Document and Entity Information
Document and Entity Information - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2016 | Feb. 23, 2017 | Jun. 30, 2016 | |
Document and Entity Information [Abstract] | |||
Entity Registrant Name | ISTAR INC. | ||
Entity Central Index Key | 1,095,651 | ||
Document Type | 10-K | ||
Document Period End Date | Dec. 31, 2016 | ||
Amendment Flag | false | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Filer Category | Large Accelerated Filer | ||
Entity Common Stock, Shares Outstanding | 72,042,468 | ||
Document Fiscal Year Focus | 2,016 | ||
Document Fiscal Period Focus | FY | ||
Entity Well-known Seasoned Issuer | Yes | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Public Float | $ 673 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 | |
ASSETS | |||
Real estate, at cost | $ 1,906,592 | $ 2,050,541 | |
Less: accumulated depreciation | (414,840) | (456,558) | |
Real estate, net | 1,491,752 | 1,593,983 | |
Real estate available and held for sale | 83,764 | 137,274 | |
Total real estate | 1,575,516 | 1,731,257 | |
Land and development, net | 945,565 | 1,001,963 | |
Loans receivable and other lending investments, net | 1,450,439 | 1,601,985 | |
Other investments | 214,406 | 254,172 | |
Cash and cash equivalents | 328,744 | 711,101 | |
Accrued interest and operating lease income receivable, net | 14,775 | 18,436 | |
Deferred operating lease income receivable, net | 96,420 | 97,421 | |
Deferred expenses and other assets, net | 199,649 | 181,457 | |
Total assets | 4,825,514 | 5,597,792 | |
Liabilities: | |||
Accounts payable, accrued expenses and other liabilities | 211,570 | 214,835 | |
Loan participations payable, net | 159,321 | 152,086 | |
Debt obligations, net | 3,389,908 | 4,118,823 | |
Total liabilities | 3,760,799 | 4,485,744 | |
Commitments and contingencies (refer to Note 11) | 0 | 0 | |
Redeemable noncontrolling interests (refer to Note 5) | 5,031 | 10,718 | |
iStar Inc. shareholders' equity: | |||
Common Stock, $0.001 par value, 200,000 shares authorized, 72,042 and 81,109 shares issued and outstanding as of December 31, 2016 and 2015, respectively | 72 | 81 | |
Additional paid-in capital | 3,602,172 | 3,689,330 | |
Retained earnings (deficit) | (2,581,488) | (2,625,474) | |
Accumulated other comprehensive income (loss) (refer to Note 13) | (4,218) | (4,851) | |
Total iStar Inc. shareholders' equity | 1,016,564 | 1,059,112 | |
Noncontrolling interests | 43,120 | 42,218 | |
Total equity | 1,059,684 | 1,101,330 | |
Total liabilities and equity | 4,825,514 | 5,597,792 | |
Series D, E, F, G and I Preferred Stock | |||
iStar Inc. shareholders' equity: | |||
Preferred Stock | 22 | 22 | |
Series J convertible perpetual preferred stock | |||
iStar Inc. shareholders' equity: | |||
Preferred Stock | 4 | 4 | |
Total equity | [1] | $ 4 | $ 4 |
[1] | Refer to Note 13 for details on the Company's Preferred Stock. |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - $ / shares | Dec. 31, 2016 | Dec. 31, 2015 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized (in shares) | 200,000,000 | 200,000,000 |
Common stock, shares issued (in shares) | 72,042,000 | 81,109,000 |
Common stock, shares outstanding (in shares) | 72,042,000 | 81,109,000 |
Series D, E, F, G and I Preferred Stock | ||
Liquidation preference (in dollars per share) | $ 25 | $ 25 |
Series J convertible perpetual preferred stock | ||
Liquidation preference (in dollars per share) | $ 50 | $ 50 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | ||
Revenues: | ||||
Operating lease income | $ 213,018 | $ 229,720 | $ 243,100 | |
Interest income | 129,153 | 134,687 | 122,704 | |
Other income | 46,515 | 49,931 | 81,033 | |
Land development revenue | 88,340 | 100,216 | 15,191 | |
Total revenues | 477,026 | 514,554 | 462,028 | |
Costs and expenses: | ||||
Interest expense | 221,398 | 224,639 | 224,483 | |
Real estate expense | 138,422 | 146,750 | 163,389 | |
Land development cost of sales | 62,007 | 67,382 | 12,840 | |
Depreciation and amortization | 54,329 | 65,247 | 73,571 | |
General and administrative | 84,027 | 81,277 | 88,287 | |
(Recovery of) provision for loan losses | (12,514) | 36,567 | (1,714) | |
Impairment of assets | 14,484 | 10,524 | 34,634 | |
Other expense | 5,883 | 6,374 | 6,340 | |
Total costs and expenses | 568,036 | 638,760 | 601,830 | |
Income (loss) before earnings from equity method investments and other items | (91,010) | (124,206) | (139,802) | |
Loss on early extinguishment of debt, net | (1,619) | (281) | (25,369) | |
Earnings from equity method investments | 77,349 | 32,153 | 94,905 | |
Income (loss) from operations before income taxes | (15,280) | (92,334) | (70,266) | |
Income tax benefit (expense) | 10,166 | (7,639) | (3,912) | |
Income (loss) from operations | (5,114) | (99,973) | (74,178) | |
Income from sales of real estate | 105,296 | 93,816 | 89,943 | |
Net income (loss) | 100,182 | (6,157) | 15,765 | |
Net (income) loss attributable to noncontrolling interests | (4,876) | 3,722 | 704 | |
Net income (loss) attributable to iStar Inc. | 95,306 | (2,435) | 16,469 | |
Preferred dividends | (51,320) | (51,320) | (51,320) | |
Net (income) loss allocable to HPU holders and Participating Security holders | [1],[2] | (14) | 1,080 | 1,129 |
Net income (loss) allocable to common shareholders | $ 43,972 | $ (52,675) | $ (33,722) | |
Income (loss) attributable to iStar Inc. from operations: | ||||
Basic (in dollars per share) | $ 0.60 | $ (0.62) | $ (0.40) | |
Diluted (in dollars per share) | 0.55 | (0.62) | (0.40) | |
Net income (loss) attributable to iStar Inc.: | ||||
Basic (in dollars per share) | 0.60 | (0.62) | (0.40) | |
Diluted (in dollars per share) | $ 0.55 | $ (0.62) | $ (0.40) | |
Weighted average number of common shares: | ||||
Basic (in shares) | 73,453 | 84,987 | 85,031 | |
Diluted (in shares) | 98,467 | 84,987 | 85,031 | |
Per HPU share data: | ||||
Income (loss) attributable to iStar Inc. from operations—Basic and diluted (in dollars per share) | [1] | $ 0 | $ (120) | $ (75.27) |
Net income (loss) attributable to iStar Inc.—Basic and diluted (in shares) | [1] | $ 0 | $ (120) | $ (75.27) |
Weighted average number of HPU share—Basic and diluted (in shares) | [1] | 0 | 9 | 15 |
[1] | All of the Company's outstanding High Performance Units ("HPUs") were repurchased and retired on August 13, 2015 (refer to Note 13). | |||
[2] | Participating Security holders are non-employee directors who hold common stock equivalents ("CSEs") and restricted stock awards granted under the Company's Long Term Incentive Plans that are eligible to participate in dividends (refer to Note 14 and Note 15). |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | ||
Statement of Comprehensive Income [Abstract] | ||||
Net income (loss) | $ 100,182 | $ (6,157) | $ 15,765 | |
Other comprehensive income (loss): | ||||
Reclassification of (gains)/losses on available-for-sale securities into earnings upon realization | [1] | 0 | (2,576) | (90) |
Reclassification of (gains)/losses on cash flow hedges into earnings upon realization | [2] | 598 | 921 | 4,116 |
