XML 26 R15.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Receivable and Other Lending Investments, net
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Loans Receivable and Other Lending Investments, net
Loans Receivable and Other Lending Investments, net

The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands):
 
As of
Type of Investment
March 31,
2017
 
December 31,
2016
Senior mortgages
$
834,795

 
$
940,738

Corporate/Partnership loans
519,198

 
490,389

Subordinate mortgages
25,242

 
24,941

Total gross carrying value of loans
1,379,235

 
1,456,068

Reserves for loan losses
(79,389
)
 
(85,545
)
Total loans receivable, net
1,299,846

 
1,370,523

Other lending investments—securities
81,381

 
79,916

Total loans receivable and other lending investments, net
$
1,381,227

 
$
1,450,439



Reserve for Loan Losses—Changes in the Company's reserve for loan losses were as follows ($ in thousands):
 
 
For the Three Months Ended March 31,
 
 
2017
 
2016
Reserve for loan losses at beginning of period
 
$
85,545

 
$
108,165

(Recovery of) provision for loan losses
 
(4,928
)
 
1,506

Charge-offs
 
(1,228
)
 

Reserve for loan losses at end of period
 
$
79,389

 
$
109,671



The Company's recorded investment in loans (comprised of a loan's carrying value plus accrued interest) and the associated reserve for loan losses were as follows ($ in thousands):
 
Individually
Evaluated for
Impairment(1)
 
Collectively
Evaluated for
Impairment(2)
 
Total
As of March 31, 2017
 
 
 
 
 
Loans
$
250,801

 
$
1,135,134

 
$
1,385,935

Less: Reserve for loan losses
(60,989
)
 
(18,400
)
 
(79,389
)
Total(3)
$
189,812

 
$
1,116,734

 
$
1,306,546

As of December 31, 2016
 
 
 
 
 
Loans
$
253,941

 
$
1,209,062

 
$
1,463,003

Less: Reserve for loan losses
(62,245
)
 
(23,300
)
 
(85,545
)
Total(3)
$
191,696

 
$
1,185,762

 
$
1,377,458

_______________________________________________________________________________
(1)
The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.7 million and $0.4 million as of March 31, 2017 and December 31, 2016, respectively. The Company's loans individually evaluated for impairment primarily represent loans on non-accrual status and therefore, the unamortized amounts associated with these loans are not currently being amortized into income.
(2)
The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net premiums of $2.9 million and $1.9 million as of March 31, 2017 and December 31, 2016, respectively.
(3)
The Company's recorded investment in loans as of March 31, 2017 and December 31, 2016 includes accrued interest of $6.7 million and $6.9 million, respectively, which are included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. As of March 31, 2017 and December 31, 2016, excludes $81.4 million and $79.9 million, respectively, of securities that are evaluated for impairment under ASC 320.

Credit Characteristics—As part of the Company's process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. Risk ratings, which range from 1 (lower risk) to 5 (higher risk), are based on judgments which are inherently uncertain and there can be no assurance that actual performance will be similar to current expectation. The Company designates loans as non-performing at such time as: (1) the loan becomes 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan. All non-performing loans are placed on non-accrual status and income is only recognized in certain cases upon actual cash receipt.

The Company's recorded investment in performing loans, presented by class and by credit quality, as indicated by risk rating, was as follows ($ in thousands):
 
As of March 31, 2017
 
As of December 31, 2016
 
Performing
Loans
 
Weighted
Average
Risk Ratings
 
Performing
Loans
 
Weighted
Average
Risk Ratings
Senior mortgages
$
756,720

 
2.31

 
$
859,250

 
3.12

Corporate/Partnership loans
364,159

 
3.06

 
335,677

 
3.09

Subordinate mortgages
14,255

 
2.46

 
14,135

 
3.00

  Total
$
1,135,134

 
2.55

 
$
1,209,062

 
3.11



The Company's recorded investment in loans, aged by payment status and presented by class, were as follows ($ in thousands):
 
Current
 
Less Than
and Equal
to 90 Days
 
Greater
Than
90 Days(1)
 
Total
Past Due
 
Total
As of March 31, 2017
 
 
 
 
 
 
 
 
 
Senior mortgages
$
762,720

 
$

 
$
76,454

 
$
76,454

 
$
839,174

Corporate/Partnership loans
364,159

 

 
157,303

 
157,303

 
521,462

Subordinate mortgages
25,299

 

 

 

