XML 41 R37.htm IDEA: XBRL DOCUMENT v3.3.0.814
Debt and Preferred Equity Investments (Tables)
9 Months Ended
Sep. 30, 2015
Investments, Debt and Equity Securities [Abstract]  
Summary of debt investments
As of September 30, 2015 and December 31, 2014, we held the following debt investments with an aggregate weighted average current yield of 10.32% at September 30, 2015 (in thousands):
Loan Type
 
September 30, 2015
Future Funding
Obligations
 
September 30, 2015
Senior
Financing
 
September 30, 2015
Carrying Value (1)
 
December 31, 2014
Carrying Value (1)
 
Initial
Maturity
Date
Fixed Rate Investments:
 
 
 
 
 
 
 
 
 
 
Jr. Mortgage Participation
/Mezzanine Loan
 
$

 
$
205,000

 
$
72,541

 
$
70,688

 
February 2016
Jr. Mortgage Participation/Mezzanine Loan(2)(3)
 

 

 
23,371

 
45,611

 
May 2016
Jr. Mortgage Participation
 

 
133,000

 
49,000

 
49,000

 
June 2016
Mezzanine Loan
 

 
165,000

 
72,031

 
71,656

 
November 2016
Jr. Mortgage Participation/Mezzanine Loan
 

 
1,109,000

 
102,709

 
98,934

 
March 2017
Mezzanine Loan(3)
 

 

 
66,075

 
65,770

 
March 2017
Mezzanine Loan(4)
 
155

 
502,100

 
40,938

 
24,608

 
June 2017
Mezzanine Loan
 

 
539,000

 
49,666

 
49,629

 
July 2018
Mortgage Loan(5)
 

 

 
26,249

 
26,209

 
February 2019
Mortgage Loan
 

 

 
545

 
637

 
August 2019
Loan Type
 
September 30, 2015
Future Funding
Obligations
 
September 30, 2015
Senior
Financing
 
September 30, 2015
Carrying Value (1)
 
December 31, 2014
Carrying Value (1)
 
Initial
Maturity
Date
Mezzanine Loan
 

 
15,000

 
3,500

 
3,500

 
September 2021
Mezzanine Loan(6)
 

 
90,000

 
19,934

 
19,930

 
November 2023
Mezzanine Loan
 

 
95,000

 
30,000

 
30,000

 
January 2025
Mezzanine Loan(7)
 

 

 

 
14,068

 

Jr. Mortgage Participation(8)
 

 

 

 
11,934

 

Total fixed rate
 
$
155

 
$
2,853,100

 
$
556,559

 
$
582,174

 
 
Floating Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan
 

 
775,000

 
74,349

 
73,402

 
March 2016
Mortgage/Mezzanine Loan
 
14,981

 

 
81,730

 

 
April 2016
Mezzanine Loan(9)
 

 
160,000

 
22,612

 
22,573

 
June 2016
Jr. Mortgage Participation
 

 
30,000

 
15,000

 

 
July 2016
Mezzanine Loan
 

 
115,000

 
24,914

 
24,910

 
July 2016
Mezzanine Loan(10)
 

 
110,000

 
50,000

 
49,614

 
September 2016
Mezzanine Loan
 

 
360,000

 
99,398

 
99,023

 
November 2016
Mezzanine Loan
 
9,726

 
304,610

 
64,430

 

 
November 2016
Mezzanine Loan(11)
 
12,885

 
127,824

 
48,226

 
42,750

 
December 2016
Mezzanine Loan
 
461

 
38,687

 
13,539

 
11,835

 
December 2016
Mortgage/Mezzanine Loan(12)
 
66,314

 

 
124,789

 

 
January 2017
Mezzanine Loan
 
1,851

 
118,718

 
27,956

 
20,651

 
January 2017
Jr. Mortgage Participation/Mezzanine Loan
 
1,508

 
117,460

 
40,034

 
38,524

 
July 2017
Mortgage/Mezzanine Loan
 

 

 
22,858

 
22,803

 
July 2017
Mortgage/Mezzanine Loan
 

 

 
16,887

 
16,848

 
September 2017
Mezzanine Loan
 

 
60,000

 
14,892

 
14,859

 
November 2017
Mortgage/Mezzanine Loan(13)
 
795

 

 
14,917

 
14,845

 
December 2017
Jr. Mortgage Participation
 

 
40,000

 
19,830

 

 
April 2018
Mezzanine Loan
 

 
350,000

 
34,698

 

 
April 2018
Jr. Mortgage Participation/Mezzanine Loan
 

 
55,000

 
20,516

 
20,533

 
July 2018
Mortgage/Mezzanine Loan
 
1,500

 

 
31,185

 

 
August 2018
Mortgage/Mezzanine Loan
 

 

 
18,316

 
18,083

 
February 2019
Mezzanine Loan
 

 
38,000

 
21,835

 
21,807

 
March 2019
Mezzanine Loan(14)
 

 

 

 
33,726

 
 
Mezzanine Loan(14)
 

 

 

 
37,322

 
 
Mortgage/Mezzanine Loan(15)
 

 

 

 
109,527

 
 
Total floating rate
 
$
110,021

 
$
2,800,299

 
$
902,911

 
$
693,635

 
 
Total
 
$
110,176

 
$
5,653,399

 
$
1,459,470

 
$
1,275,809

 
 
____________________________________________________________________
(1)
Carrying value is net of discounts, premiums, original issue discounts and deferred origination fees.
(2)
The $22.9 million junior mortgage participation, which matures in February 2016, was sold in July 2015.
(3)
These loans are collateralized by defeasance securities.
(4)
Carrying value is net of $41.3 million that was participated out, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfer not meeting the conditions for sale accounting.
(5)
In September 2014, we acquired a $26.4 million mortgage loan at a $0.2 million discount and a $5.7 million junior mortgage participation at a $5.7 million discount. The junior mortgage participation was a nonperforming loan at acquisition and is currently on non-accrual status.
(6)
Carrying value is net of $5.0 million that was participated out, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfer not meeting the conditions for sale accounting.
(7)
This loan was repaid in February 2015.
(8)
This loan was repaid in March 2015.
(9)
Carrying value is net of $7.4 million that was participated out, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfer not meeting the conditions for sale accounting.
(10)
In August 2015, the maturity date was extended to September 2016.
(11)
In February 2015, the maturity date was extended to December 2016.
(12)
Carrying value is net of $25.0 million that was participated out, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfer not meeting the conditions for sale accounting.
(13)
Carrying value is net of $5.1 million that was participated out, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfer not meeting the conditions for sale accounting.
(14)
These loans were repaid in April 2015.
(15)
This loan was repaid in August 2015.

Summary of preferred equity investments
As of September 30, 2015 and December 31, 2014, we held the following preferred equity investments with an aggregate weighted average current yield of 7.77% at September 30, 2015 (in thousands):
Type
 
September 30, 2015
Future Funding
Obligations
 
September 30, 2015
Senior
Financing
 
September 30, 2015
Carrying Value (1)
 
December 31, 2014
Carrying Value
(1)
 
Initial
Mandatory
Redemption
Preferred equity(2)
 
$

 
$
70,000

 
$
9,964

 
$
9,954

 
March 2018
Preferred equity
 
5,580

 
60,387

 
32,185

 

 
November 2018
Preferred equity(3)
 

 

 

 
123,041

 

 
 
$
5,580

 
$
130,387

 
$
42,149

 
$
132,995

 
 
____________________________________________________________________
(1)
Carrying value is net of deferred origination fees.
(2)
In March 2015, the redemption date was extended to March 2018.
(3)
This investment was redeemed in July 2015.