Realization of (gains)/losses on cumulative translation adjustment into earnings upon realization | [3] | 0 | 0 | 968 |
Unrealized gains/(losses) on available-for-sale securities | 274 | (532) | 3,367 | |
Unrealized gains/(losses) on cash flow hedges | (85) | (1,202) | (5,187) | |
Unrealized gains/(losses) on cumulative translation adjustment | (154) | (491) | 131 | |
Other comprehensive income (loss) | 633 | (3,880) | 3,305 | |
Comprehensive income (loss) | 100,815 | (10,037) | 19,070 | |
Comprehensive (income) loss attributable to noncontrolling interests | (4,876) | 3,722 | 710 | |
Comprehensive income (loss) attributable to iStar Inc. | $ 95,939 | $ (6,315) | $ 19,780 | |
[1] | Reclassified to "Other income" in the Company's consolidated statements of operations. | |||
[2] | Reclassified to "Interest expense" in the Company's consolidated statements of operations are $217, $456 and $62 for the years ended December 31, 2016, 2015 and 2014, respectively. Reclassified to "Other Expense" in the Company's consolidated statements of operations is $3,634 for the year ended December 31, 2014 (refer to Note 12). Reclassified to "Earnings from equity method investments" in the Company's consolidated statements of operations are $381, $465 and $420, respectively, for the years ended December 31, 2016, 2015 and 2014. | |||
[3] | Reclassified to "Earnings from equity method investments" in the Company's consolidated statements of operations. |
Consolidated Statements of Com6
Consolidated Statements of Comprehensive Income (Loss) (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Interest expense | $ 221,398 | $ 224,639 | $ 224,483 |
Other expense | 5,883 | 6,374 | 6,340 |
Earnings from equity method investments | (77,349) | (32,153) | (94,905) |
Reclassification out of Accumulated Other Comprehensive Income [Member] | |||
Interest expense | 217 | 456 | 62 |
Other expense | 3,634 | ||
Earnings from equity method investments | $ 381 | $ 465 | $ 420 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Equity - USD ($) $ in Thousands | Total | Series J Preferred Stock | [1] | HPU's | [2] | Preferred Stock | [1] | Common Stock at Par | Additional Paid-In Capital | Retained Earnings (Deficit) | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | |
Beginning Balance at Dec. 31, 2013 | $ 1,301,465 | $ 4 | $ 9,800 | $ 22 | $ 83 | $ 3,759,245 | $ (2,521,618) | $ (4,276) | $ 58,205 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Dividends declared—preferred | (51,320) | (51,320) | |||||||||||
Issuance of stock/restricted stock unit amortization, net | (13,089) | 2 | (13,091) | ||||||||||
Net income (loss) for the period | [3] | 17,690 | 16,469 | 1,221 | |||||||||
Change in accumulated other comprehensive income (loss) | 3,305 | 3,305 | |||||||||||
Change in additional paid in capital attributable to noncontrolling interests(5) | (1,533) | (1,533) | |||||||||||
Contributions from noncontrolling interests | [4] | 565 | 565 | ||||||||||
Distributions to noncontrolling interests | (4,820) | (4,820) | |||||||||||
Change in noncontrolling interests | [5] | (3,915) | (3,915) | ||||||||||
Ending Balance at Dec. 31, 2014 | 1,248,348 | 4 | 9,800 | 22 | 85 | 3,744,621 | (2,556,469) | (971) | 51,256 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Dividends declared—preferred | (51,320) | (51,320) | |||||||||||
Issuance of stock/restricted stock unit amortization, net | 4,961 | 4,961 | |||||||||||
Net income (loss) for the period | [3] | (2,701) | (2,435) | (266) | |||||||||
Change in accumulated other comprehensive income (loss) | (3,880) | (3,880) | |||||||||||
Repurchase of stock | (70,416) | (5) | (70,411) | ||||||||||
Redemption of HPUs | (9,811) | (9,800) | 1 | 15,238 | (15,250) | ||||||||
Change in additional paid in capital attributable to noncontrolling interests(5) | [4] | (5,079) | (5,079) | ||||||||||
Contributions from noncontrolling interests | 205 | 205 | |||||||||||
Distributions to noncontrolling interests | [4] | (8,977) | (8,977) | ||||||||||
Ending Balance at Dec. 31, 2015 | 1,101,330 | 4 | 0 | 22 | 81 | 3,689,330 | (2,625,474) | (4,851) | 42,218 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Dividends declared—preferred | (51,320) | (51,320) | |||||||||||
Issuance of stock/restricted stock unit amortization, net | 2,031 | 2,031 | |||||||||||
Issuance of common stock for conversion of senior unsecured convertible notes | 9,596 | 1 | 9,595 | ||||||||||
Net income (loss) for the period | [3] | 106,233 | 95,306 | 10,927 | |||||||||
Change in accumulated other comprehensive income (loss) | 633 | 633 | |||||||||||
Repurchase of stock | (98,429) | (10) | (98,419) | ||||||||||
Change in additional paid in capital attributable to noncontrolling interests(5) | [6] | (365) | (365) | ||||||||||
Contributions from noncontrolling interests | 790 | 790 | |||||||||||
Distributions to noncontrolling interests | [6] | (10,815) | (10,815) | ||||||||||
Ending Balance at Dec. 31, 2016 | $ 1,059,684 | $ 4 | $ 0 | $ 22 | $ 72 | $ 3,602,172 | $ (2,581,488) | $ (4,218) | $ 43,120 | ||||
[1] | Refer to Note 13 for details on the Company's Preferred Stock. | ||||||||||||
[2] | All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). | ||||||||||||
[3] | For the years ended December 31, 2016, 2015 and 2014 net income (loss) shown above excludes $(6,051), $(3,456) and $(1,925) of net loss attributable to redeemable noncontrolling interests. | ||||||||||||
[4] | Includes a $6.4 million payment to acquire a noncontrolling interest (refer to Note 4). | ||||||||||||
[5] | During the year ended December 31, 2014, the Company sold its 72% interest in a previously consolidated entity to one of its unconsolidated ventures (refer to Note 4 and Note 7). | ||||||||||||
[6] | Includes payments of $10.8 million to acquire a noncontrolling interest (refer to Note 5). |
Consolidated Statements of Cha8
Consolidated Statements of Changes in Equity (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Net loss attributable to redeemable noncontrolling interest | $ (6,051) | $ (3,456) | $ (1,925) |
Noncontrolling interest, ownership percentage by parent | 95.70% | ||
Payment to redeem a noncontrolling interest | $ 10,800 | $ 6,400 | |
Payments to acquire noncontrolling interest | $ 10,800 | ||
iStar Net Lease I LLC | Net Lease | |||
Noncontrolling interest, ownership percentage by parent | 72.00% |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Cash flows from operating activities: | |||
Net income (loss) | $ 100,182 | $ (6,157) | $ 15,765 |
Adjustments to reconcile net income (loss) to cash flows from operating activities: | |||
(Recovery of) provision for loan losses | (12,514) | 36,567 | (1,714) |
Impairment of assets | 14,484 | 10,524 | 34,634 |
Depreciation and amortization | 54,329 | 65,247 | 73,571 |
Payments for withholding taxes upon vesting of stock-based compensation | (1,451) | (1,718) | (21,250) |
Non-cash expense for stock-based compensation | 10,889 | 12,013 | 13,314 |
