XML 63 R54.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investment in Mortgage Notes (Details)
$ in Thousands
12 Months Ended
Jan. 05, 2016
USD ($)
Jan. 01, 2016
USD ($)
Apr. 21, 2014
Dec. 31, 2015
USD ($)
a
properties
years
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Apr. 04, 2007
a
Accounts, Notes, Loans and Financing Receivable [Line Items]              
prepayment fee       $ 0 $ 5,000 $ 0  
Costs associated with loan refinancing or payoff       270 301 6,166  
Mortgage notes and related accrued interest receivable, net       423,780 507,955    
Notes Receivable, Future Payment Receivables [Abstract]              
Proceeds from mortgage note receivable paydown       $ 40,956 76,256 1,900  
Corporation [Member] | Hotel [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Lessor Leasing Arrangements, Operating Leases, Term of Contract [1]       20 years      
Mortgage Receivable [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage notes and related accrued interest receivable, net       $ 423,780      
Notes Receivable, Future Payment Receivables [Abstract]              
2015       5,960      
2016       2,268      
2017       902      
2018       165,546      
2019       1,112      
Thereafter       247,992      
Mortgage Receivable [Member] | Corporation [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage notes and related accrued interest receivable, net       $ 423,780 507,955    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note, 10.00%, borrower exercised conversion option on August 1, 2015 | Hotel [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [1]       10.00%      
Mortgage notes and related accrued interest receivable, net [1]       $ 0 70,114    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note, 9.00%, paid October 1, 2015 | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       56      
Mortgage Loans on Real Estate, Interest Rate [2]       9.00%      
Mortgage notes and related accrued interest receivable, net [2]       $ 0 1,164    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 10.00%, paid November 10, 2015 | Vineyard And Winery Facility [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       20      
Mortgage Loans on Real Estate, Interest Rate [3]       10.00%      
Mortgage notes and related accrued interest receivable, net [3]       $ 0 2,521    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, Due November 30, 2015 [Member] | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       20      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 9.00%, due March 31, 2016 | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [4]       9.00%      
Mortgage notes and related accrued interest receivable, net [4]       $ 1,257 1,149    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note, 5.50%, due November 1, 2016 | Vineyard And Winery Facility [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       159      
Mortgage Loans on Real Estate, Interest Rate [5]       5.50%      
Mortgage notes and related accrued interest receivable, net [5]       $ 2,500 2,500    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, Due March 11, 2017 [Member] | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       12      
Mortgage Loans on Real Estate, Interest Rate [6]       9.00%      
Mortgage notes and related accrued interest receivable, net [6]       $ 1,454 0    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 7.00% and 10.00%, due May 1, 2019 | Water Parks [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage notes and related accrued interest receivable, net [7]       164,543 191,116    
Mortgage Loan on Real Estate, Line of Credit of Borrower Subject to Same Cross Collateral With Higher Collateral Position, Maximum       9,000      
Participating interest income       1,500 1,400 $ 923  
Notes Receivable, Future Payment Receivables [Abstract]              
Proceeds from mortgage note receivable paydown       45,000      
Increase (Decrease) in Notes Receivables       $ 22,500      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 7.00% and 10.00%, due May 1, 2019 | Water Parks [Member] | KANSAS              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Number of properties securing debt | properties       1      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 7.00% and 10.00%, due May 1, 2019 | Water Parks [Member] | TEXAS              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Number of properties securing debt | properties       2      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 10.65%, due June 28, 2032 | Montparnasse56 [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [8]       10.65%      
Mortgage notes and related accrued interest receivable, net [8]       $ 36,032 36,032    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 9.50%, due September 1, 2032 | Basis School, Inc. [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [9]       9.50%      
Mortgage notes and related accrued interest receivable, net [9]       $ 19,944 19,795    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 10.25%, due October 31, 2032 | NC Music Factory [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [10]       10.25%      
Mortgage notes and related accrued interest receivable, net [10]       $ 22,188 22,188    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 9.00%, due December 31, 2032 | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [11]       9.00%      
Mortgage notes and related accrued interest receivable, net [11]       $ 5,469 5,598    
Mortgage Loans on Real Estate, Periodic Payment Terms, Level Payments       52      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 9.50%, due April 30, 2033 | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [12]       9.50%      
Mortgage notes and related accrued interest receivable, net [12]       $ 30,680 28,788    
Number of properties securing debt | properties       3      
Notes Receivable, Future Payment Receivables [Abstract]              
