XML 53 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt and Preferred Equity Investments (Tables)
9 Months Ended
Sep. 30, 2016
Investments, Debt and Equity Securities [Abstract]  
Summary of debt investments
As of September 30, 2016 and December 31, 2015 we held the following debt investments with an aggregate weighted average current yield of 9.29% at September 30, 2016 (in thousands):
Loan Type
 
September 30, 2016
Future Funding
Obligations
 
September 30, 2016 Senior
Financing
 
September 30, 2016
Carrying Value (1)
 
December 31, 2015
Carrying Value (1)
 
Maturity
Date (2)
Fixed Rate Investments:
 
 
 
 
 
 
 
 
 
 
Jr. Mortgage Participation/Mezzanine Loan
 
$

 
$
1,109,000

 
$
189,250

 
$
104,661

 
March 2017
Mezzanine Loan (3a)
 
5,000

 
502,100

 
61,059

 
41,115

 
June 2017
Mortgage Loan (4)
 

 

 
26,297

 
26,262

 
February 2019
Mortgage Loan
 

 

 
414

 
513

 
August 2019
Mezzanine Loan
 

 
15,000

 
3,500

 
3,500

 
September 2021
Mezzanine Loan (3b)
 

 
88,944

 
12,691

 
19,936

 
November 2023
Mezzanine Loan (3c)
 

 
115,000

 
12,923

 
24,916

 
June 2024
Mezzanine Loan
 

 
95,000

 
30,000

 
30,000

 
January 2025
Mezzanine Loan (5)
 

 

 

 
72,102

 
 
Mezzanine Loan (6)
 

 

 

 
49,691

 
 
Jr. Mortgage Participation (7)
 

 

 

 
49,000

 
 
Other (7)(8)
 

 

 

 
23,510

 
 
Other (7)(8)
 

 

 

 
66,183

 
 
Total fixed rate
 
$
5,000

 
$
1,925,044

 
$
336,134

 
$
511,389

 
 
Floating Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan
 

 
360,000

 
99,945

 
99,530

 
November 2016
Mezzanine Loan
 
7,939

 
144,008

 
53,405

 
49,751

 
December 2016
Mezzanine Loan
 
281

 
39,201

 
11,024

 
13,731

 
December 2016
Mortgage/Mezzanine Loan (3d)
 
40,086

 

 
140,920

 
134,264

 
January 2017
Mezzanine Loan
 
1,127

 
118,949

 
28,834

 
28,551

 
January 2017
Mezzanine Loan (3e)(9)
 

 
40,000

 
15,290

 
68,977

 
June 2017
Mortgage/Mezzanine Loan
 

 

 
32,763

 

 
June 2017
Mortgage/Mezzanine Loan
 

 

 
22,939

 
22,877

 
July 2017
Mortgage/Mezzanine Loan
 

 

 
16,946

 
16,901

 
September 2017
Mortgage/Mezzanine Loan
 
4,038

 

 
19,834

 
19,282

 
October 2017
Mezzanine Loan
 

 
60,000

 
14,944

 
14,904

 
November 2017
Mezzanine Loan (3f)
 

 
85,000

 
15,075

 
29,505

 
December 2017
Mezzanine Loan (3g)
 

 
65,000

 
14,598

 
28,563

 
December 2017
Mortgage/Mezzanine Loan (3h)
 
795

 

 
15,024

 
14,942

 
December 2017
Jr. Mortgage Participation
 

 
40,000

 
19,896

 
19,846

 
April 2018
Mezzanine Loan
 

 
175,000

 
34,814

 
34,725

 
April 2018
Mortgage/Mezzanine Loan (10)
 
523

 
24,818

 
10,846

 
31,210

 
August 2018
Mortgage Loan
 

 

 
19,815

 

 
August 2018
Mezzanine Loan
 

 
65,000

 
14,862

 

 
August 2018
Mezzanine Loan
 

 

 
14,599

 

 
September 2018
Mezzanine Loan
 
2,325

 
45,025

 
34,411

 

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

 
33,000

 
26,831

 
26,777

 
December 2018
Mezzanine Loan
 
4,097

 
156,383

 
55,264

 
52,774

 
December 2018
Mezzanine Loan
 
18,883

 
246,758

 
59,917

 
49,625

 
December 2018
Mezzanine Loan
 
6,383

 
16,383

 
5,387

 

 
January 2019
Mezzanine Loan
 

 
38,000

 
21,880

 
21,845

 
March 2019
Mezzanine Loan
 

 
265,000

 
24,677

 

 
April 2019
Mortgage/Jr. Mortgage Participation Loan
 
34,500

 
180,740

 
64,549

 

 
August 2019
Mezzanine Loan
 
2,500

 
187,500

 
37,307

 

 
September 2019
Mortgage/Mezzanine Loan
 
87,620

 

 
107,060

 

 
September 2019
Jr. Mortgage Participation/Mezzanine Loan
 

 
30,000

 
15,599

 

 
July 2021
Mortgage/Mezzanine Loan (11)
 

 

 

 
94,901

 
 
Jr. Mortgage Participation/Mezzanine Loan (5)
 

 

 

 
20,510

 
 
Mezzanine Loan (12)
 

 

 

 
22,625

 
 
Mezzanine Loan (13)
 






74,700

 
 
Mezzanine Loan (14)
 

 

 

 
66,398

 
 
Jr. Mortgage Participation/Mezzanine Loan (7)
 

 

 

 
18,395

 
 
Mezzanine Loan (15)
 

 

 

 
40,346

 
 
Total floating rate
 
$
211,097

 
$
2,415,765

 
$
1,069,255

 
$
1,116,455

 
 
Total
 
$
216,097

 
$
4,340,809

 
$
1,405,389

 
$
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 amounts that were participated out, which are included in other assets and other liabilities on the consolidated balance sheets as a result of the transfers 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, and (h) $5.1 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)
These loans were repaid in July 2016.
(6)
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.
(7)
These loans were repaid in March 2016.
(8)
These loans were collateralized by defeasance securities.
(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 September 2016.
(12)
This loan was repaid in June 2016.
(13)
This loan was repaid in May 2016.
(14)
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.
(15)
This loan was repaid in February 2016.

Summary of preferred equity investments
As of September 30, 2016 and December 31, 2015, we held the following preferred equity investments with an aggregate weighted average current yield of 7.32% at September 30, 2016 (in thousands):
Type
 
September 30, 2016
Future Funding
Obligations
 
September 30, 2016
Senior
Financing
 
September 30, 2016
Carrying Value (1)
 
December 31, 2015
Carrying Value
(1)
 
Initial
Mandatory
Redemption
Preferred Equity
 
$

 
$
71,486

 
$
9,978

 
$
9,967

 
March 2018
Preferred Equity
 

 
59,034

 
37,867

 
32,209

 
November 2018
Total
 
$

 
$
130,520

 
$
47,845

 
$
42,176

 
 

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