Amortization of discounts/premiums and deferred financing costs on debt obligations, net | 16,810 | 17,352 | 16,891 |
Amortization of discounts/premiums on loans, net | (14,873) | (11,606) | (12,367) |
Deferred interest on loans, net | 22,396 | (34,458) | (22,196) |
Gain from sales of loans | 0 | 0 | (19,067) |
Earnings from equity method investments | (77,349) | (32,153) | (94,905) |
Distributions from operations of other investments | 48,732 | 29,999 | 80,116 |
Deferred operating lease income | (9,921) | (7,950) | (8,492) |
Income from sales of real estate and development revenue in excess of cost of sales | (105,296) | (93,816) | (89,943) |
Loss on early extinguishment of debt, net | 1,619 | 281 | 25,369 |
Debt discount on repayments and repurchases of debt obligations | (5,381) | (578) | (14,888) |
Other operating activities, net | 6,897 | 5,889 | 6,751 |
Changes in assets and liabilities: | |||
Changes in accrued interest and operating lease income receivable, net | 3,634 | (2,068) | (1,426) |
Changes in deferred expenses and other assets, net | (6,397) | 2,631 | 4,601 |
Changes in accounts payable, accrued expenses and other liabilities, net | (453) | (17,112) | 7,245 |
Cash flows provided by (used in) operating activities | 20,004 | (59,947) | (10,342) |
Cash flows from investing activities: | |||
Originations and fundings of loans receivable, net | (410,975) | (478,822) | (622,428) |
Capital expenditures on real estate assets | (69,810) | (81,525) | (68,464) |
Capital expenditures on land and development assets | (103,806) | (88,219) | (74,323) |
Acquisitions of real estate assets | (38,433) | 0 | (4,666) |
Repayments of and principal collections on loans receivable and other lending investments, net | 504,844 | 273,454 | 512,528 |
Net proceeds from sales of loans receivable | 0 | 6,655 | 65,438 |
Net proceeds from sales of real estate | 435,560 | 362,530 | 404,336 |
Net proceeds from sale of other investments | 94,424 | 81,601 | 15,191 |
Net proceeds from sale of other investments | 43,936 | 0 | 0 |
Distributions from other investments | 92,482 | 119,854 | 61,031 |
Contributions to other investments | (58,197) | (11,531) | (159,424) |
Changes in restricted cash held in connection with investing activities | 1,515 | (7,550) | 29,283 |
Other investing activities, net | (24,997) | 7,581 | 1,291 |
Cash flows provided by investing activities | 466,543 | 184,028 | 159,793 |
Cash flows from financing activities: | |||
Borrowings from debt obligations | 716,001 | 549,000 | 1,349,822 |
Repayments and repurchases of debt obligations | (1,437,557) | (432,383) | (1,471,174) |
Proceeds from loan participations payable | 22,844 | 138,075 | 0 |
Preferred dividends paid | (51,320) | (51,320) | (51,320) |
Repurchase of stock | (99,335) | (69,511) | 0 |
Redemption of HPUs | 0 | (9,811) | 0 |
Payments for deferred financing costs | (9,980) | (2,255) | (19,595) |
Other financing activities, net | (9,564) | (7,314) | 1,309 |
Cash flows provided by (used in) financing activities | (868,911) | 114,481 | (190,958) |
Effect of exchange rate changes on cash | 7 | 478 | 0 |
Changes in cash and cash equivalents | (382,357) | 239,040 | (41,507) |
Cash and cash equivalents at beginning of period | 711,101 | 472,061 | 513,568 |
Cash and cash equivalents at end of period | 328,744 | 711,101 | 472,061 |
Supplemental disclosure of cash flow information: | |||
Cash paid during the period for interest, net of amount capitalized | 199,667 | 207,972 | 194,605 |
Supplemental disclosure of non-cash investing and financing activity: | |||
Fundings and repayments of loan receivables and loan participations, net | (15,594) | 14,075 | 0 |
Developer fee payable | 9,478 | 7,435 | 6,791 |
Acquisitions of real estate and land and development assets through deed-in-lieu | 40,583 | 13,424 | 77,867 |
Acquisitions of equity method investment assets through deed-in-lieu | 0 | 0 | 23,500 |
Contributions of real estate and land and development assets to equity method investments, net | 8,828 | 21,096 | 63,254 |
Accounts payable for capital expenditures on land and development assets | 3,674 | 7,143 | 7,580 |
Accounts payable for capital expenditures on real estate assets | 0 | 8,107 | 0 |
Conversion of senior unsecured convertible notes into common stock | 9,596 | 0 | 0 |
Redemption of HPUs in exchange for common stock | 0 | 15,240 | 0 |
Receivable from sales of real estate and land parcels | 7,509 | 22,695 | 0 |
Land | |||
Adjustments to reconcile net income (loss) to cash flows from operating activities: | |||
Income from sales of real estate and development revenue in excess of cost of sales | $ (26,333) | $ (32,834) | $ (2,351) |
Basis of Presentation and Princ
Basis of Presentation and Principles of Consolidation | 12 Months Ended |
Dec. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Business and Organization | Business and Organization Business —iStar Inc. (the "Company"), doing business as "iStar," finances, invests in and develops real estate and real estate related projects as part of its fully-integrated investment platform. The Company has invested more than $35 billion over the past two decades and is structured as a real estate investment trust ("REIT") with a diversified portfolio focused on larger assets located in major metropolitan markets. The Company's primary business segments are real estate finance, land and development, net lease and operating properties (refer to Note 17 ). Organization —The Company began its business in 1993 through the management of private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new investments, as well as through corporate acquisitions. Basis of Presentation and Principles of Consolidation Basis of Presentation —The accompanying audited consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Certain prior year amounts have been reclassified in the Company's consolidated financial statements and the related notes to conform to the current period presentation. Principles of Consolidation —The consolidated financial statements include the financial statements of the Company, it's wholly owned subsidiaries, controlled partnerships and variable interest entities ("VIEs") for which the Company is the primary beneficiary. All significant intercompany balances and transactions have been eliminated in consolidation. The Company's involvement with VIEs affects its financial performance and cash flows primarily through amounts recorded in "Operating lease income," "Interest income," "Earnings from equity method investments," "Real estate expense" and "Interest expense" in the Company's consolidated statements of operations. The Company has not provided financial support to those VIEs that it was not previously contractually required to provide. Consolidated VIEs —As of December 31, 2016 , the Company consolidates VIEs for which it is considered the primary beneficiary. As of December 31, 2016 , the total assets of these consolidated VIEs were $450.3 million and total liabilities were $82.1 million . The classifications of these assets are primarily within "Land and development, net" and "Real estate, net" on the Company's consolidated balance sheets. The classifications of liabilities are primarily within "Accounts payable, accrued expenses and other liabilities" and "debt obligations, net" on the Company's consolidated balance sheets. