XML 32 R17.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt and Preferred Equity Investments
3 Months Ended
Mar. 31, 2017
Investments, Debt and Equity Securities [Abstract]  
Debt and Preferred Equity Investments
Debt and Preferred Equity Investments
During the three months ended March 31, 2017 and 2016, our debt and preferred equity investments, net of discounts and deferred origination fees, increased by $403.9 million and $128.8 million, respectively, due to originations, purchases, advances under future funding obligations, discount and fee amortization, and paid-in-kind interest, net of premium amortization. We recorded repayments, participations and sales of $416.5 million and $420.2 million during the three months ended March 31, 2017 and 2016, respectively, which offset the increases in debt and preferred equity investments.
Certain participations in debt investments that were sold or syndicated did not meet the conditions for sale accounting are included in other assets and other liabilities on the consolidated balance sheets.
Debt Investments
As of March 31, 2017 and December 31, 2016, we held the following debt investments with an aggregate weighted average current yield of 9.42% at March 31, 2017 (in thousands):
Loan Type
 
March 31, 2017
Future Funding
Obligations
 
March 31, 2017 Senior
Financing
 
March 31, 2017
Carrying Value
(1)
 
December 31, 2016
Carrying Value (1)
 
Maturity
Date (2)
Fixed Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan(3a)
 

 
502,100

 
66,197

 
66,129

 
June 2017
Mortgage Loan(4)
 

 

 
26,324

 
26,311

 
February 2019
Mortgage Loan
 

 

 
346

 
380

 
August 2019
Loan Type
 
March 31, 2017
Future Funding
Obligations
 
March 31, 2017 Senior
Financing
 
March 31, 2017
Carrying Value
(1)
 
December 31, 2016
Carrying Value (1)
 
Maturity
Date (2)
Mezzanine Loan
 

 
1,160,000

 
197,358

 

 
March 2020
Mezzanine Loan
 

 
15,000

 
3,500

 
3,500

 
September 2021
Mezzanine Loan
 

 
87,891

 
12,694

 
12,692

 
November 2023
Mezzanine Loan(3b)
 

 
115,000

 
12,926

 
12,925

 
June 2024
Mezzanine Loan
 

 
95,000

 
30,000

 
30,000

 
January 2025
Mezzanine Loan
 

 
340,000

 
15,000

 
15,000

 
November 2026
Jr. Mortgage Participation/Mezzanine Loan (5)
 

 

 

 
193,422

 
 
Total fixed rate
 
$

 
$
2,314,991

 
$
364,345

 
$
360,359

 
 
Floating Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan(3c)
 

 
40,000

 
15,446

 
15,369

 
June 2017
Mortgage/ Mezzanine Loan
 

 

 
32,929

 
32,847

 
June 2017
Mortgage/Mezzanine Loan
 

 

 
22,978

 
22,959

 
July 2017
Mortgage/Mezzanine Loan
 

 

 
16,975

 
16,960

 
September 2017
Mortgage/Mezzanine Loan
 
2,302

 

 
21,630

 
20,423

 
October 2017
Mezzanine Loan
 

 
60,000

 
14,970

 
14,957

 
November 2017
Mezzanine Loan(3d)
 

 
85,000

 
15,206

 
15,141

 
December 2017
Mezzanine Loan(3e)
 

 
65,000

 
14,714

 
14,656

 
December 2017
Mortgage/Mezzanine Loan(3f)
 
795

 

 
15,078

 
15,051

 
December 2017
Mortgage/Mezzanine Loan(6)
 

 
125,000

 
29,902

 
29,998

 
January 2018
Mezzanine Loan
 

 
40,000

 
19,930

 
19,913

 
April 2018
Jr. Mortgage Participation
 

 
175,000

 
34,873

 
34,844

 
April 2018
Mezzanine Loan
 
523

 
20,523

 
10,880

 
10,863

 
August 2018
Mortgage/Mezzanine Loan
 

 