mortgage loan on real estate, interest rate, increase       0.50%      
Frequency of Interest Rate Increases       5 years      
mortgage loans on real estate, effective interest rate       9.50%      
mortgage loans on real estate, servicer fee       2.00%      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, Due June 30, 2033 [Member] | TopGolf [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [13]       10.25%      
Mortgage notes and related accrued interest receivable, net [13]       $ 3,488 3,471    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note, 11.31%, due July 1, 2033 | TopGolf [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [14]       11.31%      
Mortgage notes and related accrued interest receivable, net [14]       $ 12,781 13,005    
Mortgage Loans on Real Estate, Periodic Payment Terms, Level Payments       141      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 8.50%, due June 30, 2034 | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [15]       8.50%      
Mortgage notes and related accrued interest receivable, net [15]       $ 4,900 4,870    
Notes Receivable, Future Payment Receivables [Abstract]              
mortgage loan on real estate, interest rate, increase       1.025%      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, Due August 31, 2034 [Member] | Education Property [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [16]       9.50%      
Mortgage notes and related accrued interest receivable, net [16]       $ 12,392 12,082    
Notes Receivable, Future Payment Receivables [Abstract]              
mortgage loan on real estate, interest rate, increase       0.50%      
mortgage loans on real estate, effective interest rate       9.50%      
mortgage loans on real estate, servicer fee       2.00%      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage note, due December 1, 2034 [Member] | Ski Resorts [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a             588
Mortgage Loans on Real Estate, Interest Rate [17]       1.10%      
Mortgage notes and related accrued interest receivable, net [17]       $ 51,450 51,450    
Number of properties securing debt | properties       1      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes, 10.13%, due December 1, 2034 | Ski Resorts [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       510      
Mortgage Loans on Real Estate, Interest Rate [18]       10.13%      
Mortgage notes and related accrued interest receivable, net [18]       $ 37,562 37,562    
Number of properties securing debt | properties       4      
Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes, 10.40%, due December 1, 2034 | Ski Resorts [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       135      
Mortgage Loans on Real Estate, Interest Rate [19]       10.40%      
Mortgage notes and related accrued interest receivable, net [19]       $ 4,550 4,550    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, due July 1, 2036 [Member] | TopGolf [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [20]       10.25%      
Mortgage notes and related accrued interest receivable, net [20]       $ 9,147 0    
Mortgage Receivable [Member] | Corporation [Member] | Mortgage Note, due October 1, 2036 [Member] | TopGolf [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [21]       9.75%      
Mortgage notes and related accrued interest receivable, net [21]       $ 3,443 $ 0    
First Mortgage [Member] | TopGolf [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Area of Real Estate Property | a       28      
Mortgage Loans on Real Estate, Interest Rate       10.25%      
Notes Receivable, Future Payment Receivables [Abstract]              
mortgage loan on real estate, interest rate, increase       0.50%      
Frequency of Interest Rate Increases       5 years      
mortgage loans on real estate, effective interest rate       9.90%      
mortgage loans on real estate, servicer fee       2.00%      
Minimum [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Length of lease (in years) | years       16      
Minimum [Member] | Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 7.00% and 10.00%, due May 1, 2019 | Water Parks [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [7]       7.00%      
Maximum [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Length of lease (in years) | years       19      
Maximum [Member] | Mortgage Receivable [Member] | Corporation [Member] | Mortgage notes and related accrued interest receivable, 7.00% and 10.00%, due May 1, 2019 | Water Parks [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [7]       10.00%      
immaterial business acquisition [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Lessor Leasing Arrangements, Operating Leases, Term of Contract     13 years 20 years      
Subsequent Event [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Renewed and Extended, Amount   $ 21,800          
Subsequent Event [Member] | Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 9.50%, due September 1, 2032 | Basis School, Inc. [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
prepayment fee [9] $ 3,600            
Subsequent Event [Member] | Mortgage Receivable [Member] | Corporation [Member] | Mortgage note and related accrued interest receivable, 10.25%, due October 31, 2032 | NC Music Factory [Member]              
Accounts, Notes, Loans and Financing Receivable [Line Items]              
Mortgage Loans on Real Estate, Interest Rate [10]   9.75%          
[1] The Company's first mortgage loan agreement with CBK Lodge, LP and CBH20, LP was secured by development land and improvements adjacent to the Company's Camelback Mountain Resort. On August 1, 2015, per the terms of the mortgage note agreement, the borrower exercised its option to convert the mortgage note agreement to a 20-year tripe net lease agreement. As a result, the Company recorded the carrying value of the investment into rental property, which approximated the fair value of the property on the conversion date. There was no gain or loss recognized on this transaction.