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from each VIE's respective assets. The Company did not have any unfunded commitments related to consolidated VIEs as of December 31, 2016 . Unconsolidated VIEs —As of December 31, 2016 , the Company has investments in VIEs where it is not the primary beneficiary, and accordingly, the VIEs have not been consolidated in the Company's consolidated financial statements. As of December 31, 2016 , the Company's maximum exposure to loss from these investments does not exceed the sum of the $47.2 million carrying value of the investments, which are classified in "Other investments" and "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets, and $57.5 million of related unfunded commitments. |
Business and Organization
Business and Organization | 12 Months Ended |
Dec. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Business and Organization | Business and Organization Business —iStar Inc. (the "Company"), doing business as "iStar," finances, invests in and develops real estate and real estate related projects as part of its fully-integrated investment platform. The Company has invested more than $35 billion over the past two decades and is structured as a real estate investment trust ("REIT") with a diversified portfolio focused on larger assets located in major metropolitan markets. The Company's primary business segments are real estate finance, land and development, net lease and operating properties (refer to Note 17 ). Organization —The Company began its business in 1993 through the management of private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new investments, as well as through corporate acquisitions. Basis of Presentation and Principles of Consolidation Basis of Presentation —The accompanying audited consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Certain prior year amounts have been reclassified in the Company's consolidated financial statements and the related notes to conform to the current period presentation. Principles of Consolidation —The consolidated financial statements include the financial statements of the Company, it's wholly owned subsidiaries, controlled partnerships and variable interest entities ("VIEs") for which the Company is the primary beneficiary. All significant intercompany balances and transactions have been eliminated in consolidation. The Company's involvement with VIEs affects its financial performance and cash flows primarily through amounts recorded in "Operating lease income," "Interest income," "Earnings from equity method investments," "Real estate expense" and "Interest expense" in the Company's consolidated statements of operations. The Company has not provided financial support to those VIEs that it was not previously contractually required to provide. Consolidated VIEs —As of December 31, 2016 , the Company consolidates VIEs for which it is considered the primary beneficiary. As of December 31, 2016 , the total assets of these consolidated VIEs were $450.3 million and total liabilities were $82.1 million . The classifications of these assets are primarily within "Land and development, net" and "Real estate, net" on the Company's consolidated balance sheets. The classifications of liabilities are primarily within "Accounts payable, accrued expenses and other liabilities" and "debt obligations, net" on the Company's consolidated balance sheets. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from each VIE's respective assets. The Company did not have any unfunded commitments related to consolidated VIEs as of December 31, 2016 . Unconsolidated VIEs —As of December 31, 2016 , the Company has investments in VIEs where it is not the primary beneficiary, and accordingly, the VIEs have not been consolidated in the Company's consolidated financial statements. As of December 31, 2016 , the Company's maximum exposure to loss from these investments does not exceed the sum of the $47.2 million carrying value of the investments, which are classified in "Other investments" and "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets, and $57.5 million of related unfunded commitments. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2016 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Real estate and land and development— Real estate and land and development assets are recorded at cost less accumulated depreciation and amortization, as follows: Capitalization and depreciation— Certain improvements and replacements are capitalized when they extend the useful life of the asset. For real estate projects, the Company begins to capitalize qualified development and construction costs, including interest, real estate taxes, compensation and certain other carrying costs incurred which are specifically identifiable to a development project once activities necessary to get the asset ready for its intended use have commenced. If specific allocation of costs is not practicable, the Company will allocate costs based on relative fair value prior to construction or relative sales value, relative size or other methods as appropriate during construction. The Company’s policy for interest capitalization on qualifying real estate assets is to use the average amount of accumulated expenditures during the period the asset is being prepared for its intended use, which is typically when physical construction commences, and a capitalization rate which is derived from specific borrowings on the qualifying asset or the Company’s corporate borrowing rate in the absence of specific borrowings. The Company ceases capitalization on the portions substantially completed and ready for their intended use. Repairs and maintenance costs are expensed as incurred. Depreciation is computed using the straight-line method of cost recovery over the estimated useful life, which is generally 40 years for facilities, five years for furniture and equipment, the shorter of the remaining lease term or expected life for tenant improvements and the remaining useful life of the facility for facility improvements. Purchase price allocation— Upon acquisition of real estate, the Company determines whether the transaction is a business combination, which is accounted for under the acquisition method, or an acquisition of assets. For both types of transactions, the Company recognizes and measures identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree based on their relative fair values. For business combinations, the Company recognizes and measures goodwill or gain from a bargain purchase, if applicable, and expenses acquisition-related costs in the periods in which the costs are incurred and the services are received. For acquisitions