XML 20 R33.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 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 at June 30, 2015 and December 31, 2014, based on their levels in the fair value hierarchy.

 

 

As of June 30, 2015

 

(Amounts in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in Property Funds

 

$

193,081

 

 

$

-

 

 

$

-

 

 

$

193,081

 

Investments in Alternative Investment Funds

 

 

142,464

 

 

 

-

 

 

 

-

 

 

 

142,464

 

Total real estate fund investments

 

 

335,545

 

 

 

-

 

 

 

-

 

 

 

335,545

 

Marketable securities

 

 

21,524

 

 

 

21,524

 

 

 

-

 

 

 

-

 

Total assets

 

$

357,069

 

 

$

21,524

 

 

$

-

 

 

$

335,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liabilities

 

$

160,473

 

 

 

-

 

 

$

160,473

 

 

 

-

 

Total liabilities

 

$

160,473

 

 

$

-

 

 

$

160,473

 

 

$

-

 

 

 

 

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 and six months ended June 30, 2015 and 2014.

 

 

 

The Company

 

 

The Predecessor

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

Three Months Ended

 

 

Six Months Ended

 

(Amounts in thousands)

 

June 30, 2015

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2014

 

Beginning balance

 

$

324,282

 

 

$

323,387

 

 

$

2,362,743

 

 

$

2,158,889

 

Purchases

 

 

-

 

 

 

22

 

 

 

6,494

 

 

 

164,181

 

Net unrealized gains

 

 

11,263

 

 

 

12,136

 

 

 

33,750

 

 

 

79,917

 

Ending Balance

 

$

335,545

 

 

$

335,545

 

 

$

2,402,987

 

 

$

2,402,987

 

 

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 June 30, 2015 and December 31, 2014.

 

 

 

As of June 30, 2015

 

 

As of December 31, 2014

 

(Amounts in thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Cash equivalents

 

$

289,917

 

 

$

289,917

 

 

$

401,215

 

 

$

401,215

 

Total Assets

 

$

289,917

 

 

$

289,917

 

 

$

401,215

 

 

$

401,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2015

 

 

As of December 31, 2014

 

(Amounts in thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Mortgage and notes payable

 

$

2,853,237

 

 

$

2,797,650

 

 

$

2,852,287

 

 

$

2,796,842

 

Total Liabilities

 

$

2,853,237

 

 

$

2,797,650

 

 

$

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 June 30, 2015 and December 31, 2014.

 

 

 

As of June 30, 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

 

 

7.00%

 

 

 

7.00%

 

 

6.50% - 7.25%

 

 

6.83%

 

Terminal capitalization rates

 

5.00% - 6.00%

 

 

 

5.55%

 

 

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 June 30, 2015 and December 31, 2014.

 

 

 

As of June 30, 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%

 

 

11.07%

 

 

8.50% - 14.00%

 

 

11.07%