 
25,299

Total
$
1,152,178

 
$

 
$
233,757

 
$
233,757

 
$
1,385,935

As of December 31, 2016
 
 
 
 
 
 
 
 
 
Senior mortgages
$
868,505

 
$

 
$
76,677

 
$
76,677

 
$
945,182

Corporate/Partnership loans
335,677

 

 
157,146

 
157,146

 
492,823

Subordinate mortgages
24,998

 

 

 

 
24,998

Total
$
1,229,180

 
$

 
$
233,823

 
$
233,823

 
$
1,463,003

_______________________________________________________________________________
(1)
As of March 31, 2017, the Company had four loans which were greater than 90 days delinquent and were in various stages of resolution, including legal proceedings, environmental concerns and foreclosure-related proceedings, and ranged from 1.0 to 8.0 years outstanding. As of December 31, 2016, the Company had four loans which were greater than 90 days delinquent and were in various stages of resolution, including legal proceedings, environmental concerns and foreclosure-related proceedings, and ranged from 1.0 to 8.0 years outstanding.

Impaired Loans—The Company's recorded investment in impaired loans, presented by class, were as follows ($ in thousands)(1):
 
As of March 31, 2017
 
As of December 31, 2016
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Subordinate mortgages
$
11,044

 
$
11,027

 
$

 
$
10,862

 
$
10,846

 
$

Subtotal
11,044

 
11,027

 

 
10,862

 
10,846

 

With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Senior mortgages
82,454

 
82,571

 
(48,518
)
 
85,933

 
85,780

 
(49,774
)
Corporate/Partnership loans
157,303

 
146,783

 
(12,471
)
 
157,146

 
146,783

 
(12,471
)
Subtotal
239,757

 
229,354

 
(60,989
)
 
243,079

 
232,563

 
(62,245
)
Total:
 
 
 
 
 
 
 
 
 
 
 
Senior mortgages
82,454

 
82,571

 
(48,518
)
 
85,933

 
85,780

 
(49,774
)
Corporate/Partnership loans
157,303

 
146,783

 
(12,471
)
 
157,146

 
146,783

 
(12,471
)
Subordinate mortgages
11,044

 
11,027

 

 
10,862

 
10,846

 

Total
$
250,801

 
$
240,381

 
$
(60,989
)
 
$
253,941

 
$
243,409

 
$
(62,245
)
____________________________________________________________
(1)
All of the Company's non-accrual loans are considered impaired and included in the table above.

The Company's average recorded investment in impaired loans and interest income recognized, presented by class, were as follows ($ in thousands):
 
For the Three Months Ended March 31,
 
2017
 
2016
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Senior mortgages
$

 
$

 
$
4,542

 
$

Subordinate mortgages
10,953

 

 

 

Subtotal
10,953

 

 
4,542

 

With an allowance recorded:
 
 
 
 
 
 
 
Senior mortgages
84,194

 

 
126,843

 

Corporate/Partnership loans
157,224

 

 
5,571

 

Subtotal
241,418

 

 
132,414

 

Total:
 
 
 
 
 
 
 
Senior mortgages
84,194

 

 
131,385

 

Corporate/Partnership loans
157,224

 

 
5,571

 

Subordinate mortgages
10,953

 

 

 

Total
$
252,371

 
$

 
$
136,956

 
$



Securities—Other lending investments—securities includes the following ($ in thousands):
 
Face Value
 
Amortized Cost Basis
 
Net Unrealized Gain (Loss)
 
Estimated Fair Value
 
Net Carrying Value
As of March 31, 2017
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities
 
 
 
 
 
 
 
 
 
Municipal debt securities
$
21,230

 
$
21,230

 
$
409

 
$
21,639

 
$
21,639

Held-to-Maturity Securities
 
 
 
 
 
 
 
 
 
Debt securities
59,867

 
59,742

 
2,321

 
62,063

 
59,742

Total
$
81,097

 
$
80,972

 
$
2,730

 
$
83,702

 
$
81,381

As of December 31, 2016
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities
 
 
 
 
 
 
 
 
 
Municipal debt securities
$
21,240

 
$
21,240

 
$
426

 
$
21,666

 
$
21,666

Held-to-Maturity Securities
 
 
 
 
 
 
 
 
 
Debt securities
58,454

 
58,250

 
2,753

 
61,003

 
58,250

Total
$
79,694

 
$
79,490

 
$
3,179

 
$
82,669

 
$
79,916