XML 46 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Investment Debt (Tables)
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Schedule of Mortgage Loans and Notes Payable
Investment debt at September 30, 2015 and December 31, 2014 consists of the following:
(Dollars in millions)
 
 
 
Carrying Amount of Investment Debt as of (1)
Investment Debt by Product Type
 
Region
 
September 30,
2015
 
December 31,
2014
Mortgage debt
 
 
 
 
 
 
Multifamily (1)
 
Western U.S.
 
$
824.7

 
$
565.5

Commercial
 
Western U.S.
 
256.6

 
131.0

Hotel
 
Western U.S
 
39.5

 
37.2

Multifamily (1)
 
Japan
 

 
242.9

Commercial
 
Japan
 
2.1

 
2.1

Commercial (1)(2)
 
Ireland
 
391.5

 
412.5

Multifamily (1)(3)
 
Ireland
 
192.6

 
133.6

Residential and Other(1)(5)
 
Ireland
 
4.0

 
29.0

Hotel
 
Ireland
 
80.5

 
72.9

Residential and Other(7)
 
Spain
 
3.5

 

Commercial (1)(4)
 
United Kingdom
 
1,054.7

 
569.2

Total mortgage debt
 
 
 
2,849.7

 
2,195.9

 
 
 
 
 
 
 
Unsecured (6)
 
United Kingdom
 
446.9

 

Investment debt
 
 
 
$
3,296.6

 
$
2,195.9

(1) The investment debt payable balances include unamortized debt premiums. Debt premiums represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized loan premium as of September 30, 2015 and December 31, 2014 was $1.9 million and $15.4 million.
(2) Includes $295.1 million and $323.8 million of investment debt on properties that were acquired and held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.
(3) Includes $53.0 million and $40.3 million of investment debt on properties that were acquired and held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.
(4) Includes $969.4 million and $483.0 million of investment debt on properties that were acquired and held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.
(5) Includes $0.0 million and $14.6 million of investment debt on properties that were acquired and held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.
(6) Includes $446.9 million and $0.0 million of unsecured debt held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.
(7) Includes $3.5 million and $0.0 million of investment debt held by KWE as of September 30, 2015 and December 31, 2014, respectively. Kennedy Wilson owns approximately 17.7% of the total issued share capital of KWE as of September 30, 2015.

 
 
 
September 30, 2015
 
December 31, 2014
(Dollars in millions)
 
 
Unamortized
 
 
 
Unamortized
 
 
Interest Rate
Maturity Date
Face Value
Net Premium/(Discount)
Carrying Value
 
Face Value
Net Premium/(Discount)
Carrying Value
2042 Notes
7.75%
12/1/2042
$
55.0

$

$
55.0

 
$
55.0

$

$
55.0

2024 Notes
5.88%
4/1/2024
650.0

(2.5
)
647.5

 
650.0

(2.6
)
647.4

Senior Notes
 
 
$
705.0

$
(2.5
)
$
702.5

 
$
705.0

$
(2.6
)
$
702.4

Schedule of Maturities of Mortgage Loans and Notes Payable
The aggregate maturities of investment debt subsequent to September 30, 2015 are as follows:
(Dollars in millions)
 
Aggregate Maturities
2015
 
$
8.8

2016
 
44.5

2017
 
193.9

2018
 
247.2

2019
 
911.7

Thereafter
 
1,888.6

 
 
3,294.7

Debt premium
 
1.9

 
 
$
3,296.6