax purposes. We generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments and excluding any net capital gain, in order for U.S. federal income tax not to apply to our earnings that we distribute. To the extent that we satisfy this distribution requirement, but distribute less than 100% of our net taxable income, we will be subject to U.S. federal income tax on our undistributed taxable income. In addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our stockholders in a calendar year is less than a minimum amount specified under U.S. federal tax laws.

Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Internal Revenue Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of our assets and the sources of our income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state, and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of June 30, 2016 and December 31, 2015, we were in compliance with all REIT requirements.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

During the three and six months ended June 30, 2016, we recorded an income tax benefit of $154,000 and an income tax provision of $87,000, respectively, primarily related to various state and local taxes. During the three and six months ended June 30, 2015, we recorded an income tax provision of $105,000 and $350,000, respectively. We did not have any deferred tax assets or liabilities as of June 30, 2016 or December 31, 2015.

As a result of our issuance of 25,875,000 shares of class A common stock in May 2013, the availability of our net operating losses, or NOLs, and net capital losses, or NCLs, 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, 2015, we had estimated NOLs of $159.0 million and NCLs of $602,000 available to be carried forward and utilized in current or future periods. If we are unable to utilize our NOLs, they will expire in 2029. If we are unable to utilize our NCLs, they will expire in 2017.

As of June 30, 2016, tax years 2012 through 2015 remain subject to examination by taxing authorities.

13. STOCK-BASED INCENTIVE PLANS

We do not have any employees as we are externally managed by our Manager. However, as of June 30, 2016, our Manager, certain individuals employed by an affiliate of our Manager, and certain members of our board of directors were compensated, in part, through the issuance of stock-based instruments.

We had stock-based incentive awards outstanding under seven benefit plans as of June 30, 2016: (i) our amended and restated 1997 non-employee director stock plan, or 1997 Plan; (ii) our 2007 long-term incentive plan, or 2007 Plan; (iii) our 2011 long-term incentive plan, or 2011 Plan; (iv) our 2013 stock incentive plan, or 2013 Plan; (v) our 2013 manager incentive plan, or 2013 Manager Plan; (vi) our 2016 stock incentive plan, or 2016 Plan; and (vii) our 2016 manager incentive plan, or 2016 Manager Plan. We refer to our 1997 Plan, our 2007 Plan, our 2011 Plan, our 2013 Plan, and our 2013 Manager Plan, collectively, as our Expired Plans and we refer to our 2016 Plan and 2016 Manager Plan, collectively, as our Current Plans.

Our Expired Plans have expired and no new awards may be issued under them. Under our Current Plans, a maximum of 2,400,000 shares of our class A common stock may be issued to our Manager, our directors and officers, and certain employees of affiliates of our Manager. As of June 30, 2016, there were 2,396,605 shares available under the Current 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, 2015		1,114,908		$	27.64
Granted		245,225			26.51
Vested		(348,767	)		27.10
Forfeited		(35,427	)		27.49

Balance as of June 30, 2016		975,939		$	27.55

These shares generally vest in quarterly installments over a three-year period, pursuant to the terms of the respective award agreements and the terms of the Current Plans. The 975,939 shares of restricted class A common stock outstanding as of June 30, 2016 will vest as follows: 293,014 shares will vest in 2016; 446,781 shares will vest in 2017; and 236,144 shares will vest in 2018. As of June 30, 2016, total unrecognized compensation cost relating to nonvested share-based compensation arrangements was $27.0 million. This cost is expected to be recognized over a weighted average period of 1.1 years from June 30, 2016.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

14. FAIR VALUES

Assets and Liabilities Measured at Fair Value

The following table summarizes our assets and liabilities measured at fair value on a recurring basis ($ in thousands):


	June 30, 2016								December 31, 2015
	Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3		Fair Value
Assets
Derivatives	$	—	$	14,023	$	—	$	14,023	$	—	$	8,657	$	—	$	8,657
Other assets⁽¹⁾	$	20,745	$	1,697	$	—	$	22,442	$	—	$	1,659	$	12,561	$	14,220
Liabilities
Derivatives	$	—	$	845	$	—	$	845	$	—	$	1,448	$	—	$	1,448

(1)	Other assets include loans, securities, equity investments, and other receivables measured at fair value.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The following table reconciles the beginning and ending balances of assets measured at fair value on a recurring basis using Level 3 inputs ($ in thousands):


	Six Months Ended June 30,
	2016			2015
January 1,	$	12,561		$	47,507
Proceeds from investment realizations		(2,406	)		(57,039	)
Transfers out of level 3		(20,745	)		—
Adjustments to fair value included in earnings
Gain on investments at fair value		10,590			22,228

June 30,	$	—		$	12,696

During the second quarter of 2016, $20.7 million of collateralized debt obligations, or CDOs, were transferred out of Level 3 and into Level 1 as a result of a binding agreement to sell the underlying collateral assets of the CDO to an independent third-party as of June 30, 2016. Refer to Note 2 for further discussion regarding fair value measurement.

Fair Value of Financial Instruments

As discussed in Note 2, GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the statement of financial position, for which it is practicable to estimate that value. The following table details the carrying amount, face amount, and fair value of the financial instruments described in Note 2 ($ in thousands):


	June 30, 2016						December 31, 2015
	Carrying		Face		Fair		Carrying		Face		Fair
	Amount		Amount		Value		Amount		Amount		Value
Financial assets
Cash and cash equivalents	$	181,796	$	181,796	$	181,796	$	96,450	$	96,450	$	96,450
Restricted cash		476		476		476		9,556		9,556		9,556
Loans receivable, net		9,090,934		9,122,567		9,147,799		9,077,007		9,108,361		9,121,732
Financial liabilities
Secured debt agreements		6,198,093		6,214,882		6,214,882		6,116,105		6,131,751		6,131,751
Loan participations sold		422,585		424,488		424,488		497,032		498,992		498,992
Convertible notes, net		165,373		172,500		183,131		164,026		172,500		171,344

Estimates of fair value for cash and cash equivalents, restricted cash and convertible notes are measured using observable, quoted market prices, or Level 1 inputs. All other fair value significant estimates are measured using unobservable inputs, or Level 3 inputs. See Note 2 for further discussion regarding fair value measurement of certain of our assets and liabilities.

15. TRANSACTIONS WITH RELATED PARTIES

We are managed by our Manager pursuant to a management agreement, the current term of which expires on December 19, 2016, and will be automatically renewed for a one-year term each anniversary thereafter unless earlier terminated.

As of June 30, 2016, our consolidated balance sheet included $15.8 million of accrued management and incentive fees payable to our Manager. During the three and six months ended June 30, 2016, we paid $13.6 million and $28.0 million, respectively, of management and incentive fees to our Manager, compared to $6.7 million and $12.9 million during the same periods of 2015. In addition, during the three and six months ended June 30, 2016, we reimbursed our Manager for $59,000 and $380,000, respectively, of expenses incurred on our behalf. During the six months ended June 30, 2015, we reimbursed our Manager for $139,000 of expenses incurred on our behalf. We did not reimburse our Manager for any expenses incurred on our behalf during the three months ended June 30, 2015. As of June 30, 2016, our consolidated balance sheet includes $31,000 of preferred distributions payable by CT Legacy Partners to an affiliate of our Manager, compared to $83,000 as of December 31, 2015. During the three and six months ended June 30, 2016, CT Legacy Partners made aggregate preferred distributions of $121,000 and $345,000, respectively, to such affiliate, compared to $389,000 and $841,000 during the same periods of 2015.

Blackstone Mortgage Trust, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

As of June 30, 2016, our Manager held 476,203 shares of unvested restricted class A common stock, which had an aggregate grant date fair value of $13.2 million. We did not issue any shares of restricted class A common stock to our Manager during the six months ended June 30, 2016. The shares of restricted class A common stock vest ratably in quarterly installments over three years from the date of issuance. During the three and six months ended June 30, 2016, we recorded non-cash expense related to shares granted to our Manager of $2.5 million and $4.6 million, respectively, compared to $1.9 million and $3.3 million during the same periods of 2015. Refer to Note 13 for further discussion of our restricted class A common stock.

On May 8, 2015, a joint venture of CT Legacy Partners, certain affiliates of our Manager, and other non-affiliated parties, which we refer to as the Three-Pack JV, sold a hotel portfolio it owned to an investment vehicle managed by an affiliate of our Manager. We consented to the sale of the hotel portfolio by the Three-Pack JV, which will result in the ultimate liquidation of the Three-Pack JV and distribution of net sale proceeds to CT Legacy Partners in respect of its investment therein. An aggregate of $40.1 million of net sales proceeds has been received to date by CT Legacy Partners, of which $2.4 million was received during the six months ended June 30, 2016. As a result of the sale transaction, employees of our Manager, including certain of our executive officers, received incentive compensation payments totaling $2.7 million under the CT Legacy Partners Management Incentive Awards Plan, of which $2.5 million was paid during 2015, and the remaining $162,000 was paid during the six months ended June 30, 2016. All of the income from the sale of the hotel portfolio and related compensation expense was recorded during 2015. See Note 11 for further discussion of the CT Legacy Partners Management Incentive Awards Plan.

During the three and six months ended June 30, 2016, we incurred $80,000 and $170,000, respectively, of expenses for various administrative and capital market data services to third-party service providers that are affiliates of our Manager, compared to $54,000 and $129,000 during the same periods of 2015.

