XML 51 R36.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt and Preferred Equity Investments (Tables)
6 Months Ended
Jun. 30, 2018
Investments, Debt and Equity Securities [Abstract]  
Schedule of debt and preferred equity book balance roll forward
Below is a summary of the activity relating to our debt and preferred equity investments for the six months ended June 30, 2018 and the twelve months ended December 31, 2017 (in thousands):
 
June 30, 2018
 
December 31, 2017
Balance at beginning of period (1)
$
2,114,041

 
$
1,640,412

Debt investment originations/accretion (2)
611,686

 
1,142,591

Preferred equity investment originations/accretion (2)
4,177

 
144,456

Redemptions/sales/syndications/amortization (3)
(561,389
)
 
(813,418
)
Balance at end of period (1)
$
2,168,515

 
$
2,114,041

(1)
Net of unamortized fees, discounts, and premiums.
(2)
Accretion includes amortization of fees and discounts and paid-in-kind investment income.
(3)
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.
Summary of debt investments
As of June 30, 2018 and December 31, 2017, we held the following debt investments with an aggregate weighted average current yield of 9.06% at June 30, 2018 (in thousands):
Loan Type
 
June 30, 2018
Future Funding
Obligations
 
June 30, 2018 Senior
Financing
 
June 30, 2018
Carrying Value
(1)
 
December 31, 2017
Carrying Value
(1)
 
Maturity
Date
(2)
Fixed Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mortgage Loan(3)(4)
 
$

 
$

 
$
26,394

 
$
26,366

 
February 2019
Mortgage Loan
 

 

 
164

 
239

 
August 2019
Mezzanine Loan(5a)
 

 
1,160,000

 
208,506

 
204,005

 
March 2020
Mezzanine Loan
 

 
15,000

 
3,500

 
3,500

 
September 2021
Mezzanine Loan
 

 
147,000

 
24,922

 
24,913

 
April 2022
Mezzanine Loan
 

 
280,000

 
35,564

 
34,600

 
August 2022
Mezzanine Loan(6)
 

 
86,201

 
12,702

 
12,699

 
November 2023
Mezzanine Loan(5b)
 

 
115,000

 
12,936

 
12,932

 
June 2024
Mezzanine Loan
 

 
95,000

 
30,000

 
30,000

 
January 2025
Mezzanine Loan
 

 
340,000

 
15,000

 
15,000

 
November 2026
Mezzanine Loan
 

 
1,657,500

 
55,250

 
55,250

 
June 2027
Mortgage/Jr. Mortgage Loan(7)
 

 

 

 
250,464

 
 
Total fixed rate
 
$

 
$
3,895,701

 
$
424,938

 
$
669,968

 
 
Floating Rate Investments:
 
 
 
 
 
 
 
 
 
 
Mezzanine Loan
 

 
20,523

 
10,970

 
10,934

 
August 2018
Mortgage/Mezzanine Loan(8)
 

 

 
19,990

 
19,940

 
August 2018
Mezzanine Loan(9)
 

 
65,000

 
14,992

 
14,955

 
August 2018
Mortgage/Mezzanine Loan
 

 

 
16,992

 
16,969

 
September 2018
Mezzanine Loan(10)
 

 
37,500

 
14,961

 
14,855

 
September 2018
Mezzanine Loan
 
2,325

 
45,025

 
35,072

 
34,879

 
October 2018
Mezzanine Loan(5c)
 

 
150,000

 
15,347

 
15,381

 
December 2018
Mezzanine Loan(5d)
 

 

 
14,836

 
14,869

 
December 2018
Mezzanine Loan
 

 
33,000

 
26,967

 
26,927

 
December 2018
Mezzanine Loan
 

 
175,000

 
59,873

 
59,723

 
December 2018
Mezzanine Loan(11)
 

 
45,000

 
12,211

 
12,174

 
January 2019
Mezzanine Loan
 
4,000

 
29,291

 
9,980

 
8,550

 
January 2019
Mezzanine Loan(5e)(12)
 
795

 

 
15,150

 
15,148

 
March 2019
Mezzanine Loan
 

 
38,000

 
21,964

 
21,939

 
March 2019
Mezzanine Loan(13)
 

 
40,000

 
19,958

 
19,982

 
April 2019
Mezzanine Loan(13)
 