[2] The Company's first mortgage loan agreement with American Charter Development that was secured by approximately 56 acres of land located in Arizona City, Arizona was paid on October 1, 2015.
[3] The Company's mortgage loan agreement with Carneros Vintners, Inc. that was secured by approximately 20 acres of land and a custom crush facility was paid on November 10, 2015.
[4] The Company's first mortgage loan agreement with HighMark Land, LLC is secured by approximately 20 acres of land located in Lincoln, California. The note requires accrued interest and principal to be paid at maturity.
[5] The Company's mortgage loan agreement with Alko Ranch, LLC is secured by approximately 159 acres of land and a winery facility. The note requires monthly interest payments.
[6] The Company's first mortgage loan agreement with LBE Investments, Ltd. is secured by approximately 12 acres of land located in Queen Creek, Arizona. The note requires accrued interest and principal to be paid at maturity.
[7] The Company’s mortgage loan agreements with SVVI, LLC (SVVI) are secured by one waterpark and adjacent land in Kansas City, Kansas as well as two other waterparks located in New Braunfels and South Padre Island, Texas. The mortgage notes have cross-default and cross-collateral provisions. Pursuant to the mortgage on the Texas properties, only a seasonal line of credit secured by the Texas parks totaling not more than $9.0 million at any time ranks superior to the Company’s collateral position. The note accrues monthly interest payments and SVVI is required to fund a debt service reserve for off-season interest payments (those due from September to May). The reserve is to be funded by equal monthly installments during the months of June, July and August. Monthly interest payments are transferred to the Company from this debt service reserve. The mortgage loan agreements also contain certain participating interest and note pay-down provisions. During the years ended December 31, 2015, 2014 and 2013, the Company recognized $1.5 million, $1.4 million and $923 thousand of participating interest income, respectively. SVV I, LLC is a VIE, but it was determined that the Company was not the primary beneficiary of this VIE. The Company’s maximum exposure to loss associated with SVVI, LLC is limited to the Company’s outstanding mortgage note and related accrued interest receivable. On October 13, 2015, the Company received a partial pay-down of $45.0 million. Per the terms of the mortgage notes receivable, half of this amount pays back advances plus accrued interest and the other half, or approximately $22.5 million, further reduces the note balance but has no impact on the interest income the Company was previously receiving.
[8] The Company's first mortgage loan agreement with Montparnasse 56 USA is secured by the observation deck of the John Hancock building in Chicago, Illinois. This note requires monthly interest payments.
[9] The Company's first mortgage loan agreement with Basis Schools, Inc. is secured by a public charter school and the underlying land located in Washington D.C. Subsequent to December 31, 2015, the note was prepaid on January 5, 2016. In connection with the full payoff of this note, the Company received a prepayment fee of $3.6 million.
[10] The Company's first mortgage loan agreement with Fiber Mills, LLC and Music Factory Condominiums, LLC is secured by the North Carolina Music Factory located in Charlotte, North Carolina which is an existing entertainment retail center that includes live performance and other dining and entertainment tenants. Subsequent to December 31, 2015, this note was amended and restated. The amended note bears interest at 9.75% and requires monthly interest payments. In conjunction with the amendment, the Company funded an additional $21.8 million.