16. COMMITMENTS AND CONTINGENCIES

Unfunded Commitments Under Loans Receivable

As of June 30, 2016, we had unfunded commitments of $907.7 million related to 63 loans receivable, which amounts will generally be funded to finance lease-related or capital expenditures by our borrowers. These future commitments will expire variously over the next three years.

Income Tax Audits of CTIMCO

The Internal Revenue Service and the State of New York are separately undergoing examinations of the income tax returns for the years ended December 31, 2012 and 2011 of our former subsidiary, CT Investment Management Co., LLC, or CTIMCO. The examinations are on-going, and no final adjustments have been made or agreed to as a result of these examinations. When we sold CTIMCO in December 2012, we provided certain indemnifications related to its operations, and any amounts determined to be owed by CTIMCO would ultimately be paid by us. As of June 30, 2016, there were no reserves recorded for the CTIMCO examinations.

Litigation

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2016, we were not involved in any material legal proceedings.

Board of Directors’ Compensation

As of June 30, 2016, of the eight members of our board of directors, our five independent directors are entitled to annual compensation of $125,000 each. The other three board members, including our chairman and our chief executive officer, serve as directors with no compensation. As of June 30, 2016, the annual compensation for our directors was paid 40% in cash and 60% in the form of deferred stock units. In addition, the member of our board of directors that serves as the chairperson of the audit committee of our board of directors receives additional annual cash compensation of $12,000. Compensation to the board of directors is payable in four equal quarterly installments.

17. SUBSEQUENT EVENTS

On July 25, 2016, we amended our multi-currency, revolving repurchase facility with JP Morgan to extend the maturity date to January 7, 2019 from January 7, 2018.

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

References herein to “Blackstone Mortgage Trust,” “Company,” “we,” “us,” or “our” refer to Blackstone Mortgage Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.

The following discussion should be read in conjunction with the unaudited consolidated financial statements and notes thereto appearing elsewhere in this quarterly report on Form 10-Q. In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed in Item 1A. Risk Factors in our annual report on Form 10-K for the year ended December 31, 2015 and elsewhere in this quarterly report on Form 10-Q.

Introduction

I. Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, Core Earnings, and book value per share. For the three months ended June 30, 2016 we recorded earnings per share of $0.67, declared a dividend of $0.62 per share, and reported $0.67 per share of Core Earnings. In addition, our book value per share as of June 30, 2016 was $26.54. As further described below, Core Earnings is a measure that is not prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. We use Core Earnings to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan activity and operations.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends per share ($ in thousands, except per share data):


	Three Months Ended
	June 30, 2016		March 31, 2016
Net income ⁽¹⁾	$	63,081	$	57,047
Weighted-average shares outstanding, basic and diluted		94,064,423		94,067,769

Net income per share, basic and diluted	$	0.67	$	0.61

Dividends per share	$	0.62	$	0.62

(1)	Represents net income attributable to Blackstone Mortgage Trust, Inc.

Core Earnings

Core Earnings is a non-GAAP measure, which we define as GAAP net income (loss), including realized gains and losses not otherwise included in GAAP net income (loss), and excluding (i) net income (loss) attributable to our CT Legacy Portfolio, (ii) non-cash equity compensation expense, (iii) depreciation and amortization, (iv) unrealized gains (losses), and (v) certain non-cash items. Core Earnings may also be adjusted from time to time to exclude one-time events pursuant to changes in GAAP and certain other non-cash charges as determined by our Manager, subject to approval by a majority of our independent directors.

We believe that Core Earnings provides meaningful information to consider in addition to our net income and cash flow from operating activities determined in accordance with GAAP. This adjusted measure helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations. Although, according to our management agreement, we calculate the incentive and base management fees due to our Manager using Core Earnings before incentive fees expense, we report Core Earnings after incentive fee expense, as we believe this is a more meaningful presentation of the economic performance of our class A common stock.

Core Earnings does not represent net income or cash generated from operating activities and should not be considered as an alternative to GAAP net income, or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. In addition, our methodology for calculating Core Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Core Earnings may not be comparable to the Core Earnings reported by other companies.

The following table provides a reconciliation of Core Earnings to GAAP net income ($ in thousands, except per share data):


	Three Months Ended
	June 30, 2016			March 31, 2016
Net income⁽¹⁾	$	63,081		$	57,047
CT Legacy Portfolio net (income) loss		(3,825	)		183
Non-cash compensation expense		4,836			4,687
GE purchase discount accretion adjustment⁽²⁾		(1,247	)		(1,166	)
Other items		278			418

Core Earnings	$	63,123		$	61,169

Weighted-average shares outstanding, basic and diluted		94,064,423			94,067,769

Core Earnings per share, basic and diluted	$	0.67		$	0.65

(1)	Represents net income attributable to Blackstone Mortgage Trust.

(2)

Adjustment in respect of the deferral in Core Earnings of the accretion of a total $9.1 million of purchase discount attributable to a certain pool of GE portfolio loans pending the repayment of those loans.

Book Value Per Share

The following table calculates our book value per share ($ in thousands, except per share data):


	June 30, 2016		March 31, 2016
Stockholders’ equity	$	2,496,417	$	2,495,417
Shares
Class A common stock		93,912,674		93,912,409
Deferred stock units		155,676		148,843

Total outstanding		94,068,350		94,061,252

Book value per share	$	26.54	$	26.53

II. Loan Portfolio

During the quarter ended June 30, 2016, we originated $859.2 million of loans. Loan fundings during the quarter totaled $847.8 million, including $32.0 million of non-consolidated senior interests. We generated interest income of $130.5 million and incurred interest expense of $49.1 million during the quarter, which resulted in $81.4 million of net interest income during the three months ended June 30, 2016.

Portfolio Overview

The following table details our loan origination activity ($ in thousands):


	Three Months Ended			Six Months Ended
	June 30, 2016			June 30, 2016
Loan originations⁽¹⁾	$	859,246		$	1,720,545
Loan fundings⁽²⁾	$	847,785		$	1,466,899
Loan repayments		(966,440	)		(1,341,814	)

Total net (repayments) fundings	$	(118,655	)	$	125,085

(1)	Includes new loan originations and additional commitments made under existing loans.

(2)

Loan fundings during the three months ended June 30, 2016 include $32.0 million of additional fundings under related non-consolidated senior interests, and loan fundings during the six months ended June 30, 2016 include $65.0 million of additional fundings under related non-consolidated.

The following table details overall statistics for our loan portfolio as of June 30, 2016 ($ in thousands):


				Total Loan Exposure⁽¹⁾
	Balance Sheet Portfolio			Total Loan Portfolio			Floating Rate Loans			Fixed Rate Loans
Number of loans		116			116			89			27
Principal balance	$	9,122,567		$	10,185,476		$	7,989,027		$	2,196,449
Net book value	$	9,090,934		$	10,148,007		$	7,949,225		$	2,198,782
Unfunded loan commitments⁽²⁾	$	907,709		$	1,067,326		$	1,067,117		$	209
Weighted-average cash coupon⁽³⁾		4.85	%		4.66	%		L + 4.02	%		5.11	%
Weighted-average all-in yield⁽³⁾		5.19	%		5.07	%		L + 4.43	%		5.50	%
Weighted-average maximum maturity (years)⁽⁴⁾		3.0			3.2			3.3			2.9
Loan to value (LTV)⁽⁵⁾		62.3	%		61.8	%		60.7	%		65.6	%

(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. Total loan exposure encompasses the entire loan we originated and financed, including $1.1 billion of such non-consolidated senior interests.

(2)

(3)

As of June 30, 2016, our floating rate loans were indexed to various benchmark rates, with 85% of floating rate loans indexed to USD LIBOR based on total loan exposure. In addition, $146.0 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.80%, as of June 30, 2016. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs, and accrual of both extension and exit fees. Coupon and all-in yield for the total portfolio assume applicable floating benchmark rate for weighted-average calculation.

(4)

Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. As of June 30, 2016, 67% of our loans were subject to yield maintenance or other prepayment restrictions and 33% were open to repayment by the borrower without penalty, based on total loan exposure.

(5)	Based on LTV as of the dates loans were originated or acquired by us.

The charts below detail the geographic distribution and types of properties securing these loans, as of June 30, 2016 ($ in millions):

LOGO

Refer to section VI of this Item 2 for details of our loan portfolio, on a loan-by-loan basis.

Asset Management

We actively manage the investments in our loan portfolio and exercise the rights afforded to us as a lender, including collateral level budget approvals, lease approvals, loan covenant enforcement, escrow/reserve management/collection, collateral release approvals and other rights that we may negotiate.

As discussed in Note 2 to our consolidated financial statements, our Manager performs a quarterly review of our loan portfolio, assesses the performance of each loan, and assigns it a risk rating between “1” and “5,” from less risk to greater risk. The following table allocates the principal balance and total loan exposure balances based on our internal risk ratings ($ in thousands):


	June 30, 2016
Risk Rating	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾
1		15	$	1,366,279	$	1,364,986
2		63		4,356,669		4,409,578
3		38		3,367,986		4,410,912
4		—		—		—
5		—		—		—

		116	$	9,090,934	$	10,185,476

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 to our consolidated financial statements for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.1 billion of such non-consolidated senior interests as of June 30, 2016.

The weighted-average risk rating of our total loan exposure was 2.3 and 2.2 as of June 30, 2016 and December 31, 2015, respectively.

Portfolio Financing

Our portfolio financing arrangements include revolving repurchase facilities, the GE portfolio acquisition facility, asset-specific financings, a revolving credit agreement, loan participations sold, and non-consolidated senior interests.