of assets, acquisition-related costs are capitalized and recorded in "Real estate, net" on the Company's consolidated balance sheets. The Company accounts for its acquisition of properties by recording the purchase price of tangible and intangible assets and liabilities acquired based on their estimated fair values. The value of the tangible assets, consisting of land, buildings, building improvements and tenant improvements is determined as if these assets are vacant. Intangible assets may include the value of lease incentive assets, above-market leases and in-place leases which are each recorded at their estimated fair values and included in “Deferred expenses and other assets, net” on the Company's consolidated balance sheets. Intangible liabilities may include the value of below-market leases, which are recorded at their estimated fair values and included in “Accounts payable, accrued expenses and other liabilities” on the Company's consolidated balance sheets. In-place leases are amortized over the remaining non-cancelable term and the amortization expense is included in "Depreciation and amortization" in the Company's consolidated statements of operations. Lease incentive assets and above-market (or below-market) lease value is amortized as a reduction of (or, increase to) operating lease income over the remaining non-cancelable term of each lease plus any renewal periods with fixed rental terms that are considered to be below-market. The Company may also engage in sale/leaseback transactions and execute leases with the occupant simultaneously with the purchase of the asset. These transactions are accounted for as asset acquisitions. Impairments— The Company reviews real estate assets to be held and used and land and development assets, for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The value of a long-lived asset held for use and land and development assets are impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income trends, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the estimated fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate assets and land and development assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations. Real estate available and held for sale— The Company reports real estate assets to be sold at the lower of their carrying amount or estimated fair value less costs to sell and classifies them as “Real estate available and held for sale” on the Company's consolidated balance sheets. If the estimated fair value less costs to sell is less than the carrying value, the difference will be recorded as an impairment charge. Impairment for real estate assets disposed of or classified as held for sale are included in "Impairment of assets" in the Company's consolidated statements of operations. Once a real estate asset is classified as held for sale, depreciation expense is no longer recorded. If circumstances arise that were previously considered unlikely and, as a result the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used and included in "Real estate, net" on the Company's consolidated balance sheets. The Company measures and records a property that is reclassified as held and used at the lower of (i) its carrying amount before the property was classified as held for sale, adjusted for any depreciation expense that would have been recognized had the property been continuously classified as held and used, or (ii) the estimated fair value at the date of the subsequent decision not to sell. Dispositions— Revenue from sales of land and development assets and gains or losses on the sale of real estate assets, including residential property, are recognized in accordance with Accounting Standards Codification ("ASC") 360-20 , Real Estate Sales . Sales of land and the associated gains on sales of residential property are recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company primarily uses specific identification and the relative sales value method to allocate costs. Gains on sales of real estate are included in "Income from sales of real estate" in the Company's consolidated statements of operations. Loans receivable and other lending investments, net — Loans receivable and other lending investments, net includes the following investments: senior mortgages, corporate/partnership loans, subordinate mortgages, preferred equity investments and debt securities. Management considers nearly all of its loans to be held-for-investment, although certain investments may be classified as held-for-sale or available-for-sale. Loans receivable classified as held-for-investment and debt securities classified as held-to-maturity are reported at their outstanding unpaid principal balance, and include unamortized acquisition premiums or discounts and unamortized deferred loan costs or fees. These loans and debt securities also include accrued and paid-in-kind interest and accrued exit fees that the Company determines are probable of being collected. Debt securities classified as available-for-sale are reported at fair value with unrealized gains and losses included in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets. Loans receivable and other lending investments designated for sale are classified as held-for-sale and are carried at lower of amortized historical cost or estimated fair value. The amount by which carrying value exceeds fair value is recorded as a valuation allowance. Subsequent changes in the valuation allowance are included in the determination of net income (loss) in the period in which the change occurs. For held-to-maturity and available-for-sale debt securities held in "Loans receivable and other lending investments, net," management evaluates whether the asset is other-than-temporarily impaired when the fair market value is below carrying value. The Company considers debt securities other-than-temporarily impaired if (1) the Company has the intent to sell the security, (2) it is more likely than not that it will be required to sell the security before recovery, or (3) it does not expect to recover the entire amortized cost basis of the security. If it is determined that an other-than-temporary impairment exists, the portion related to credit losses, where the Company does not expect to recover its entire amortized cost basis, will be recognized as an "Impairment of assets" in the Company's consolidated statements of operations. If the Company does not intend to sell the security and it is more likely than not that the entity will not be required to sell the security, but the security has suffered a credit loss, the impairment charge will be separated. The credit loss component of the impairment will be recorded as an "Impairment of assets" in the Company's consolidated statements of operations, and the remainder will be recorded in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets. The Company acquires properties through foreclosure or by deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. Based on the Company's strategic plan