XML 42 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]  
Schedule of Fair Values of Financial Assets and Liabilities Measured at Fair Value

The table below aggregates the fair values of these financial assets and liabilities by their levels in the fair value hierarchy at March 31, 2015 and December 31, 2014.

 

 

As of March 31, 2015

 

(Amounts in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in Property Funds

 

$

182,610

 

 

$

-

 

 

$

-

 

 

$

182,610

 

Investments in Alternative Investment Funds

 

 

141,672

 

 

 

-

 

 

 

-

 

 

 

141,672

 

Total real estate fund investments

 

 

324,282

 

 

 

-

 

 

 

-

 

 

 

324,282

 

Marketable securities

 

 

21,386

 

 

 

21,386

 

 

 

-

 

 

 

-

 

Total assets

 

$

345,668

 

 

$

21,386

 

 

$

-

 

 

$

324,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liabilities

 

$

182,218

 

 

 

-

 

 

$

182,218

 

 

 

-

 

Total liabilities

 

$

182,218

 

 

$

-

 

 

$

182,218

 

 

$

-

 

   

 

 

As of December 31, 2014

 

(Amounts in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in Property Funds

 

$

183,216

 

 

$

-

 

 

$

-

 

 

$

183,216

 

Investments in Alternative Investment Funds

 

 

140,171

 

 

 

 

 

 

 

 

 

 

 

140,171

 

Total real estate fund investments

 

 

323,387

 

 

 

-

 

 

 

-

 

 

 

323,387

 

Marketable securities

 

 

20,159

 

 

 

20,159

 

 

 

-

 

 

 

-

 

Total assets

 

$

343,546

 

 

$

20,159

 

 

$

-

 

 

$

323,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liabilities

 

$

194,196

 

 

 

-

 

 

$

194,196

 

 

 

-

 

Total liabilities

 

$

194,196

 

 

$

-

 

 

$

194,196

 

 

$

-

 

 

Summary of Changes in Fair Value of Real Estate Fund Investments in Level 3

The table below summarizes the changes in the fair value of Real Estate Fund Investments that are classified as Level 3, for the three months ended March 31, 2015 and 2014.

 

 

 

Real Estate Fund Investments

 

 

 

For the Three Months Ended March 31,

 

(Amounts in thousands)

 

2015

 

 

2014

 

Beginning balance

 

$

323,387

 

 

$

2,158,889

 

Purchases

 

 

22

 

 

 

157,687

 

Net unrealized gains

 

 

873

 

 

 

46,167

 

Ending Balance

 

$

324,282

 

 

$

2,362,743

 

 

Summary of Carrying Amounts and Fair Value of Financial Instruments

The following is a summary of the carrying amounts and fair value of these financial instruments as of March 31, 2015 and December 31, 2014.

 

 

 

As of March 31, 2015

 

 

As of December 31, 2014

 

(Amounts in thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Cash equivalents

 

$

313,951

 

 

$

313,951

 

 

$

401,215

 

 

$

401,215

 

Total Assets

 

$

313,951

 

 

$

313,951

 

 

$

401,215

 

 

$

401,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2015

 

 

As of December 31, 2014

 

(Amounts in thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Mortgage and notes payable

 

$

2,852,754

 

 

$

2,782,382

 

 

$

2,852,287

 

 

$

2,796,842

 

Total Liabilities

 

$

2,852,754

 

 

$

2,782,382

 

 

$

2,852,287

 

 

$

2,796,842

 

 

Property Funds [Member]  
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]  
Summary of Significant Unobservable Quantitative Inputs Utilized in Determining Fair Value of Investments

Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of the Property Fund investments at March 31, 2015 and December 31, 2014.

 

 

 

As of March 31, 2015

 

 

As of December 31, 2014

 

Unobservable Quantitative Input

 

Range

 

Weighted average (based on fair value of investments)

 

 

Range

 

Weighted average (based on fair value of investments)

 

Discount rates

 

6.50% - 7.25%

 

 

6.83%

 

 

6.50% - 7.25%

 

 

6.83%

 

Terminal capitalization rates

 

5.50% - 6.00%

 

 

5.72%

 

 

5.50% - 6.00%

 

 

5.72%

 

 

Alternative Investment Funds [Member]  
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]  
Summary of Significant Unobservable Quantitative Inputs Utilized in Determining Fair Value of Investments

Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of the investments in the Alternative Investment Funds at March 31, 2015 and December 31, 2014.

 

 

 

As of March 31, 2015

 

 

As of December 31, 2014

 

Unobservable Quantitative Input

 

Range

 

Weighted average (based on fair value of investments)

 

 

Range

 

Weighted average (based on fair value of investments)

 

Preferred return

 

8.49% - 14.00%

 

 

11.06%

 

 

8.50% - 14.00%

 

 

11.07%