The following table details our portfolio financing ($ in thousands):


	Portfolio Financing
	Outstanding Principal Balance
	June 30, 2016		December 31, 2015
Revolving repurchase facilities	$	3,142,404	$	2,495,805
GE portfolio acquisition facility		2,581,776		3,161,291
Asset-specific financings		490,702		474,655
Revolving credit agreement		—		—
Loan participations sold		424,488		498,992
Non-consolidated senior interests		1,062,909		1,039,765

Total portfolio financing	$	7,702,279	$	7,670,508

(1)

Revolving Repurchase Facilities

During the quarter ended June 30, 2016, we increased the maximum facility size of two of our revolving repurchase facilities, providing an additional $1.3 billion of credit capacity. The following table details our revolving repurchase facilities ($ in thousands):


	June 30, 2016
	Maximum		Collateral		Repurchase Borrowings
Lender	Facility Size⁽¹⁾		Assets⁽²⁾		Potential⁽³⁾		Outstanding		Available⁽³⁾
Wells Fargo	$	2,000,000	$	1,421,595	$	1,099,823	$	826,255	$	273,568
MetLife		1,000,000		946,957		739,102		739,102		—
Bank of America		750,000		649,974		512,679		498,334		14,345
JP Morgan⁽⁴⁾		500,000		519,014		404,031		393,738		10,293
Citibank		500,000		533,589		412,130		369,145		42,985
Morgan Stanley⁽⁵⁾		335,725		267,152		210,432		210,432		—
Société Générale⁽⁶⁾		445,000		166,513		133,211		105,398		27,813

	$	5,530,725	$	4,504,794	$	3,511,408	$	3,142,404	$	369,004

(1)	Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.

(2)	Represents the principal balance of the collateral assets.

(3)	Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each revolving credit facility.

(4)	The JP Morgan maximum facility size was composed of a general $500.0 million facility size, under which U.S. Dollars and British Pound Sterling borrowings are contemplated.

(5)	The Morgan Stanley maximum facility size represents a £250.0 million facility size that was translated to $335.7 million as of June 30, 2016.

(6)	The Société Générale maximum facility size represents a €400.0 million facility size that was translated to $445.0 million as of June 30, 2016.

GE Portfolio Acquisition Facility

As of June 30, 2016, the sequential pay advance borrowings under the GE portfolio acquisition facility had been fully repaid.

Asset-Specific Financings

During the six months ended June 30, 2016, we entered into three asset-specific financings providing an additional $360.1 million of credit capacity. The following table details statistics for our asset-specific financings ($ in thousands):


	June 30, 2016
		Principal		Book		Wtd. Avg.					Wtd. Avg.
Lender	Count	Balance		Value		Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Term
JP Morgan⁽³⁾
Collateral assets	1	$	280,415	$	278,709		L+3.87	%	$	n/a	Jan., 2020
Financing provided	1		233,679		233,456		L+1.89	%		58,420	Jan., 2020
Citibank⁽³⁾
Collateral assets	2		201,270		201,101		L+4.45	%		n/a	Nov., 2020
Financing provided	2		156,461		156,446		L+2.45	%		39,115	Nov., 2020
Bank of the Ozarks
Collateral assets	2		73,751		70,823		L+6.00	%		n/a	Nov., 2019
Financing provided	2		55,500		54,003		L+3.84	%		—	Nov., 2019
Wells Fargo
Collateral assets	1		64,375		63,899		L+6.32	%		n/a	Dec., 2019
Financing provided	1		45,062		44,729		L+3.20	%		9,012	Dec., 2019
Total
Collateral assets	6	$	619,811	$	614,532		L+4.57	%	$	n/a

Financing provided	6	$	490,702	$	488,634		L+2.41	%	$	106,547

(1)

(2)	Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.

(3)	Borrowings under these asset specific financings are cross collateralized with the related revolving repurchase facility with the same lender.

Refer to Note 6 to our consolidated financial statements for additional terms and details of our secured debt agreements, including certain financial covenants.

Revolving Credit Agreement

Loan Participations Sold

The following table details statistics for our loan participations sold ($ in thousands):

June 30, 2016

Principal

Book

Wtd. Avg.

Loan Participations Sold

Count

Balance

Value

Yield/Cost⁽¹⁾

Guarantee⁽²⁾

Term

Total loan

511,586

507,396

L+4.51

n/a

Sep., 2019

Senior participation⁽³⁾⁽⁴⁾

424,488

422,585

L+2.51

32,330

Sep., 2019

(1)

(2)	Other than one instance where we entered into a related guarantee agreement for £24.0 million ($32.2 million as of June 30, 2016), our loan participations sold are non-recourse to us.

(3)	During the three and six months ended June 30, 2016, we recorded $3.7 million and $7.4 million, respectively, of interest expense related to our loan participations sold, of which $3.6 million and $7.1 million was paid in cash.

(4)	The difference between principal balance and book value of loan participations sold is due to deferred financing costs of $1.9 million as of June 30, 2016.

Refer to Note 7 to our consolidated financial statements for additional details related to our loan participations sold.

Non-Consolidated Senior Interests

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. These non-consolidated senior interests provide structural leverage for our net investments which are reflected in the form of mezzanine loans or other subordinate interests on our balance sheet and our results of operations. The following table details the subordinate interests retained on our balance sheet and the related non-consolidated senior interests as of June 30, 2016 ($ in thousands):

June 30, 2016

Principal

Book

Wtd. Avg.

Non-Consolidated Senior Interests

Count

Balance

Value

Yield/Cost⁽¹⁾

Guarantee

Term

Total loan

1,305,655

n/a

5.66

n/a

Apr., 2021

Senior participation

1,062,909

n/a

4.04

n/a

Apr., 2021

(1)

Our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each arrangement in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, all-in yield/cost includes the amortization of deferred fees / financing costs.

Floating Rate Portfolio

Generally, our business model is such that rising interest rates will increase our net income, while declining interest rates will decrease net income. As of June 30, 2016, 78% of our loans by principal balance earned a floating rate of interest and were financed with liabilities that pay interest at floating rates, which resulted in an amount of net equity that is positively correlated to rising interest rates, subject to the impact of interest rate floors on certain of our floating rate loans. As of June 30, 2016, the remaining 22% of our loans by principal balance earned a fixed rate of interest, but are financed with liabilities that pay interest at floating rates, which resulted in a negative correlation to rising interest rates to the extent of our financing. In certain instances where we have financed fixed rate assets with floating rate liabilities, we have purchased interest rate caps to limit our exposure to increases in interest rates on such liabilities.

Our liabilities are generally currency and index-matched to each collateral asset, resulting in a net exposure to movements in benchmark rates that varies by currency silo based on the relative proportion of floating rate assets and liabilities. The following table details our loan portfolio’s net exposure to interest rates by currency as of June 30, 2016 ($/£/€/C$ in thousands):


	USD			GBP			EUR			CAD
Floating rate loans⁽¹⁾	$	6,819,641		£	661,386		€	114,699		C$	198,690
Floating rate debt^(1)(2)(3)		(5,907,079	)		(544,401	)		(218,375	)		(520,379	)

Net floating rate exposure⁽⁴⁾	$	912,562		£	116,985		€	(103,676	)	C$	(321,689	)

(1)

Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate.

(2)

Includes borrowings under secured debt agreements, loan participations sold, and non-consolidated senior interests.

(3)

Liabilities balance includes a C$17.3 million ($13.4 million as of June 30, 2016) interest rate swap used to hedge a portion of our fixed rate debt.

(4)

In addition, we have interest rate caps of $1.1 billion, £15.1 million, €152.7 million, and C$506.6 million to limit our exposure to increases in interest rates.

Convertible Notes

In November 2013, we issued $172.5 million of 5.25% convertible senior notes due on December 1, 2018, or the Convertible Notes. The Convertible Notes issuance costs, including underwriter discounts, are amortized through interest expense over the life of the Convertible Notes using the effective interest method. Including this amortization, our all-in cost of the Convertible Notes is 5.87%.

Refer to Notes 2 and 8 to our consolidated financial statements for additional discussion of our Convertible Notes.

Debt-to-Equity Ratio and Total Leverage

The following table presents our debt-to-equity ratio and total leverage:


	June 30,			December 31,
	2016			2015
Debt-to-equity ratio⁽¹⁾		2.5	x		2.5	x
Total leverage⁽²⁾		3.1	x		3.1	x

(1)

Represents (i) total debt outstanding, less cash to (ii) stockholders’ equity. Excludes structural leverage provided by loan participations sold and non-consolidated senior interests.

(2)

Represents (i) total debt outstanding, loan participations sold, and non-consolidated senior interests, less cash to (ii) stockholders’ equity.

CT Legacy Portfolio

As of June 30, 2016, our CT Legacy Portfolio consists of (i) our interests in CT Legacy Partners, LLC and (ii) our carried interest in CT Opportunity Partners I, LP, or CTOPI, a private investment fund that was previously under our management and is now managed by an affiliate of our Manager.

During the six months ended June 30, 2016 we recognized (i) $10.6 million of gain on investments at fair value, (ii) $133,000 of income from equity investments in unconsolidated subsidiaries, (iii) $1.0 million of general and administrative expenses, and (iv) $6.5 million of net income attributable to non-controlling interest related to our CT Legacy Portfolio. In addition, we received $11.6 million of distributions related to assets in the CT Legacy Portfolio.