to realize the maximum value from the collateral received, property is classified as "Land and development, net," "Real estate, net" or "Real estate available and held for sale" at its estimated fair value when title to the property is obtained. Any excess of the carrying value of the loan over the estimated fair value of the property (less costs to sell for assets held for sale) is charged-off against the reserve for loan losses as of the date of foreclosure. Equity and cost method investments — Equity interests are accounted for pursuant to the equity method of accounting if the Company can significantly influence the operating and financial policies of an investee. This is generally presumed to exist when ownership interest is between 20% and 50% of a corporation, or greater than 5% of a limited partnership or certain limited liability companies. The Company's periodic share of earnings and losses in equity method investees is included in "Earnings from equity method investments" in the consolidated statements of operations. When the Company's ownership position is too small to provide such influence, the cost method is used to account for the equity interest. Equity and cost method investments are included in "Other investments" on the Company's consolidated balance sheets. To the extent that the Company contributes assets to an unconsolidated subsidiary, the Company’s investment in the subsidiary is recorded at the Company’s cost basis in the assets that were contributed to the unconsolidated subsidiary. To the extent that the Company’s cost basis is different from the basis reflected at the subsidiary level, when required, the basis difference is amortized over the life of the related assets and included in the Company’s share of equity in net income (loss) of the unconsolidated subsidiary, as appropriate. The Company recognizes gains on the contribution of real estate to unconsolidated subsidiaries, relating solely to the outside partner’s interest, to the extent the economic substance of the transaction is a sale. The Company recognizes a loss when it contributes property to an unconsolidated subsidiary and receives a disproportionately smaller interest in the subsidiary based on a comparison of the carrying amount of the property with the cash and other consideration contributed by the other investors. The Company periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. The Company will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and the Company determines the impairment is other-than-temporary. Impairment charges are recorded in "Earnings from equity method investments" in the Company's consolidated statements of operations. Cash and cash equivalents — Cash and cash equivalents include cash held in banks or invested in money market funds with original maturity terms of less than 90 days. Restricted cash — Restricted cash represents amounts required to be maintained under certain of the Company's debt obligations, loans, leasing, land development, sale and derivative transactions. Restricted cash is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. Variable interest entities — The Company evaluates its investments and other contractual arrangements to determine if they constitute variable interests in a VIE. A VIE is an entity where a controlling financial interest is achieved through means other than voting rights. A VIE is consolidated by the primary beneficiary, which is the party that has the power to direct matters that most significantly impact the activities of the VIE and has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. This overall consolidation assessment includes a review of, among other factors, which interests create or absorb variability, contractual terms, the key decision making powers, their impact on the VIE's economic performance, and related party relationships. Where qualitative assessment is not conclusive, the Company performs a quantitative analysis. The Company reassesses its evaluation of the primary beneficiary of a VIE on an ongoing basis and assesses its evaluation of an entity as a VIE upon certain reconsideration events. Deferred expenses and other assets — Deferred expenses and other assets include certain non-tenant receivables, leasing costs, lease incentives and financing fees associated with revolving-debt arrangements. Financing fees associated with other debt obligations are recorded as a reduction of the carrying value of "Debt obligations, net" and "Loan participations payable, net" on the Company's consolidated balance sheets. Leasing costs include brokerage, legal and other costs which are amortized over the life of the respective leases and presented as an operating activity in the Company's consolidated statements of cash flows. External fees and costs incurred to obtain long-term debt financing have been deferred and are amortized over the term of the respective borrowing using the effective interest method. Amortization of leasing costs is included in "Depreciation and amortization" and amortization of deferred financing fees is included in "Interest expense" in the Company's consolidated statements of operations. Identified intangible assets and liabilities — Upon the acquisition of a business, the Company records intangible assets or liabilities acquired at their estimated fair values and determines whether such intangible assets or liabilities have finite or indefinite lives. As of December 31, 2016 , all such intangible assets and liabilities acquired by the Company have finite lives. Intangible assets are included in "Deferred expenses and other assets, net" and intangible liabilities are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets. The Company amortizes finite lived intangible assets and liabilities based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. The Company reviews finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If the Company determines the carrying value of an intangible asset is not recoverable it will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangible assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations. Loan participations payable, net — The Company accounts for transfers of financial assets under ASC Topic 860, “Transfers and Servicing,” as either sales or secured borrowings. Transfers of financial assets that result in sales accounting are those in which (1) the transfer legally isolates the transferred assets from the transferor, (2) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferee’s right to pledge or exchange the assets and provides more than a trivial benefit to the transferor, and (3) the transferor does not maintain effective control over the transferred assets. If the transfer does not meet these criteria, the transfer is presented on the balance sheet as "Loan participations payable, net". Financial asset activities that are accounted for as sales are removed from the balance sheet with any realized gain (loss) reflected in earnings during the period of