XML 44 R34.htm IDEA: XBRL DOCUMENT v3.19.2
Loans Receivable and Other Lending Investments, net (Tables)
6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
Schedule of the Company's loans and other lending investments by class

The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands):
 
As of
Type of Investment
June 30,
2019
 
December 31,
2018
Senior mortgages
$
671,159

 
$
760,749

Corporate/Partnership loans
124,266

 
148,583

Subordinate mortgages
10,515

 
10,161

Total gross carrying value of loans
805,940

 
919,493

Reserves for loan losses
(53,408
)
 
(53,395
)
Total loans receivable, net
752,532

 
866,098

Other lending investments(1)
149,614

 
122,126

Total loans receivable and other lending investments, net
$
902,146

 
$
988,224


____________________________________________________________
(1)
As of June 30, 2019, includes $44.1 million related to the acquisition of bowling centers from one of the Company's lessees (refer to Note 5).
Schedule of changes in the Company's reserve for loan losses Changes in the Company's reserve for loan losses were as follows ($ in thousands):
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
Reserve for loan losses at beginning of period
 
$
53,298

 
$
69,466

 
$
53,395

 
$
78,489

Provision for loan losses
 
110

 
18,892

 
13

 
18,037

Charge-offs
 

 
(33,863
)
 

 
(42,031
)
Reserve for loan losses at end of period
 
$
53,408

 
$
54,495

 
$
53,408

 
$
54,495


Schedule of recorded investment in loans and associated reserve for loan losses

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 June 30, 2019
 
 
 
 
 
Loans
$
66,034

 
$
744,944

 
$
810,978

Less: Reserve for loan losses
(40,888
)
 
(12,520
)
 
(53,408
)
Total(3)
$
25,146

 
$
732,424

 
$
757,570

As of December 31, 2018
 
 
 
 
 
Loans
$
66,725

 
$
857,662

 
$
924,387

Less: Reserve for loan losses
(40,395
)
 
(13,000
)
 
(53,395
)
Total(3)
$
26,330

 
$
844,662

 
$
870,992

_______________________________________________________________________________
(1)
The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.5 million and $0.5 million as of June 30, 2019 and December 31, 2018, respectively. The Company's loans individually evaluated for impairment primarily represent loans on non-accrual status; 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 discounts of $1.0 million and $3.1 million as of June 30, 2019 and December 31, 2018, respectively.
(3)
The Company's recorded investment in loans as of June 30, 2019 and December 31, 2018, including accrued interest of $5.0 million and $4.9 million, respectively, is included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. As of June 30, 2019 and December 31, 2018, the total amounts exclude $105.5 million and $122.1 million, respectively, of securities that are evaluated for impairment under ASC 320.

Schedule of investment in performing loans, presented by class and by credit quality, as indicated by risk rating
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 June 30, 2019
 
As of December 31, 2018
 
Performing
Loans
 
Weighted
Average
Risk Ratings
 
Performing
Loans
 
Weighted
Average
Risk Ratings
Senior mortgages
$
609,021

 
2.92

 
$
697,807

 
2.76

Corporate/Partnership loans
125,377

 
3.12

 
149,663

 
2.84

Subordinate mortgages
10,547

 
3.00

 
10,192

 
3.00

  Total
$
744,945

 
2.95

 
$
857,662

 
2.77



Schedule of recorded investment in loans, aged by payment status and presented by class
The Company's recorded investment in loans, aged by payment status and presented by class, was as follows ($ in thousands):
 
Current
 
Less Than
and Equal
to 90 Days
 
Greater
Than
90 Days(1)
 
Total
Past Due
 
Total
As of June 30, 2019
 
 
 
 
 
 
 
 
 
Senior mortgages
$
615,021

 
$

 
$
60,033

 
$
60,033

 
$
675,054

Corporate/Partnership loans
125,377

 

 

 

 
125,377

Subordinate mortgages
10,547

 

 

 

 
10,547

Total
$
750,945

 
$

 
$
60,033

 
$
60,033

 
$
810,978

As of December 31, 2018
 
 
 
 
 