III. Our Results of Operations

Operating Results

The following table sets forth information regarding our consolidated results of operations and certain key operating metrics ($ in thousands, except per share data):


	Three Months Ended						2016 vs			Six Months Ended						2016 vs
	June 30,						2015			June 30,						2015
	2016			2015			$			2016			2015			$
Income from loans and other investments
Interest and related income	$	130,471		$	80,481		$	49,990		$	253,496		$	143,889		$	109,607
Less: Interest and related expenses		49,065			30,634			18,431			94,446			54,796			39,650

Income from loans and other investments, net		81,406			49,847			31,559			159,050			89,093			69,957
Other expenses
Management and incentive fees		15,847			8,051			7,796			29,460			14,721			14,739
General and administrative expenses		6,781			15,698			(8,917	)		13,576			23,359			(9,783	)

Total other expenses		22,628			23,749			(1,121	)		43,036			38,080			4,956
Gain on investments at fair value		10,524			4,714			5,810			10,589			22,190			(11,601	)
(Loss) income from equity investments in unconsolidated subsidiaries		(6	)		1,710			(1,716	)		133			5,659			(5,526	)

Income before income taxes		69,296			32,522			36,774			126,736			78,862			47,874
Income tax (benefit) provision		(154	)		105			(259	)		87			350			(263	)

Net income		69,450			32,417			37,033			126,649			78,512			48,137

Net income attributable to non-controlling interests		(6,369	)		(3,133	)		(3,236	)		(6,521	)		(13,833	)		7,312

Net income attributable to Blackstone Mortgage Trust, Inc.	$	63,081		$	29,284		$	33,797		$	120,128		$	64,679		$	55,449

Net income per share - basic and diluted	$	0.67		$	0.36		$	0.31		$	1.28		$	0.93		$	0.35
Dividends declared per share	$	0.62		$	0.52		$	0.10		$	1.24		$	1.04		$	0.20

Income from loans and other investments, net

Income from loans and other investments, net increased $31.6 million and $70.0 million during the three months and six months ended June 30, 2016, respectively, as compared to the corresponding periods in 2015. The increase was primarily due to the accretive effects of the GE portfolio acquisition, which closed during the second quarter of 2015. This was partially offset by the additional interest expense incurred on the GE portfolio acquisition facility.

Other expenses

Other expenses are composed of management and incentive fees payable to our Manager and general and administrative expenses. Other expenses decreased by $1.1 million during the three months ended June 30, 2016 compared to the corresponding period in 2015 due to (i) a decrease of $9.0 million of transaction costs related the GE loan portfolio acquisition, (ii) a decrease of $1.2 million of compensation expenses associated with our CT Legacy Portfolio incentive plans, and (iii) $118,000 less of general operating expenses.

These were offset by (i) an increase of $6.4 million of incentive fees payable to our Manager, primarily as a result of incremental Core Earnings (before any incentive fees) exceeding the performance hurdle, (ii) an increase of $1.4 million of management fees payable to our Manager, primarily as a result of additional net proceeds received from the sale of our class A common stock in 2015, and (iii) $1.4 million of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans.

Other expenses increased by $5.0 million during the six months ended June 30, 2016 compared to the six months ended June 30, 2015 due to (i) an increase of $9.4 million of incentive fees payable to our Manager, primarily as a result of Core Earnings (before any incentive fees) exceeding the performance hurdle, (ii) an increase of $5.4 million of management fees payable to our Manager, primarily as a result of additional net proceeds received from the sale of our class A common stock, (iii) an increase $2.8 million of additional non-cash restricted stock amortization related to shares awarded under our long-term incentive plans, and (iv) $334,000 of additional general operating expenses. These were offset by (i) a decrease of $9.2 million of transaction costs related the GE loan portfolio acquisition, and (ii) a decrease of $3.7 million of compensation expenses associated with our CT Legacy Portfolio incentive plans.

Gain on investments at fair value

During three months ended June 30, 2016, we recognized $10.5 million of net gains on investments held by CT Legacy Partners compared to $4.7 million during the three months ended June 30, 2015.

During the six months ended June 30, 2016, we recognized $10.6 million of net gains on investments held by CT Legacy Partners compared to $22.2 million during the six months ended June 30, 2015.

Income from equity investments in unconsolidated subsidiaries

During the three months ended June 30, 2016, we recognized a $6,000 reduction in promote income from CTOPI compared to $1.7 million of income during the three months ended June 30, 2015.

During the six months ended June 30, 2016, we recognized $133,000 of promote income from CTOPI compared to $5.7 million six months ended June 30, 2015.

Net income attributable to non-controlling interests

During the three months ended June 30, 2016, we recognized $6.4 million of net income attributable to non-controlling interests compared with $3.1 million during the three months ended June 30, 2015. The non-controlling interests represent the portion of CT Legacy Partners net income that is not owned by us. The increase in income attributable to non-controlling interests is primarily a result of the increase of $5.8 million of gain on investments at fair value recognized by CT Legacy Partners during the three months ended June 30, 2016 compared to the three months ended June 30, 2015.

During the six months ended June 30, 2016, we recognized $6.5 million of net income attributable to non-controlling interests compared with $13.8 million during the six months ended June 30, 2015. The decrease in income attributable to non-controlling interests is primarily a result of the decrease of $11.6 million of gain on investments at fair value recognized by CT Legacy Partners during the six months ended June 30, 2016 compared to the six months ended June 30, 2015.

Dividends per share

During the three months ended June 30, 2016, we declared a dividend of $0.62 per share, or $58.2 million, which was paid on July 15, 2016 to common stockholders of record as of June 30, 2016. During the three months ended June 30, 2015, we declared a dividend of $0.52 per share, or $48.5 million.

During the six months ended June 30, 2016, we declared aggregate dividends of $1.24 per share, or $116.5 million. During the six months ended June 30, 2015, we declared aggregate dividends of $1.04 per share, or $78.9 million.

IV. Liquidity and Capital Resources

Capitalization

We have capitalized our business to date through, among other things, the issuance and sale of shares of our class A common stock, borrowings under secured debt agreements, and the issuance and sale of Convertible Notes. As of June 30, 2016, we had 93,912,674 shares of our class A common stock outstanding representing $2.5 billion of stockholders’ equity, $6.2 billion of outstanding borrowings under secured debt agreements, and $172.5 million of Convertible Notes outstanding.

As of June 30, 2016, our secured debt agreements consisted of revolving repurchase facilities with an outstanding balance of $3.1 billion, the GE portfolio acquisition facility with an outstanding balance of $2.6 billion, and $490.7 million of asset-specific financings. We also finance our business through the sale of loan participations and non-consolidated senior interests. As of June 30, 2016 we had $424.5 million of loan participations sold and $1.1 billion of non-consolidated senior interests outstanding.

See Notes 6, 7, and 8 to our consolidated financial statements for additional details regarding our secured debt agreements, loan participations sold, and Convertible Notes.

Sources of Liquidity

Our primary sources of liquidity include cash and cash equivalents and available borrowings under our repurchase facilities, which are set forth in the following table ($ in thousands):


	June 30, 2016		December 31, 2015
Cash and cash equivalents	$	181,796	$	96,450
Available borrowings under secured debt agreements		430,126		504,778

	$	611,922	$	601,228

In addition to our current sources of liquidity, we have access to liquidity through public offerings of debt and equity securities. To facilitate such offerings, in July 2013, we filed a shelf registration statement with the Securities and Exchange Commission, or the SEC, that is effective for a term of three years and will expire in July 2016. The amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed and there is no specific dollar limit on the amount of securities we may issue. The securities covered by this registration statement include: (i) class A common stock, (ii) preferred stock, (iii) debt securities, (iv) depositary shares representing preferred stock, (v) warrants, (vi) subscription rights, (vii) purchase contracts, and (viii) units consisting of one or more of such securities or any combination of these securities. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering. We expect to file a new shelf registration statement, and updated prospectus supplements relating to our dividend reinvestment and direct stock purchase plan and our at-the-market stock offering program, in the third quarter of 2016 as our current shelf registration statement expires in July 2016.

We may also access liquidity through a dividend reinvestment plan 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, and our at-the-market stock offering program, pursuant to which we may sell, from time to time, up to an aggregate of $200.0 million of our class A common stock. Refer to Note 10 to our consolidated financial statements for additional details.

Our existing loan portfolio also provides us with liquidity as loans are repaid or sold, in whole or in part, and the proceeds from such repayments become available for us to reinvest.

Liquidity Needs

In addition to our ongoing loan origination activity, our primary liquidity needs include interest and principal payments under our $6.2 billion of outstanding borrowings under secured debt agreements, our Convertible Notes, our unfunded loan commitments, dividend distributions to our stockholders, and operating expenses.

Contractual Obligations and Commitments

Our contractual obligations and commitments as of June 30, 2016 were as follows ($ in thousands):


			Less than		1 to 3		3 to 5		More than
	Total		1 year		years		years		5 years
Unfunded loan commitments⁽¹⁾	$	907,709	$	263,675	$	644,034	$	—	$	—
Secured debt agreements⁽²⁾⁽³⁾		7,095,548		2,846,322		3,877,148		372,078		—
Convertible notes, net		195,468		9,937		185,531		—		—
Other liabilities⁽⁴⁾		102,626		102,626		—		—		—

Total⁽⁵⁾	$	8,301,351	$	3,222,560	$	4,706,713	$	372,078	$	—

(1)	The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2)

The allocation of our revolving repurchase facilities is based on the current maturity date of each individual borrowing under the facilities. Includes the related future interest payment obligations, which are estimated by assuming the amounts outstanding under our revolving repurchase facilities and the interest rates in effect as of June 30, 2016 will remain constant into the future; this is only an estimate, as actual amounts borrowed and rates will vary over time.