[11] The Company's first mortgage loan agreement with LBE Investments, Ltd. is secured by a charter school property located in Queen Creek, Arizona. The note is fully amortizing and requires monthly principal and interest payments of $52 thousand.
[12] The Company's first mortgage loan agreements with LBE Investments, Ltd. are secured by three charter school properties located in Gilbert and Queen Creek, Arizona. The notes bear interest beginning at 9.50% with increases of 0.50% every five years. The notes are fully amortizing and require monthly payments of principal and interest. The notes have an effective interest rate of approximately 9.50%, which is net of a 2% servicer fee to HighMark.
[13] The Company's first mortgage loan agreement with UME Preparatory Academy is secured by approximately 28 acres of land and a public charter school property located in Dallas, Texas. The note bears interest beginning at 10.25% with increases of 0.50% every five years and requires monthly interest payments. The note has an effective interest rate of approximately 9.90%, which is net of a 2% servicer fee to HighMark.
[14] The Company's first mortgage loan agreement with Topgolf USA Austin is secured by a golf entertainment complex located in Austin, Texas. The note is fully amortizing and requires monthly principal and interest payments of $141 thousand.
[15] The Company's first mortgage loan agreement with 169 Jenks is secured by a public charter school property located in St. Paul, Minnesota. The note bears interest beginning at 8.50% which increases annually based on a formula of the rate multiplied by 1.025%. The note requires monthly interest payments.
[16] The Company's first mortgage loan agreement with Beloved Community Charter School, Inc. is secured by a charter school property located in Jersey City, New Jersey. The note bears interest beginning at 9.50% with increases of 0.50% every five years and requires monthly interest payments. The note has an effective interest rate of approximately 9.50%, which is net of a 2% servicer fee to HighMark.
[17] The Company's first mortgage loan agreement with Peak Resorts, Inc. (Peak) is secured by one metro ski park located in Vermont. Mount Snow is approximately 588 acres and is located in both West Dover and Wilmington, Vermont. On December 2, 2014, this note was amended and restated to extend the maturity date to December 1, 2034. The note requires monthly interest payments and Peak is required to fund a debt service reserve for off-season interest payments (those due from April to December). The reserve is to be funded by equal monthly installments during the months of January, February and March. Monthly interest payments are transferred to the Company from this debt service reserve. Annually, this interest rate increases based on a formula dependent in part on increases in the CPI.
[18] The Company's first mortgage loan agreements with Peak are secured by four metro ski parks located in Ohio and Pennsylvania with a total of approximately 510 acres. On December 2, 2014, these notes were amended and restated to extend the maturity date to December 1, 2034. The notes require monthly interest payments and Peak is required to fund a debt service reserve for off-season interest payments (those due from April to December). The reserve is to be funded by equal monthly installments during the months of January, February and March. Monthly interest payments are transferred to the Company from this debt service reserve. Annually, this interest rate increases based on a formula dependent in part on increases in the CPI.
[19] The Company's first mortgage loan agreement with Peak is secured by a metro ski park located in Chesterland, Ohio with approximately 135 acres. On December 2, 2014, this note was amended and restated to extend the maturity date to December 1, 2034. The note requires monthly interest payments and Peak is required to fund a debt service reserve for off-season interest payments (those due from April to December). The reserve is to be funded by equal monthly installments during the months of January, February and March. Monthly interest payments are transferred to the Company from this debt service reserve. Annually, this interest rate increases based on a formula dependent in part on increases in the CPI.
[20] The Company's first mortgage loan agreement with Topgolf USA Midvale, LLC is secured by a golf entertainment complex located in Midvale, Utah. The note requires monthly interest payments.
[21] The Company's first mortgage loan agreement with Topgolf USA West Chester, LLC is secured by a golf entertainment complex located in West Chester, Ohio. The note requires monthly interest payments.