Business Context and Reporting Period
Company: Ares Commercial Real Estate Corporation (ACRE)
Filing Type: Form 8-K (Current Report)
Date of Report: January 11, 2019
Event: Entry into a Material Definitive Agreement regarding the 2019 FL3 CLO Securitization.
Key Financial Metrics and Transaction Details
This filing details an amendment and restatement of an indenture governing a Commercial Mortgage-Backed Securities (CMBS) transaction. Key figures include:
- Total Secured Floating Rate Notes: Approximately $504.1 million principal balance.
- Preferred Equity: $52.9 million in the Issuer.
- Collateral Pool: 17 mortgage assets with an aggregate principal balance of approximately $557.0 million.
- Additional Mortgage Assets: Six new assets totaling approximately $228.8 million added to the pool.
- Offered Notes (Third Party): Aggregate principal balance increased from $272.9 million to $445.6 million.
- Retained Notes: Approximately $58.5 million retained by a wholly owned subsidiary of the Company.
- Weighted Average Coupon: Decreased from LIBOR + 1.85% to LIBOR + 1.70% for Offered Notes.
Note Class Breakdown (Offered Notes)
| Class | Original Balance ($M) | New Balance ($M) | New Interest Rate |
|---|---|---|---|
| Class A | 170.6 | 278.5 | LIBOR + 1.180% |
| Class A-S | 37.5 | 61.3 | LIBOR + 1.400% |
| Class B | 10.2 | 16.7 | LIBOR + 2.000% |
| Class C | 20.5 | 33.4 | LIBOR + 2.740% |
| Class D | 34.1 | 55.7 | LIBOR + 3.940% |
Material Changes Versus Prior Period
The transaction replaces the indenture governing the 2017 FL3 CLO Securitization. Material changes include:
- Expansion of Note Balance: The aggregate principal balance of notes held by third parties increased by approximately $172.7 million.
- Collateral Expansion: The collateral pool was expanded by six additional mortgage assets ($228.8 million).
- Interest Rate Adjustment: The weighted average coupon for Offered Notes was reduced from LIBOR + 1.85% to LIBOR + 1.70%.
- Reinvestment Period: The reinvestment period for acquiring additional assets extends to March 2021.
Guidance, Outlook, and Risks
Redemption Terms:
- After January 16, 2023, the Issuer may redeem Offered Notes subject to a 1.0% make-whole prepayment fee.
- Class D Notes may be redeemed (subject to a 1.0% fee) once senior classes (A, A-S, B, C) are repaid in full.
Investor Verification Checklist
- Verify the credit quality and performance of the six additional mortgage assets ($228.8 million) added to the collateral pool.
- Confirm the current LIBOR rate to calculate the actual yield on the new note classes.
- Review the specific "Rating Agency Confirmation" requirements for future reinvestments during the period ending March 2021.
- Assess the impact of the payment waterfall diversion on the expected returns of the Retained Notes and Preferred Equity held by the Company.
- Monitor the overcollateralization ratios to determine the likelihood of principal diversion from retained interests.