(3)	Assumes repayment date based on initial maturity of each instrument. Future interest payment obligations are determined using the relevant benchmark rates in effect as of June 30, 2016, as applicable.

(4)	Other liabilities consist of secured debt repayments pending servicer remittance as of the balance sheet date.

(5)	Total does not include $424.5 million of loan participations sold and $1.1 billion of non-consolidated senior interests as the satisfaction of these liabilities will not require cash outlays from us.

We are also required to settle our foreign currency forward contracts and interest rate swaps with our derivative counterparties upon maturity which, depending on foreign exchange and interest rate movements, may result in cash received from or due to the respective counterparty. The table above does not include these amounts as they are not fixed and determinable. Refer to Note 9 to our consolidated financial statement for details regarding our derivative contracts.

We are required to pay our Manager a base management fee, an incentive fee, and reimbursements for certain expenses pursuant to our Management Agreement. The table above does not include the amounts payable to our Manager under our Management Agreement as they are not fixed and determinable. Refer to Note 11 to our consolidated financial statements for additional terms and details of the fees payable under our Management Agreement.

As a REIT, we generally must distribute substantially all of our net taxable income to shareholders in the form of dividends to comply with the REIT provisions of the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code. Our taxable income does not necessarily equal our net income as calculated in accordance with GAAP, or our Core Earnings as described above.

Cash Flows

The following table provides a breakdown of the net change in our cash and cash equivalents ($ in thousands):


	Six Months Ended June 30,
	2016			2015
Cash flows from operating activities	$	123,295		$	6,351
Cash flows from investing activities		(47,408	)		(5,723,267	)
Cash flows from financing activities		8,106			5,768,248

Net increase in cash and cash equivalents	$	83,993		$	51,332

We experienced a net increase in cash of $84.0 million for the six months ended June 30, 2016, compared to a net increase of $51.3 million for the six months ended June 30, 2015. During the six months ended June 30, 2016, we borrowed a net $180.0 million under our secured debt agreements and received $1.3 billion of proceeds from loan principal collections. We used the proceeds from our debt and equity financing activities to purchase and originate $1.4 billion of new loans during the six months ended June 30, 2016.

Refer to Notes 6 and 7 to our consolidated financial statements for additional discussion of our secured debt obligations and participations sold. Refer to Note 3 to our consolidated financial statements for further discussion of our loan activity.

V. Other Items

Income Taxes

Our qualification as a REIT also depends on our ability to meet various other requirements imposed by the Internal Revenue Code, which relate to organizational structure, diversity of stock ownership, and certain restrictions with regard to the nature of our assets and the sources of our income. Even if we qualify as a REIT, we may be subject to certain U.S. federal income and excise taxes and state and local taxes on our income and assets. If we fail to maintain our qualification as a REIT for any taxable year, we may be subject to material penalties as well as federal, state and local income tax on our taxable income at regular corporate rates and we would not be able to qualify as a REIT for the subsequent four full taxable years. As of June 30, 2016 and December 31, 2015, we were in compliance with all REIT requirements.

Refer to Note 12 to our consolidated financial statements for additional discussion of our income taxes.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our Manager to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. Actual results could differ from these estimates. There have been no material changes to our critical accounting policies described in our annual report on Form 10-K filed with the SEC on February 16, 2016.

Refer to Note 2 to our consolidated financial statements for the description of our significant accounting policies.

VI. Loan Portfolio Details

The following table provides details of our loan portfolio, on a loan-by-loan basis, as of June 30, 2016 ($ in millions):