 
61,130

 
21,718

 
34,947

 
April 2019
Mezzanine Loan
 

 
175,000

 
37,355

 
37,250

 
April 2019
Mezzanine Loan
 

 
265,000

 
24,895

 
24,830

 
April 2019
Mortgage/Jr. Mortgage Participation Loan
 
20,065

 
220,572

 
79,551

 
71,832

 
August 2019
Mezzanine Loan(10)
 
2,034

 
189,829

 
37,884

 
37,851

 
September 2019
Mortgage/Mezzanine Loan
 
20,560

 

 
168,369

 
143,919

 
September 2019
Mezzanine Loan
 

 
350,000

 
34,810

 
34,737

 
October 2019
Mortgage/Mezzanine Loan
 
1,306

 

 
46,168

 

 
December 2019
Mortgage/Mezzanine Loan
 
17,627

 

 
51,981

 
43,845

 
January 2020
Mezzanine Loan
 
1,123

 
571,863

 
78,462

 
75,834

 
January 2020
Mortgage Loan
 
14,786

 

 
84,783

 

 
February 2020
Mezzanine Loan
 
3,878

 
306,711

 
50,669

 

 
March 2020
Mortgage/Mezzanine Loan
 
45,019

 

 
333,290

 

 
April 2020
Mezzanine Loan
 
6,386

 
35,912

 
11,829

 
11,259

 
July 2020
Loan Type
 
June 30, 2018
Future Funding
Obligations
 
June 30, 2018 Senior
Financing
 
June 30, 2018
Carrying Value
(1)
 
December 31, 2017
Carrying Value
(1)
 
Maturity
Date
(2)
Mezzanine Loan
 
44,088

 
340,558

 
83,065

 
75,428

 
November 2020
Mortgage and Mezzanine Loan
 
38,200

 

 
93,498

 
88,989

 
December 2020
Mortgage and Mezzanine Loan
 




35,207


35,152

 
December 2020
Jr. Mortgage Participation/Mezzanine Loan
 

 
60,000

 
15,648

 
15,635

 
July 2021
Mortgage/Mezzanine Loan (14)
 

 

 

 
162,553

 
 
Mortgage/Mezzanine Loan (14)
 

 

 

 
74,755

 
 
Mortgage/Mezzanine Loan (15)
 

 

 

 
23,609

 
 
Total floating rate
 
$
222,192

 
$
3,254,914

 
$
1,598,445

 
$
1,299,650

 
 
Total
 
$
222,192

 
$
7,150,615

 
$
2,023,383

 
$
1,969,618

 
 
(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)
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 has been a nonperforming loan since acquisition, is currently on non-accrual status and has no carrying value.
(4)
This loan was repaid in August 2018.
(5)
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) $1.3 million, (b) $12.0 million, (c) $14.6 million, (d) $14.1 million, and (e) $5.1 million.
(6)
The loan's June interest payment was outstanding at June 30, 2018 and was subsequently received in July 2018. The loan was evaluated in accordance with our loan review procedures and the Company concluded that the fair value of the collateral exceeded the carrying amount of the loan.
(7)
These loans were purchased at par in April and May 2017 and were in maturity default at the time of acquisition. At the time the loans were purchased, the Company expected to collect all contractually required payments, including interest. In August 2017, the Company determined that it was probable that the loans would not be repaid in full and therefore, the loans were put on non-accrual status. No impairment was recorded as the Company believed that the fair value of the property exceeded the carrying amount of the loans. In May 2018, the Company was the successful bidder at the foreclosure of the asset, at which time the loans were credited to our equity investment in the property.
(8)
This loan was extended in August 2018.
(9)
This loan was extended in July 2018.
(10)
This loan was repaid in July 2018.
(11)
In July 2018, the Company accepted an assignment of the property in-lieu of repayment of the loan, and marked the assets received and liabilities assumed to fair value, which exceeded the carrying value of the loan.
(12)
This loan was extended in March 2018.
(13)
This loan was extended in April 2018.
(14)
This loan was repaid in February 2018.
Summary of preferred equity investments
As of June 30, 2018 and December 31, 2017, we held the following preferred equity investments with an aggregate weighted average current yield of 5.73% at June 30, 2018 (in thousands):
Type
 
June 30, 2018
Future Funding
Obligations
 
June 30, 2018 Senior
Financing
 
June 30, 2018
Carrying Value
(1)
 
December 31, 2017
Carrying Value
(1)
 
Maturity
Date
(2)
Preferred Equity
 
$

 
$
272,000

 
$
145,132

 
$
144,423

 
April 2021
Total
 
$

 
$
272,000

 
$
145,132

 
$
144,423

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