sale. Revenue recognition — The Company's revenue recognition policies are as follows: Operating lease income: The Company's leases have all been determined to be operating leases based on analyses performed in accordance with ASC 840. Operating lease income is recognized on the straight-line method of accounting, generally from the later of the date the lessee takes possession of the space and it is ready for its intended use or the date of acquisition of the facility subject to existing leases. Accordingly, contractual lease payment increases are recognized evenly over the term of the lease. The periodic difference between lease revenue recognized under this method and contractual lease payment terms is recorded as "Deferred operating lease income receivable, net" on the Company's consolidated balance sheets. The Company also recognizes revenue from certain tenant leases for reimbursements of all or a portion of operating expenses, including common area costs, insurance, utilities and real estate taxes of the respective property. This revenue is accrued in the same periods as the expense is incurred and is recorded as “Operating lease income” in the Company's consolidated statements of operations. Revenue is also recorded from certain tenant leases that is contingent upon tenant sales exceeding defined thresholds. These rents are recognized only after the defined threshold has been met for the period. Management estimates losses within its operating lease income receivable and deferred operating lease income receivable balances as of the balance sheet date and incorporates an asset-specific component, as well as a general, formula-based reserve based on management's evaluation of the credit risks associated with these receivables. As of December 31, 2016 and 2015 , the allowance for doubtful accounts related to real estate tenant receivables was $1.3 million and $1.9 million , respectively, and the allowance for doubtful accounts related to deferred operating lease income was $1.3 million and $1.5 million , respectively. Interest Income: Interest income on loans receivable is recognized on an accrual basis using the interest method. On occasion, the Company may acquire loans at premiums or discounts. These discounts and premiums in addition to any deferred costs or fees, are typically amortized over the contractual term of the loan using the interest method. Exit fees are also recognized over the lives of the related loans as a yield adjustment, if management believes it is probable that such amounts will be received. If loans with premiums, discounts, loan origination or exit fees are prepaid, the Company immediately recognizes the unamortized portion, which is included in "Other income" or "Other expense" in the Company's consolidated statements of operations. The Company considers a loan to be non-performing and places loans on non-accrual status 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 it will be unable to collect all amounts due according to the contractual terms of the loan. While on non-accrual status, based on the Company's judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon actual receipt of cash, or on a cost-recovery basis, where all cash receipts reduce a loan's carrying value. Non-accrual loans are returned to accrual status when a loan has become contractually current and management believes all amounts contractually owed will be received. Certain of the Company's loans contractually provide for accrual of interest at specified rates that differ from current payment terms. Interest is recognized on such loans at the accrual rate subject to management's determination that accrued interest and outstanding principal are ultimately collectible, based on the underlying collateral and operations of the borrower. Prepayment penalties or yield maintenance payments from borrowers are recognized as other income when received. Certain of the Company's loan investments provide for additional interest based on the borrower's operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon receipt of cash. Other income: Other income includes revenues from hotel operations, which are recognized when rooms are occupied and the related services are provided. Revenues include room sales, food and beverage sales, parking, telephone, spa services and gift shop sales. Other income also includes gains from sales of loans, loan prepayment fees, yield maintenance payments, lease termination fees and other ancillary income. Land development revenue and cost of sales: Land development revenue includes lot and parcel sales from wholly-owned properties and is recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company primarily uses specific identification and the relative sales value method to allocate costs. Reserve for loan losses — The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. If the Company determines that the collateral fair value less costs to sell is less than the carrying value of a collateral-dependent loan, the Company will record a reserve. The reserve is increased (decreased) through "Provision for (recovery of) loan losses" in the Company's consolidated statements of operations and is decreased by charge-offs. During delinquency and the foreclosure process, there are typically numerous points of negotiation with the borrower as the Company works toward a settlement or other alternative resolution, which can impact the potential for loan repayment or receipt of collateral. The Company's policy is to charge off a loan when it determines, based on a variety of factors, that all commercially reasonable means of recovering the loan balance have been exhausted. This may occur at different times, including when the Company receives cash or other assets in a pre-foreclosure sale or takes control of the underlying collateral in full satisfaction of the loan upon foreclosure or deed-in-lieu, or when the Company has otherwise ceased significant collection efforts. The Company considers circumstances such as the foregoing to be indicators that the final steps in the loan collection process have occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related reserve will be charged off. The Company has one portfolio segment, represented by commercial real estate lending, whereby it utilizes a uniform process for determining its reserve for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component. The general reserve component covers performing loans and reserves for loan losses are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during the Company's quarterly loan portfolio assessment. During this assessment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The Company estimates loss rates based on historical realized losses experienced within its portfolio and takes into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience. The asset-specific reserve component relates to reserves for losses on impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan. Substantially all of the Company's