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT / Unit / Key	LTV⁽²⁾			Risk Rating
1	Senior loan⁽³⁾	8/6/2015		$ 495.0		$ 495.0		$ 88.9		4.48	%		5.91	%	10/29/2022	Diversified - EUR	Other	$ n/a		72	%	3
2	Senior loan	4/18/2016		456.6		456.6		452.4		L + 4.20	%		L + 4.48	%	12/31/2019	Diversified - UK	Hotel	123,636 / key		59	%	3
3	Senior loan⁽³⁾	5/15/2015		590.0		450.2		75.8		L + 4.25	%		L + 4.81	%	5/15/2020	Miami	Retail	565 / sqft		36	%	3
4	Senior loan	6/11/2015		336.1		336.1		337.3		4.90	%⁽⁶⁾		4.94	%⁽⁶⁾	4/30/2019	Diversified - US	MHC	25,824 / unit		78	%	1
5	Senior loan⁽³⁾	6/30/2015		330.0		302.7		59.6		L + 4.75	%		L + 5.15	%	7/9/2020	San Francisco	Condo	902 / sqft		66	%	3
6	Senior loan	6/23/2015		302.2		302.2		303.1		5.30	%⁽⁶⁾		5.46	%⁽⁶⁾	8/31/2016	Diversified - US	MHC	15,804 / unit		60	%	1
7	Senior loan	5/1/2015		320.3		294.5		292.6		L + 3.45	%		L + 3.83	%	5/1/2020	New York	Office	374 / sqft		68	%	3
8	Senior loan	1/7/2015		315.0		280.4		278.7		L + 3.50	%		L + 3.87	%	1/9/2020	New York	Office	240 / sqft		53	%	2
9	Senior loan	6/4/2015		266.8		266.8		269.6		5.53	%⁽⁶⁾		5.48	%⁽⁶⁾	2/17/2019	Diversified - CAN	Hotel	34,957 / key		54	%	2
10	Senior loan	4/27/2016		207.6		207.6		205.7		L + 4.35	%		L + 4.88	%	5/9/2021	Chicago	Office	219 / sqft		72	%	3
11	Senior loan	6/23/2015		206.7		206.7		206.5		5.38	%		5.44	%	1/18/2017	Diversified - GER	Retail	62 / sqft		53	%	2
12	Senior loan	6/23/2015		223.5		205.3		204.4		L + 3.65	%		L + 3.79	%	10/1/2020	Washington DC	Office	253 / sqft		72	%	2
13	Senior loan	6/11/2015		203.5		203.5		204.1		4.79	%⁽⁶⁾		4.95	%⁽⁶⁾	8/31/2016	Diversified - US	MHC	18,947 / unit		65	%	1
14	Senior loan	7/31/2014		215.0		178.5		178.4		L + 3.50	%		L + 3.57	%	8/9/2019	Chicago	Office	238 / sqft		65	%	2
15	Senior loan	4/15/2016		200.0		173.5		171.6		L + 4.25	%		L + 4.86	%	5/9/2021	New York	Office	160 / sqft		47	%	3
16	Senior loan	12/9/2014		210.7		172.3		171.8		L + 3.80	%		L + 4.31	%	12/9/2019	Diversified - US	Office	81 / sqft		65	%	2
17	Senior loan	2/25/2014		166.0		166.0		165.4		L + 4.60	%		L + 5.13	%	3/9/2019	Diversified - US	Hotel	87,231 / key		49	%	2
18	Senior loan	6/3/2016		160.0		160.0		160.0		L + 4.42	%		L + 4.42	%	6/9/2021	Los Angeles	Office	88 / sqft		45	%	3
19	Senior loan	3/8/2016		181.2		142.6		141.0		L + 3.55	%		L + 3.90	%	3/9/2021	Orange County	Office	179 / sqft		60	%	3
20	Senior loan	1/30/2014		133.4		133.4		133.1		L + 4.30	%		L + 4.81	%	12/1/2017	New York	Hotel	212,341 / key		38	%	2
21	Senior loan	10/30/2013		130.0		129.1		129.0		L + 4.38	%		L + 4.62	%	11/9/2018	San Francisco	Hotel	198,857 / key		71	%	2
22	Senior loan	9/22/2015		122.0		122.0		121.6		L + 3.40	%		L + 4.28	%	11/9/2019	New York	Multi	243,513 / unit		74	%	3
23	Senior loan	6/23/2015		117.3		117.3		119.1		L + 3.30	%		L + 3.27	%	11/1/2016	Diversified - US	Other	n/a		57	%	3
24	Senior loan	8/28/2014		125.0		108.7		108.6		L + 4.35	%		L + 4.66	%	12/9/2018	New York	Office	113 / sqft		78	%	3
25	Senior loan	2/18/2016		107.4		107.4		106.3		L + 3.75	%		L + 4.41	%	4/20/2019	London - UK	Office	879 / sqft		44	%	3
26	Senior loan	9/30/2013		113.5		105.7		105.7		L + 3.94	%		L + 4.82	%	9/30/2020	New York	Multi	133,307 / unit		67	%	2
27	Senior loan	2/20/2014		100.0		100.0		99.6		L + 4.40	%		L + 4.94	%	3/9/2019	Long Island	Office	147 / sqft		68	%	2
28	Senior loan	3/12/2015		101.2		100.0		99.5		L + 3.25	%		L + 3.61	%	3/11/2020	Orange County	Office	266 / sqft		66	%	1
29	Senior loan	6/24/2015		100.0		100.0		99.5		L + 3.50	%		L + 3.86	%	12/1/2019	Virginia	Office	186 / sqft		43	%	2
30	Senior loan	6/23/2015		100.0		100.0		99.9		L + 3.55	%		L + 3.66	%	7/31/2019	New York	Hotel	341,297 / key		59	%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT / Unit / Key	LTV⁽²⁾			Risk Rating
31	Senior loan	3/4/2014		135.6		97.9		96.7		L + 4.00	%		L + 5.27	%	3/4/2018	London - UK	Office	586 / sqft		42	%	3
32	Senior loan	1/22/2016		128.5		92.5		91.4		L + 4.25	%		L + 4.76	%	2/9/2021	Los Angeles	Retail	239 / sqft		65	%	3
33	Senior loan	6/24/2015		107.3		90.0		89.3		L + 4.25	%		L + 4.67	%	7/9/2020	Honolulu	Hotel	150,996 / key		67	%	2
34	Senior loan	3/10/2016		104.0		90.0		89.1		L + 4.10	%		L + 4.52	%	4/9/2021	Chicago	Multi	588,235 / unit		65	%	3
35	Senior loan	6/23/2015		97.0		88.0		87.7		L + 3.40	%		L + 3.54	%	7/31/2019	Virginia	Office	142 / sqft		75	%	3
36	Senior loan	6/30/2015		87.6		87.6		87.5		5.71	%⁽⁶⁾		5.79	%⁽⁶⁾	11/30/2017	Diversified - US	MHC	20,988 / unit		56	%	1
37	Senior loan	5/16/2014		86.8		86.8		86.6		L + 3.85	%		L + 4.11	%	6/9/2019	Miami	Office	188 / sqft		74	%	3
38	Senior loan	2/18/2015		89.9		83.0		82.7		L + 3.75	%		L + 4.30	%	3/9/2020	Diversified - CA	Office	171 / sqft		71	%	2
39	Senior loan	10/28/2014		85.0		82.0		81.6		L + 3.75	%		L + 4.12	%	11/9/2019	New York	Retail	1,560 / sqft		78	%	2
40	Senior loan	6/23/2015		81.7		81.7		82.0		L + 3.65	%		L + 3.64	%	11/30/2018	Diversified - US	Hotel	69,086 / key		83	%	2
41	Senior loan	5/22/2014		93.7		80.6		80.3		L + 4.00	%		L + 4.89	%	6/15/2019	Orange County	Office	148 / sqft		67	%	2
42	Senior loan	5/20/2014		82.0		80.0		80.0		L + 4.00	%		L + 4.54	%	6/9/2019	Washington DC	Office	374 / sqft		79	%	2
43	Senior loan	12/18/2015		79.7		79.7		79.4		L + 4.15	%		L + 4.47	%	1/9/2021	New York	Hotel	275,815 / key		67	%	3
44	Senior loan	7/11/2014		82.2		79.2		78.9		L + 3.65	%		L + 4.03	%	8/9/2019	Chicago	Office	155 / sqft		64	%	2
45	Senior loan	6/4/2015		80.4		77.0		77.8		5.04	%⁽⁶⁾		4.99	%⁽⁶⁾	3/28/2019	Diversified - CAN	Retail	40 / sqft		74	%	3
46	Senior loan	2/12/2016		100.0		75.8		75.2		L + 4.15	%		L + 4.68	%	3/9/2021	Long Island	Office	113 / sqft		75	%	3
47	Senior loan	6/11/2015		74.3		70.6		70.5		L + 3.52	%		L + 3.57	%	11/30/2018	Dallas	Office	52 / sqft		50	%	2
48	Senior loan	9/8/2014		68.6		68.6		67.9		L + 4.00	%		L + 4.4	4%	11/20/2019	Madrid - ES	Retail	126 / sqft		70	%	2
49	Senior loan	6/23/2015		67.3		67.2		67.3		4.88	%⁽⁶⁾		4.93	%⁽⁶⁾	8/31/2020	Diversified - FL	MHC	18,959 / unit		69	%	2
50	Senior loan	6/5/2014		65.8		65.8		65.6		L + 4.50	%		L + 4.90	%	6/5/2019	London - UK	Retail	2,789 / sqft		80	%	2
51	Senior loan	5/1/2015		83.5		64.9		64.4		L + 3.95	%		L + 4.41	%	5/9/2020	Maryland	Hotel	166,339 / key		67	%	2
52	Senior loan	11/17/2014		71.7		64.4		63.9		L + 5.50	%		L + 6.32	%	12/9/2019	Diversified - CAN	Office	54 / sqft		53	%	2
53	Senior loan	7/23/2014		80.0		62.2		61.6		L + 5.00	%		L + 5.87	%	8/9/2019	Atlanta	Office	124 / sqft		43	%	2
54	Senior loan	6/29/2016		75.4		62.0		61.2		L + 3.65	%		L + 4.08	%	7/9/2021	Fort Lauderdale	Office	240 / sqft		71	%	3
55	Senior loan	3/11/2014		65.0		61.9		61.7		L + 4.50	%		L + 5.00	%	4/9/2019	New York	Multi	695,559 / unit		65	%	3
56	Senior loan	1/13/2014		60.0		60.0		58.5		L + 3.45	%		L + 4.89	%	6/9/2020	New York	Office	284 / sqft		53	%	2
57	Senior loan⁽³⁾	9/3/2015		88.0		57.8		16.1		L + 5.50	%		L + 6.26	%	9/2/2019	Seattle	Office	199 / sqft		65	%	2
58	Senior loan	6/4/2015		57.1		57.1		57.0		L + 3.25	%		L + 3.32	%	7/6/2017	Norwich - UK	Retail	168 / sqft		55	%	1
59	Senior loan	3/4/2015		55.0		55.0		55.0		L + 4.70	%		L + 4.76	%	5/6/2017	Bellevue	Office	160 / sqft		48	%	1
60	Senior loan	2/27/2015		73.7		53.3		52.9		L + 3.55	%		L + 4.06	%	2/26/2020	Chicago	Office	112 / sqft		64	%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾	Location	Property Type	Loan Per SQFT / Unit / Key	LTV⁽²⁾			Risk Rating
61	Senior loan	5/20/2015		53.5		52.5		52.7		L + 3.50	%		L + 3.54	%	12/31/2018	Chicago	Office	134 / sqft		67	%	3
62	Senior loan	10/6/2014		60.0		51.0		50.7		L + 4.15	%		L + 4.56	%	10/9/2019	Long Island	Hotel	82,927 / key		65	%	2
63	Senior loan	9/9/2014		56.0		50.4		50.2		L + 4.00	%		L + 4.31	%	9/9/2019	Ft. Lauderdale	Office	147 / sqft		71	%	2
64	Senior loan	4/1/2014		50.0		50.0		50.0		L + 4.20	%		L + 4.73	%	4/9/2019	Honolulu	Hotel	161,290 / key		69	%	2
65	Senior loan	7/12/2013		50.0		50.0		49.8		L + 3.85	%		L + 4.06	%	8/9/2018	Chicago	Office	104 / sqft		68	%	2
66	Senior loan	5/20/2015		58.0		48.0		47.9		5.21	%⁽⁶⁾		5.27	%⁽⁶⁾	6/30/2019	Charlotte	Office	95 / sqft		71	%	3
67	Senior loan	6/27/2013		47.0		47.0		47.0		L + 3.85	%		L + 3.99	%	7/9/2018	Atlanta	Multi	196,010 / unit		75	%	2
68	Senior loan	7/2/2013		50.0		46.3		46.3		L + 4.25	%		L + 4.64	%	7/10/2018	Denver	Hotel	125,474 / key		69	%	2
69	Senior loan	12/19/2014		44.0		44.0		43.9		L + 4.25	%		L + 4.44	%	1/9/2017	New York	Multi	511,628 / unit		50	%	2
70	Senior loan	3/26/2014		43.3		42.9		42.7		L + 4.30	%		L + 4.70	%	4/9/2019	East Bay	Office	124 / sqft		71	%	2
71	Senior loan	9/26/2014		51.0		42.0		41.9		L + 4.00	%		L + 4.67	%	10/9/2019	Dallas	Office	95 / sqft		70	%	2
72	Senior loan	6/23/2015		51.7		41.7		41.6		L + 3.75	%		L + 3.84	%	8/31/2019	New York	Condo	413 / sqft		50	%	1
73	Senior loan	11/19/2015		50.0		41.3		41.1		L + 4.00	%		L + 4.56	%	10/9/2018	New York	Office	1,079 / sqft		57	%	3
74	Senior loan	6/11/2015		41.0		40.7		40.9		5.00	%⁽⁶⁾		5.02	%⁽⁶⁾	9/30/2020	Diversified - US	MHC	23,261 / unit		79	%	2
75	Senior loan	6/12/2014		40.0		40.0		40.0		L + 4.00	%		L + 6.14	%	6/30/2018	Los Angeles	Office	41 / sqft		44	%	3
76	Senior loan	11/28/2013		63.1		39.6		39.2		L + 4.38	%		L + 5.56	%	1/20/2019	London - UK	Office	486 / sqft		57	%	3
77	Senior loan	8/8/2013		39.5		39.5		39.6		L + 4.25	%		L + 4.73	%	8/10/2018	Newport - RI	Hotel	153,601 / key		61	%	1
78	Senior loan	5/28/2015		38.0		38.0		37.6		L + 3.90	%		L + 4.30	%	6/30/2018	Houston	Hotel	97,938 / key		45	%	2
79	Senior loan	5/28/2015		40.3		37.7		37.7		L + 5.25	%		L + 5.35	%	3/5/2017	Atlanta	Office	108 / sqft		48	%	2
80	Senior loan	8/25/2015		43.8		36.8		36.5		L + 4.50	%		L + 5.13	%	9/9/2018	Los Angeles	Office	164 / sqft		46	%	3
81	Senior loan	6/26/2015		42.1		36.3		36.1		L + 3.75	%		L + 4.36	%	7/9/2020	San Diego	Office	166 / sqft		73	%	2
82	Senior loan	6/11/2015		35.5		35.5		35.6		4.71	%⁽⁶⁾		4.74	%⁽⁶⁾	7/31/2019	Tampa	MHC	30,949 / unit		80	%	3
83	Senior loan	10/22/2015		34.9		34.9		34.7		L + 4.50	%		L + 5.03	%	10/22/2018	London - UK	Office	2,638 / sqft		64	%	3
84	Senior loan	5/20/2015		38.5		34.9		34.8		4.65	%⁽⁶⁾		4.92	%⁽⁶⁾	1/31/2019	Los Angeles	Office	171 / sqft		59	%	2
85	Senior loan	6/11/2015		34.7		34.7		34.8		5.34	%		5.36	%	5/31/2020	Diversified - US	MHC	21,211 / unit		65	%	2
86	Senior loan	5/20/2015		36.5		32.0		32.0		L + 3.60	%		L + 3.62	%	7/11/2019	Los Angeles	Office	388 / sqft		46	%	1
87	Senior loan	5/20/2015		36.7		31.2		31.2		4.42	%⁽⁶⁾		4.76	%⁽⁶⁾	4/30/2019	Tacoma	Multi	180,393 / unit		74	%	2
88	Senior loan	4/17/2015		30.0		30.0		29.8		L + 4.50	%		L + 4.95	%	4/20/2020	Hague - NL	Hotel	98,162 / key		71	%	3
89	Senior loan	4/4/2014		30.7		29.4		29.3		L + 4.25	%		L + 4.66	%	4/9/2019	San Francisco	Office	288 / sqft		67	%	2
90	Senior loan	6/18/2014		29.0		29.0		28.7		L + 4.00	%		L + 4.46	%	7/20/2019	Diversified - NL	Office	60 / sqft		69	%	2