 
 
 
 
Senior mortgages
$
703,807

 
$

 
$
60,725

 
$
60,725

 
$
764,532

Corporate/Partnership loans
149,663

 

 

 

 
149,663

Subordinate mortgages
10,192

 

 

 

 
10,192

Total
$
863,662

 
$

 
$
60,725

 
$
60,725

 
$
924,387

_______________________________________________________________________________
(1)
As of June 30, 2019, the Company had two loans which were greater than 90 days delinquent and were in various stages of resolution, including legal and foreclosure-related proceedings and environmental matters, and ranged from 4.0 years to 10.0 years outstanding. As of December 31, 2018, the Company had two loans which were greater than 90 days delinquent and were in various stages of resolution, including legal and foreclosure-related proceedings and environmental matters, and ranged from 4.0 years to 9.0 years outstanding.
Schedule of recorded investment in impaired loans, presented by class The Company's recorded investment in impaired loans, presented by class, was as follows ($ in thousands)(1):
 
As of June 30, 2019
 
As of December 31, 2018
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Senior mortgages
$
66,033

 
$
65,945

 
$
(40,888
)
 
$
66,725

 
$
66,777

 
$
(40,395
)
Total
$
66,033

 
$
65,945

 
$
(40,888
)
 
$
66,725

 
$
66,777

 
$
(40,395
)
____________________________________________________________
(1)
All of the Company's non-accrual loans are considered impaired and included in the table above.
Schedule of average recorded investment in impaired loans and interest income recognized, presented by class
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 June 30,
 
For the Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subordinate mortgages
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$
92

Subtotal

 

 

 

 

 

 

 
92

With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior mortgages
66,379

 

 
67,252

 

 
66,605

 

 
71,949

 

Corporate/Partnership loans

 

 
78,338

 

 

 

 
104,403

 

Subtotal
66,379

 

 
145,590

 

 
66,605

 

 
176,352

 

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior mortgages
66,379

 

 
67,252

 

 
66,605

 

 
71,949

 

Corporate/Partnership loans

 

 
78,338

 

 

 

 
104,403

 

Subordinate mortgages

 

 

 

 

 

 

 
92

Total
$
66,379

 
$

 
$
145,590

 
$

 
$
66,605

 
$

 
$
176,352

 
$
92


Schedule of other lending investments - securities Other lending investments includes the following securities ($ in thousands):
 
Face
Value
 
Amortized Cost Basis
 
Net Unrealized Gain
 
Estimated Fair Value
 
Net Carrying Value
As of June 30, 2019
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities
 
 
 
 
 
 
 
 
 
Municipal debt securities
$
21,140

 
$
21,140

 
$
2,184

 
$
23,324

 
$
23,324

Held-to-Maturity Securities
 
 
 
 
 
 
 
 
 
Debt securities
100,000

 
82,205

 

 
82,205

 
82,205

Total
$
121,140

 
$
103,345

 
$
2,184

 
$
105,529

 
$
105,529

As of December 31, 2018
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities
 
 
 
 
 
 
 
 
 
Municipal debt securities
$
21,185

 
$
21,185

 
$
476

 
$
21,661

 
$
21,661

Held-to-Maturity Securities
 
 
 
 
 
 
 
 
 
Debt securities
120,866

 
100,465

 
7

 
100,472

 
100,465

Total
$
142,051

 
$
121,650

 
$
483

 
$
122,133

 
$
122,126



Schedule of contractual maturities of securities
As of June 30, 2019, the contractual maturities of the Company's securities were as follows ($ in thousands):
 
Held-to-Maturity Securities
 
Available-for-Sale Securities
 
Amortized Cost Basis
 
Estimated Fair Value
 
Amortized Cost Basis
 
Estimated Fair Value
Maturities
 
 
 
 
 
 
 
Within one year
$

 
$

 
$

 
$

After one year through 5 years
82,205

 
82,205

 

 

After 5 years through 10 years

 

 

 

After 10 years

 

 
21,140

 
23,324

Total
$
82,205

 
$
82,205

 
$
21,140

 
$
23,324