XML 37 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt Securities (Tables)
12 Months Ended
Dec. 31, 2012
Amortized Cost and Estimated Fair Value

The amortized cost and estimated fair value of the Company’s debt securities at December 31, 2012 are summarized as follows:

 

Security Description

   Face
Amount
     Amortized
Cost
     Gross
Unrealized
Gain
     Gross
Unrealized
Loss
    Estimated
Fair
Value
 

CMBS – AAA-rated (Available-for-Sale)

   $ 65,410       $ 67,109       $ 249       $ (279   $ 67,079   

CMBS – AAA-rated (Fair Value Option)

     134,694         136,354         2,061         (167     138,248   

CMBS – Hilton (Fair Value Option)

     73,239         70,250         3,311         —          73,561   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 273,343       $ 273,713       $ 5,621       $ (446   $ 278,888   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

The amortized cost and estimated fair value of the Company’s debt securities at December 31, 2011 are summarized as follows:

 

Security Description

   Face
Amount
     Amortized
Cost
     Gross
Unrealized
Gain
     Gross
Unrealized
Loss
    Estimated
Fair
Value
 

AAA-rated CMBS (Available-for-Sale)

   $ 298,598       $ 301,980       $ 810       $ (247   $ 302,543   

AAA-rated CMBS (Fair Value Option)

     248,209         252,736         —           (1,284     251,452   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 546,807       $ 554,716       $ 810       $ (1,531   $ 553,995   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
Overall Statistics for Company's AAA-Rated CMBS Investments Calculated on Weighted Average Basis

The overall statistics for the Company’s AAA-rated CMBS investments calculated on a weighted average basis assuming no early prepayments or defaults as of December 31, 2012 and 2011 are as follows:

 

     December 31,
2012
    December 31,
2011
 

Credit Ratings *

     AAA        AAA   

Coupon

     5.6     5.6

Yield

     4.1     4.3

Weighted Average Life

     1.8 years        1.2 years   

 

* Ratings per Fitch, Moody’s or S&P
Percentage Vintage, Property Type, and Location of Collateral Securing Company's AAA-Rated CMBS Investments Calculated on Weighted Average Basis

The percentage vintage, property type, and location of the collateral securing the Company’s AAA-rated CMBS investments calculated on a weighted average basis as of December 31, 2012 and 2011 are as follows:

 

Vintage

   December 31,
2012
    December 31,
2011
 

2006

     1     7

2007

     99        93   
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 

 

Property Type

   December 31,
2012
    December 31,
2011
 

Office

     40.5     36.5

Retail

     23.2        26.6   

Multifamily

     12.9        13.1   

Hotel

     10.5        10.8   

Other *

     12.9        13.0   
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 

 

* No other individual category comprises more than 10% of the total.

 

Location

   December 31,
2012
    December 31,
2011
 

South Atlantic

     21.8     23.0

Middle Atlantic

     21.4        21.9   

Pacific

     23.8        21.0   

Other *

     33.0        34.1   
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 
* No other individual category comprises more than 10% of the total.