 
19,864

 
19,840

 
August 2018
Mortgage Loan
 

 
65,000

 
14,898

 
14,880

 
August 2018
Mezzanine Loan
 

 
37,500

 
14,698

 
14,648

 
September 2018
Mezzanine Loan
 
2,325

 
45,025

 
34,593

 
34,502

 
October 2018
Mezzanine Loan
 

 
335,000

 
74,543

 
74,476

 
November 2018
Mezzanine Loan
 

 
33,000

 
26,868

 
26,850

 
December 2018
Mezzanine Loan
 
2,005

 
169,152

 
57,496

 
56,114

 
December 2018
Mezzanine Loan
 
14,191

 
265,704

 
64,870

 
63,137

 
December 2018
Mezzanine Loan
 
11,177

 
210,770

 
68,136

 
64,505

 
December 2018
Mezzanine Loan
 

 
45,000

 
12,120

 
12,104

 
January 2019
Mortgage/Mezzanine Loan
 
42,548

 

 
171,352

 

 
January 2019
Mezzanine Loan
 
6,383

 
16,383

 
5,434

 
5,410

 
January 2019
Mezzanine Loan
 

 
38,000

 
21,903

 
21,891

 
March 2019
Mezzanine Loan
 

 
265,000

 
24,736

 
24,707

 
April 2019
Mortgage/Jr. Mortgage Participation Loan
 
32,721

 
185,649

 
66,484

 
65,554

 
August 2019
Mezzanine Loan
 
2,500

 
187,500

 
37,337

 
37,322

 
September 2019
Mortgage/Mezzanine Loan
 
75,310

 

 
119,422

 
111,819

 
September 2019
Mortgage/Mezzanine Loan
 
35,630

 

 
33,714

 
33,682

 
January 2020
Mezzanine Loan(7)
 
13,273

 
502,066

 
65,993

 
125,911

 
January 2020
Jr. Mortgage Participation/Mezzanine Loan
 


60,000


15,613


15,606

 
July 2021
Mortgage/Mezzanine Loan(8)
 

 

 

 
145,239

 
 
Loan Type
 
March 31, 2017
Future Funding
Obligations
 
March 31, 2017 Senior
Financing
 
March 31, 2017
Carrying Value
(1)
 
December 31, 2016
Carrying Value (1)
 
Maturity
Date (2)
Total floating rate
 
$
241,683

 
$
3,071,272

 
$
1,215,585

 
$
1,232,178

 
 
Total
 
$
241,683

 
$
5,386,263

 
$
1,579,930

 
$
1,592,537

 
 

(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 sold or syndicated, 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) $12.0 million, (c) $14.5 million, (d) $14.6 million, (e) $14.1 million, and (f) $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, is currently on non-accrual status and has no carrying value.
(5)
This loan was repaid in March 2017.
(6)
This loan was extended in January 2017.
(7)
$66.1 million of outstanding principal was syndicated in February 2017.
(8)
This loan was repaid in January 2017.

Preferred Equity Investments
As of March 31, 2017 and December 31, 2016, we held the following preferred equity investments with an aggregate weighted average current yield of 8.36% at March 31, 2017 (in thousands):
Type
 
March 31, 2017
Future Funding
Obligations
 
March 31, 2017
Senior
Financing
 
March 31, 2017
Carrying Value
(1)
 
December 31, 2016
Carrying Value
(1)
 
Mandatory
Redemption (2)
Preferred Equity
 
$

 
$
73,448

 
$
9,986

 
$
9,982

 
March 2018
Preferred Equity
 

 
58,617

 
37,920

 
37,893

 
November 2018
Total
 
$

 
$
132,065

 
$
47,906

 
$
47,875

 
 

(1)
Carrying value is net of deferred origination fees.
(2)
Represents contractual maturity, excluding any unexercised extension options.

At March 31, 2017 and December 31, 2016, all debt and preferred equity investments were performing in accordance with the terms of the relevant investments, with the exception of a junior mortgage participation acquired in September 2014, which was acquired for zero and has a carrying value of zero, as further discussed in subnote 4 of the Debt Investments table above.
We have determined that we have one portfolio segment of financing receivables at March 31, 2017 and 2016 comprising commercial real estate which is primarily recorded in debt and preferred equity investments. Included in other assets is an additional amount of financing receivables totaling $90.3 million and $99.5 million at March 31, 2017 and December 31, 2016, respectively. No financing receivables were 90 days past due at March 31, 2017.