XML 52 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt and Preferred Equity Investments (Tables)
6 Months Ended
Jun. 30, 2016
Investments, Debt and Equity Securities [Abstract]  
Summary of debt investments
As of June 30, 2016 and December 31, 2015 we held the following debt investments with an aggregate weighted average current yield of 9.55% at June 30, 2016 (in thousands):
Loan Type
 
June 30, 2016
Future Funding
Obligations
 
June 30, 2016
Senior
Financing
 
June 30, 2016
Carrying Value (1)
 
December 31, 2015
Carrying Value (1)
 
Maturity
Date (2)
Fixed Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan
 
$

 
$
165,000

 
$
72,271

 
$
72,102

 
October 2016
Jr. Mortgage Participation/Mezzanine Loan
 

 
1,109,000

 
189,380

 
104,661

 
March 2017
Mezzanine Loan(3a)
 
10,000

 
502,100

 
55,988

 
41,115

 
June 2017
Mortgage Loan(4)
 

 

 
26,284

 
26,262

 
February 2019
Mortgage Loan
 

 

 
447

 
513

 
August 2019
Mezzanine Loan
 

 
15,000

 
3,500

 
3,500

 
September 2021
Mezzanine Loan(3b)
 

 
89,527

 
19,939

 
19,936

 
November 2023
Mezzanine Loan(3c)
 

 
115,000

 
12,921

 
24,916

 
June 2024
Mezzanine Loan
 

 
95,000

 
30,000

 
30,000

 
January 2025
Mezzanine Loan(5)
 

 

 

 
49,691

 
 
Jr. Mortgage Participation(6)

 

 

 

 
49,000

 
 
Other(6)(7)

 

 

 

 
23,510

 
 
Other(6)(7)
 

 

 

 
66,183

 
 
Total fixed rate
 
$
10,000

 
$
2,090,627

 
$
410,730

 
$
511,389

 
 
Floating Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mortgage/Mezzanine Loan(8)
 

 

 
105,278

 
94,901

 
October 2016
Mezzanine Loan
 

 
360,000

 
99,811

 
99,530

 
November 2016
Mezzanine Loan
 
8,459

 
136,384

 
52,827

 
49,751

 
December 2016
Mezzanine Loan
 
281

 
39,201

 
13,761

 
13,731

 
December 2016
Mortgage/Mezzanine Loan(3d)
 
43,572

 

 
137,150

 
134,264

 
January 2017
Mezzanine Loan
 
1,127

 
118,949

 
28,796

 
28,551

 
January 2017
Mezzanine Loan(3e)(9)
 

 
40,000

 
15,212

 
68,977

 
June 2017
Mortgage/ Mezzanine Loan
 

 

 
32,679

 

 
June 2017
Mortgage/Mezzanine Loan
 

 

 
22,919

 
22,877

 
July 2017
Mortgage/Mezzanine Loan
 

 

 
16,931

 
16,901

 
September 2017
Mortgage/Mezzanine Loan
 
4,234

 

 
19,607

 
19,282

 
October 2017
Mezzanine Loan
 

 
60,000

 
14,931

 
14,904

 
November 2017
Mezzanine Loan(3f)
 

 
85,000

 
15,011

 
29,505

 
December 2017
Mezzanine Loan(3g)
 

 
65,000

 
14,542

 
28,563

 
December 2017
Mortgage/Mezzanine Loan(3h)
 
795

 

 
14,998

 
14,942

 
December 2017
Jr. Mortgage Participation
 

 
40,000

 
19,880

 
19,846

 
April 2018
Mezzanine Loan
 

 
175,000

 
34,785

 
34,725

 
April 2018
Jr. Mortgage Participation/Mezzanine Loan(3i)
 

 
55,000

 
10,512

 
20,510

 
July 2018
Mortgage/Mezzanine Loan(10)
 
523

 
20,523

 
10,829

 
31,210

 
August 2018
Mezzanine Loan
 
2,325

 
45,025

 
34,318

 

 
October 2018
Mezzanine Loan
 

 
33,000

 
26,812

 
26,777

 
December 2018
Mezzanine Loan
 
4,560

 
156,383

 
54,731

 
52,774

 
December 2018
Mezzanine Loan
 
23,456

 
217,202

 
55,217

 
49,625

 
December 2018
Loan Type
 
June 30, 2016
Future Funding
Obligations
 
June 30, 2016
Senior
Financing
 
June 30, 2016
Carrying Value (1)
 
December 31, 2015
Carrying Value (1)
 
Maturity
Date (2)
Mezzanine Loan
 
6,383

 
16,383

 
5,363

 

 
January 2019
Mezzanine Loan
 

 
38,000

 
21,869

 
21,845

 
March 2019
Mezzanine Loan
 

 
265,000

 
24,646

 

 
April 2019
Mezzanine Loan(11)
 

 

 

 
22,625

 
 
Mezzanine Loan(12)
 

 

 

 
74,700

 
 
Mezzanine Loan(13)
 

 

 

 
66,398

 
 
Jr. Mortgage Participation/Mezzanine Loan(6)
 

 

 

 
18,395

 
 
Mezzanine Loan(14)
 

 

 

 
40,346

 
 
Total floating rate
 
$
95,715


$
1,966,050


$
903,415


$
1,116,455

 
 
Total
 
$
105,715

 
$
4,056,677

 
$
1,314,145

 
$
1,627,844

 
 

(1)
Carrying value is net of discounts, premiums, original issue discounts and deferred origination fees.
(2)
Represents contractual maturity, excluding any unexercised extension options.
(3)
Carrying value is net of the following amount 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: (a) $41.3 million, (b) $5.0 million, (c) $12.0 million, (d) $36.3 million, (e) $14.5 million, (f) $14.6 million, (g) $14.1 million, (h) $5.1 million and (i) $10.0 million.
(4)
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.
(5)
In April 2016, we closed on an option to acquire a 20% interest in the underlying asset at a previously agreed upon purchase option valuation, and our mezzanine loan was simultaneously repaid.
(6)
These loans were repaid in March 2016.
(7)
These loans were collateralized by defeasance securities.
(8)
In April 2016, the maturity date was extended to October 2016.
(9)
In March 2016, the mortgage was sold.
(10)
In January 2016, the loans were modified. In March 2016, the mortgage was sold.
(11)
This loan was repaid in June 2016.
(12)
This loan was repaid in May 2016.
(13)
In March 2016, we contributed our interest in the loan in exchange for a joint venture interest which is now accounted for under the equity method of accounting. It is included in unconsolidated joint ventures on the consolidated balance sheets.
(14)
These loans were repaid in February 2016.

Summary of preferred equity investments
As of June 30, 2016 and December 31, 2015, we held the following preferred equity investments with an aggregate weighted average current yield of 7.97% at June 30, 2016 (in thousands):
Type
 
June 30, 2016
Future Funding
Obligations
 
June 30, 2016
Senior
Financing
 
June 30, 2016
Carrying Value (1)
 
December 31, 2015
Carrying Value
(1)
 
Initial
Mandatory
Redemption
Preferred equity
 
$

 
$
71,486

 
$
9,974

 
$
9,967

 
March 2018
Preferred equity
 
4,779

 
59,966

 
33,062

 
32,209

 
November 2018
Total
 
$
4,779

 
$
131,452

 
$
43,036

 
$
42,176

 
 

(1)
Carrying value is net of deferred origination fees.