continued…


	Loan Type⁽¹⁾	Origination Date⁽²⁾	Total Loan⁽³⁾		Principal Balance⁽³⁾		Net Book Value		Cash Coupon⁽⁴⁾			All-in Yield⁽⁴⁾			Maximum Maturity⁽⁵⁾		Location	Property Type	Loan Per SQFT / Unit / Key	LTV⁽²⁾			Risk Rating
91	Senior loan	6/4/2015		28.8		28.8		28.6		L + 3.75	%		L + 4.13	%		4/26/2017	Liverpool - UK	Retail	55 / sqft		56	%	1
92	Senior loan	6/11/2015		28.8		28.8		28.8		L + 5.00	%		L + 5.06	%		11/30/2017	Diversified - US	Other	n/a		53	%	2
93	Senior loan	5/28/2015		32.0		27.5		27.5		L + 4.35	%		L + 4.70	%		12/31/2017	San Jose	Office	73 / sqft		48	%	2
94	Senior loan	12/30/2013		31.5		27.4		27.3		L + 4.50	%		L + 4.92	%		1/9/2019	Phoenix	Office	85 / sqft		67	%	2
95	Senior loan	6/4/2015		27.3		27.3		27.1		5.97	%		6.32	%		7/1/2017	Edmonton - CAN	MHC	31,429 / unit		49	%	1
96	Senior loan	2/28/2014		26.0		26.0		26.0		L + 4.00	%		L + 4.27	%		3/9/2019	Phoenix	Other	130,653 / unit		69	%	2
97	Senior loan	6/11/2015		26.0		26.0		25.9		5.20	%⁽⁶⁾		5.42	%⁽⁶⁾		11/30/2020	West Palm Beach	MHC	53,608 / unit		75	%	3
98	Senior loan	5/28/2015		52.0		25.0		25.0		L + 4.00	%		L + 4.00	%		6/30/2018	Los Angeles	Office	25 / sqft		53	%	3
99	Senior loan	6/11/2015		24.5		24.5		24.4		5.30	%⁽⁶⁾		5.53	%⁽⁶⁾		11/30/2020	Ft. Lauderdale	MHC	49,696 / unit		70	%	2
100	Senior loan	6/23/2015		24.0		24.0		23.8		6.29	%		6.70	%		5/18/2017	Diversified - UK	Office	67 / sqft		40	%	2
101	Senior loan	6/11/2015		23.3		23.3		23.2		4.65	%⁽⁶⁾		5.00	%⁽⁶⁾		4/30/2019	Charleston	MHC	18,406 / unit		72	%	1
102	Senior loan	5/20/2015		21.3		21.3		21.3		4.96	%		5.08	%		9/30/2018	Phoenix	Multi	69,302 / unit		73	%	2
103	Senior loan	5/28/2015		20.9		20.9		20.9		L + 3.95	%		L + 4.30	%		3/31/2019	Pittsburgh	Hotel	93,924 / key		71	%	2
104	Senior loan	9/4/2013		20.2		18.9		18.9		L + 3.85	%		L + 4.13	%		9/10/2018	Diversified - FL/TX	Multi	62,263 / unit		76	%	2
105	Senior loan	6/11/2015		18.4		18.4		18.3		4.70	%⁽⁶⁾		4.98	%⁽⁶⁾		11/30/2020	Ft. Lauderdale	MHC	26,897 / unit		51	%	2
106	Senior loan	6/4/2015		18.0		18.0		17.9		4.63	%		4.94	%		3/1/2017	Ontario - CAN	Other	52,803 / unit		59	%	2
107	Senior loan	6/4/2015		17.3		17.1		17.0		4.47	%⁽⁶⁾		4.73	%⁽⁶⁾		12/23/2018	Montreal - CAN	Office	47 / sqft		45	%	2
108	Senior loan	6/4/2015		16.6		16.6		16.6		5.17	%		5.29	%		9/4/2020	Diversified - CAN	Other	3,613 / unit		61	%	2
109	Senior loan	5/28/2015		17.2		15.7		15.6		L + 3.70	%		L + 4.08	%		8/31/2019	Albuquerque	Hotel	115,442 / key		51	%	1
110	Senior loan	6/11/2015		15.7		15.7		15.6		4.84	%⁽⁶⁾		5.15	%⁽⁶⁾		4/30/2021	Tampa	MHC	36,854 / unit		71	%	3
111	Senior loan	5/20/2015		20.9		15.1		15.1		L + 4.15	%		L + 4.30	%		5/31/2018	Denver	Office	25 / sqft		62	%	1
112	Senior loan	6/11/2015		15.0		15.0		14.9		5.30	%⁽⁶⁾		5.55	%⁽⁶⁾		9/30/2020	Tampa	MHC	39,474 / unit		64	%	2
113	Senior loan	6/4/2015		14.3		14.3		14.3		5.45	%		5.63	%		10/1/2016	Vancouver - CAN	Other	125,810 / unit		50	%	2
114	Senior loan	6/4/2015		15.6		13.8		14.4		L + 4.50	%		L + 4.30	%		12/1/2016	Toronto - CAN	Office	83 / sqft		58	%	3
115	Senior loan	2/12/2016		225.0		11.5		9.3		L + 5.75	%		L + 6.69	%		2/11/2021	Seattle	Office	15 / sqft		61	%	3
116	Senior loan	5/28/2015		10.6		10.6		10.3		L + 4.75	%		L + 7.77	%		8/31/2017	Diversified - US	Office	40 / sqft		86	%	3

			$	11,252.8	$	10,185.5	$	9,090.9		4.66	%		5.07	%		3.2 yrs					62	%	2.3

(1)	Senior loans include senior mortgages and similar credit quality loans, including related contiguous subordinate loans and pari passu participations in senior mortgage loans.

(2)	Date loan was originated or acquired by us, and the LTV as of such date.

(3)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. As of June 30, 2016, four loans in our portfolio have been financed with an aggregate $1.1 billion of non-consolidated senior interest, which are included in the table above.

(4)

As of June 30, 2016, our floating rate loans were indexed to various benchmark rates, with 85% of floating rate loans indexed to USD LIBOR. In addition, $146.0 million of our floating rate loans earned interest based on floors that are above the applicable index, with an average floor of 1.80%, as of June 30, 2016. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs, and accrual of both extension and exit fees.

(5)	Maximum maturity assumes all extension options are exercised, however our loans may be repaid prior to such date.

(6)	Loan consists of one or more floating and fixed rate tranches. Coupon and all-in yield assume applicable floating benchmark rate for weighted-average calculation.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

Loan Portfolio Net Interest Income

Generally, our business model is such that rising interest rates will increase our net income, while declining interest rates will decrease net income. As of June 30, 2016, 78% of our loans by principal balance earned a floating rate of interest and were financed with liabilities that pay interest at floating rates, which resulted in an amount of net equity that is positively correlated to rising interest rates, subject to the impact of interest rate floors on certain of our floating rate loans. As of June 30, 2016, the remaining 22% of our loans by principal balance earned a fixed rate of interest, but are financed with liabilities that pay interest at floating rates, which resulted in a negative correlation to rising interest rates to the extent of our financing. In certain instances where we have financed fixed rate assets with floating rate liabilities, we have purchased interest rate caps and swaps to limit our exposure to increases in interest rates on such liabilities.

