XML 23 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt Securities (Tables)
9 Months Ended
Sep. 30, 2013
Investments, Debt and Equity Securities [Abstract]  
Amortized Cost and Estimated Fair Value
The amortized cost and estimated fair value of the Company’s debt securities at September 30, 2013 are summarized as follows:
 
Security Description
Face
Amount
 
Amortized
Cost
 
Gross
Unrealized
Gain
 
Gross
Unrealized
Loss
 
Estimated
Fair
Value
CMBS (Available-for-Sale)
$
36,925

 
$
38,178

 
$

 
$
(619
)
 
$
37,559

CMBS (Fair Value Option)
180,365

 
179,841

 
372

 
(235
)
 
179,978

CMBS – Hilton (Fair Value Option)
70,682

 
69,587

 
1,095

 

 
70,682

Total
$
287,972

 
$
287,606

 
$
1,467

 
$
(854
)
 
$
288,219

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 (Available-for-Sale)
$
65,410

 
$
67,109

 
$
249

 
$
(279
)
 
$
67,079

CMBS (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

Overall Statistics for Company's AAA-Rated CMBS Investments Calculated on Weighted Average Basis
The overall statistics for the Company’s CMBS investments (excluding the Hilton CMBS) calculated on a weighted average basis assuming no early prepayments or defaults as of September 30, 2013 and December 31, 2012 are as follows:
 
 
September 30, 2013
 
December 31, 2012
Credit Ratings *
AAA-CCC

 
AAA

Coupon
5.8
%
 
5.6
%
Yield
5.3
%
 
4.1
%
Weighted Average Life
2.2 years

 
1.8 years

 
*
Ratings per Fitch Ratings, Moody’s Investors Service or Standard & Poor's.
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 CMBS investments (excluding the Hilton CMBS) calculated on a weighted average basis as of September 30, 2013 and December 31, 2012 are as follows:
 
Vintage
September 30, 2013
 
December 31, 2012
2006
%
 
1
%
2007
100

 
99

Total
100
%
 
100
%
 
Property Type
September 30, 2013
 
December 31, 2012
Office
40.0
%
 
40.5
%
Retail
22.1

 
23.2

Hotel
13.0

 
10.5

Multifamily
12.3

 
12.9

Other *
12.6

 
12.9

Total
100
%
 
100
%
 *    No other individual category comprises more than 10% of the total.
 
Location
September 30, 2013
 
December 31, 2012
Middle Atlantic
22.9
%
 
21.4
%
Pacific
21.7

 
23.8

South Atlantic
21.1

 
21.8

Other *
34.3

 
33.0

Total
100
%
 
100
%
 *    No other individual category comprises more than 10% of the total.