The following table projects the impact on our interest income and expense for the twelve month period following June 30, 2016, assuming an immediate increase or decrease of both 25 and 50 basis points in the applicable interest rate benchmark by currency ($ in thousands):


Currency	Assets (Liabilities) Subject to Interest Rate Sensitivity⁽¹⁾				25 Basis Point Increase			25 Basis Point Decrease			50 Basis Point Increase			50 Basis Point Decrease
USD⁽²⁾	$	6,819,641		Interest income	$	16,684		$	(16,399	)	$	33,412		$	(29,059	)
		(5,907,079	)	Interest expense		(14,768	)		14,768			(29,535	)		27,471

				Total	$	1,916		$	(1,631	)	$	3,877		$	(1,588	)


GBP⁽²⁾	$	888,175		Interest income	$	2,220		$	(1,907	)	$	4,441		$	(3,718	)
		(731,076	)	Interest expense		(1,828	)		1,828			(3,655	)		3,655

				Total	$	392		$	(79	)	$	786		$	(63	)


EUR	$	127,603		Interest income	$	—		$	—		$	273		$	—
		(242,942	)	Interest expense		(118	)		118			(655	)		236

				Total	$	(118	)	$	118		$	(382	)	$	236


CAD⁽³⁾	$	153,606		Interest income	$	384		$	(384	)	$	768		$	(768	)
		(402,303	)	Interest expense		(1,006	)		1,006			(2,012	)		2,012

				Total	$	(622	)	$	622		$	(1,244	)	$	1,244


				Total	$	1,568		$	(970	)	$	3,037		$	(171	)

(1)	Our floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate.

(2)	Includes borrowings under secured debt agreements, loan participations sold, and non-consolidated senior interests.

(3)	Liabilities balance includes a C$17.3 million ($13.4 million as of June 30, 2016) interest rate swap used to hedge a portion of our fixed rate debt.

Loan Portfolio Value

As of June 30, 2016, 22% of our loans earned a fixed rate of interest and as such, the values of such loans are sensitive to changes in interest rates. We generally hold all of our loans to maturity and so do not expect to realize gains or losses on our fixed rate loan portfolio as a result of movements in market interest rates.

Risk of Non-Performance

In addition to the risks related to fluctuations in cash flows and asset values associated with movements in interest rates, there is also the risk of non-performance on floating rate assets. In the case of a significant increase in interest rates, the additional debt service payments due from our borrowers may strain the operating cash flows of the collateral real estate assets and, potentially, contribute to non-performance or, in severe cases, default. This risk is partially mitigated by various facts we consider during our underwriting process, which in certain cases include a requirement for our borrower to purchase an interest rate cap contract.

Credit Risks

Our loans and investments are also subject to credit risk. The performance and value of our loans and investments depend upon the sponsors’ ability to operate the properties that serve as our collateral so that they produce cash flows adequate to pay interest and principal due to us. To monitor this risk, our Manager’s asset management team reviews our investment portfolios and in certain instances is in regular contact with our borrowers, monitoring performance of the collateral and enforcing our rights as necessary.

In addition, we are exposed to the risks generally associated with the commercial real estate market, including variances in occupancy rates, capitalization rates, absorption rates, and other macroeconomic factors beyond our control. We seek to manage these risks through our underwriting and asset management processes.

Capital Market Risks

We are exposed to risks related to the equity capital markets, and our related ability to raise capital through the issuance of our class A common stock or other equity instruments. We are also exposed to risks related to the debt capital markets, and our related ability to finance our business through borrowings under credit facilities or other debt instruments. As a REIT, we are required to distribute a significant portion of our taxable income annually, which constrains our ability to accumulate operating cash flow and therefore requires us to utilize debt or equity capital to finance our business. We seek to mitigate these risks by monitoring the debt and equity capital markets to inform our decisions on the amount, timing, and terms of capital we raise.

Counterparty Risk

The nature of our business requires us to hold our cash and cash equivalents and obtain financing from various financial institutions. This exposes us to the risk that these financial institutions may not fulfill their obligations to us under these various contractual arrangements. We mitigate this exposure by depositing our cash and cash equivalents and entering into financing agreements with high credit-quality institutions.

The nature of our loans and investments also exposes us to the risk that our counterparties do not make required interest and principal payments on scheduled due dates. We seek to manage this risk through a comprehensive credit analysis prior to making an investment and active monitoring of the asset portfolios that serve as our collateral.

Currency Risk

Our loans and investments that are denominated in a foreign currency are also subject to risks related to fluctuations in currency rates. We mitigate this exposure by matching the currency of our foreign currency assets to the currency of the borrowings that finance those assets. As a result, we substantially reduce our exposure to changes in portfolio value related to changes in foreign currency rates. In certain circumstances, we may also enter into foreign currency derivative contracts to further mitigate this exposure.

The following table outlines our assets and liabilities that are denominated in a foreign currency (£/€/C$ in thousands):


	June 30, 2016
Foreign currency assets⁽¹⁾	£	1,048,836		€	343,507		C$	677,049
Foreign currency liabilities⁽¹⁾		(846,033	)		(218,605	)		(537,742	)
Foreign currency contracts - notional		(114,400	)		(45,100	)		(130,600	)

Net exposure to exchange rate fluctuations	£	88,403		€	79,802		C$	8,707

(1)	Balances include non-consolidated senior interest of £302.0.

We estimate that a 10% appreciation of the United States Dollar relative to the British Pound Sterling and the Euro would result in a decline in our net assets in U.S. Dollar terms of $27.2 million and $13.9 million, respectively, as of June 30, 2016. Substantially all of our net asset exposure to the Canadian Dollar has been hedged with foreign currency forward contracts.

ITEM 4.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

An evaluation of the effectiveness of the design and operation of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this quarterly report on Form 10-Q was made under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (a) are effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There have been no changes in our “internal control over financial reporting” (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the period covered by this quarterly report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2016, we were not involved in any material legal proceedings.

ITEM 1A.

RISK FACTORS

Except as set forth below, there have been no material changes to the risk factors previously disclosed under Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015. The information below updates, and should be read in conjunction with, the risk factors and information disclosed under Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015.

Risks Related to Our Lending and Investment Activities

The vote by the United Kingdom to exit the European Union could adversely affect us.

On June 23, 2016, the United Kingdom (U.K.) held a referendum in which a majority of voters approved an exit from the European Union (E.U.), commonly referred to as “Brexit.” The referendum was voluntary and not mandatory and, as a result of the referendum, it is expected that the British government will begin negotiating the terms of the U.K.’s withdrawal from the E.U. The announcement of Brexit caused significant volatility in global stock markets and currency exchange fluctuations, including a sharp decline in the value of the British pound sterling as compared to the U.S. dollar and other currencies. Consequently, our loans and investments denominated in British pounds sterling are subject to increased risks related to these currency rate fluctuations and our net assets in U.S. dollar terms may decline. In addition, the announcement of Brexit and the expected withdrawal of the U.K. from the E.U. may also adversely affect commercial real estate fundamentals in the U.K. and E.U., including greater uncertainty for leasing prospects for properties with transitional loans, which could negatively impact the ability of our U.K and E.U.-based borrowers to satisfy their debt payment obligations to us, increasing default risk and/or making it more difficult for us to generate attractive risk-adjusted returns for our operations in the U.K. Additionally, the announcement of Brexit has also resulted in a decrease in interest rates in the markets in which we originate and purchase loans.

The long-term effects of Brexit are expected to depend on, among other things, any agreements the U.K. makes to retain access to E.U. markets either during a transitional period or more permanently. Brexit could adversely affect European or worldwide economic or market conditions and could contribute to instability in global financial and real estate markets. In addition, Brexit could lead to legal uncertainty and potentially divergent national laws and regulations as the U.K. determines which E.U. laws to replace or replicate. Until the terms and timing of the U.K’s exit from the E.U. become more clear, it is not possible to determine the impact that the referendum, the U.K.’s departure from the E.U. and/or any related matters may have on us; however, any of these effects of Brexit, and others we cannot anticipate, could adversely affect our business, business opportunities, results of operations, financial condition and cash flows.

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.

OTHER INFORMATION

Section 13(r) Disclosure

Pursuant to Section 219 of the Iran Threat Reduction and Syria Human Rights Act of 2012, or ITRA, which added Section 13(r) of the Exchange Act, we hereby incorporate by reference herein Exhibit 99.1 of this report, which includes disclosures publicly filed by Travelport Worldwide Limited and NCR Corporation, each of which may be considered an affiliate of Blackstone and therefore our affiliate.

ITEM 6. EXHIBITS


10.1		Amendment No. 2 to Master Repurchase Agreement, dated as of April 22, 2016, by and between Parlex 7 Finco, LLC and Metropolitan Life Insurance Company

10.2		Amendment No. 5 to Amended and Restated Master Repurchase and Securities Contract, dated June 30, 2016, by and between Parlex 5 Finco, LLC and Wells Fargo Bank, National Association

10.3		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

10.4		Acknowledgement of Guarantor, dated as of June 30, 2016, made by Blackstone Mortgage Trust, Inc. in favor of Wells Fargo Bank, National Association

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

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

99.1		Section 13(r) Disclosure

101.INS		XBRL Instance Document

101.SCH		XBRL Taxonomy Extension Schema Document

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB		XBRL Taxonomy Extension Label Linkbase Document

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document

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.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


				BLACKSTONE MORTGAGE TRUST, INC.

July 26, 2016				/s/ Stephen D. Plavin
Date				Stephen D. Plavin
				Chief Executive Officer
				(Principal Executive Officer)

July 26, 2016				/s/ Anthony F. Marone, Jr.
Date				Anthony F. Marone, Jr.
				Chief Financial Officer
				(Principal Financial Officer and
				Principal Accounting Officer)