impaired loans are collateral dependent and impairment is measured using the estimated fair value of collateral, less costs to sell. The Company generally uses the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In more limited cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate. A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when the Company has granted a concession and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan. Loss on debt extinguishments — The Company recognizes the difference between the reacquisition price of debt and the net carrying amount of extinguished debt currently in earnings. Such amounts may include prepayment penalties or the write-off of unamortized debt issuance costs, and are recorded in “Loss on early extinguishment of debt, net” in the Company's consolidated statements of operations. Derivative instruments and hedging activity — The Company's use of derivative financial instruments is primarily limited to the utilization of interest rate swaps, interest rate caps or other instruments to manage interest rate risk exposure and foreign exchange contracts to manage our risk to changes in foreign currencies. The Company recognizes derivatives as either assets or liabilities on the Company's consolidated balance sheets at fair value. If certain conditions are met, a derivative may be specifically designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability, a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability. For derivatives designated as net investment hedges, the effective portion of changes in the fair value of the derivatives are reported in Accumulated Other Comprehensive Income as part of the cumulative translation adjustment. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. Amounts are reclassified out of Accumulated Other Comprehensive Income into earnings when the hedged net investment is either sold or substantially liquidated. Derivatives that are not designated hedges are considered economic hedges, with changes in fair value reported in current earnings in "Other expense" in the Company's consolidated statements of operations. The Company does not enter into derivatives for trading purposes. Stock-based compensation — Compensation cost for stock-based awards is measured on the grant date and adjusted over the period of the employees' services to reflect (i) actual forfeitures and (ii) the outcome of awards with performance or service conditions through the requisite service period. Compensation cost for market-based awards is determined using a Monte Carlo model to simulate a range of possible future stock prices for the Company's common stock, which is reflected in the grant date fair value. All compensation cost for market-based awards in which the service conditions are met is recognized regardless of whether the market-condition is satisfied. Compensation costs are recognized ratably over the applicable vesting/service period and recorded in "General and administrative" in the Company's consolidated statements of operations. Income taxes — The Company has elected to be qualified and taxed as a REIT under section 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). The Company is subject to federal income taxation at corporate rates on its REIT taxable income; the Company, however, is allowed a deduction for the amount of dividends paid to its shareholders, thereby subjecting the distributed net income of the Company to taxation at the shareholder level only. While the Company must distribute at least 90% of its taxable income to maintain its REIT status, the Company typically distributes all of its taxable income, if any, to el |
Real Estate
Real Estate | 12 Months Ended |
Dec. 31, 2016 | |
Real Estate [Abstract] | |
Real Estate | Real Estate The Company's real estate assets were comprised of the following ($ in thousands): Net Lease (1) Operating Properties Total As of December 31, 2016 Land, at cost $ 272,666 $ 211,054 $ 483,720 Buildings and improvements, at cost 1,111,589 311,283 1,422,872 Less: accumulated depreciation (368,665 ) (46,175 ) (414,840 ) Real estate, net 1,015,590 476,162 1,491,752 Real estate available and held for sale (2) 1,284 82,480 83,764 Total real estate $ 1,016,874 $ 558,642 $ 1,575,516 As of December 31, 2015 Land, at cost $ 306,172 $ 133,275 $ 439,447 Buildings and improvements, at cost 1,183,723 427,371 1,611,094 Less: accumulated depreciation (377,416 ) (79,142 ) (456,558 ) Real estate, net 1,112,479 481,504 1,593,983 Real estate available and held for sale (2) — 137,274 137,274 Total real estate $ 1,112,479 $ 618,778 $ 1,731,257 _______________________________________________________________________________ (1) In 2014, the Company partnered with a sovereign wealth fund to form a venture to acquire and develop net lease assets (the "Net Lease Venture") and gave a right of first refusal to the Net Lease Venture on all new net lease investments (refer to Note 7 for more information on the Net Lease Venture). The Company is responsible for sourcing new opportunities and managing the Net Lease Venture and its assets in exchange for a promote and management fee. (2) As of December 31, 2016 and 2015 the Company had $82.5 million and $137.3 million , respectively, of residential properties available for sale in its operating properties portfolio. Real Estate Available and Held for Sale— During the year ended December 31, 2016, the Company transferred net lease assets with a carrying value of $1.8 million and a commercial operating property with a carrying value of $16.1 million to held for sale due to executed contracts with third parties. The Company also acquired two residential condominium units for $1.8 million that are held for sale and had no operations as of December 31, 2016. During the year ended December 31, 2015, the Company transferred net lease assets with a carrying value of $8.2 million to held for sale due to executed contracts with third parties and transferred a commercial operating property with a carrying value of $2.9 million to held for investment due to a change in business strategy. During the year ended December 31, 2014, the Company transferred units with a carrying value of $56.7 million to held for sale due to the conversion of hotel rooms to residential units to be sold. The Company also transferred net lease assets with a carrying value of $4.0 million to held for sale due to executed contracts with third parties. Acquisitions— During the year ended December 31, 2016, the Company acquired one net lease asset for $32.7 million . During the same period, the Company also acquired land for $3.9 million and simultaneously entered into a 99 year ground net lease with the seller of the land. The land acquired is included in our net lease business segment. During the year ended December 31, 2015, the Company acquired, via deed-in-lieu, title to a residential operating property, which had a total fair value of $13.4 million and previously served as collateral for loans receivable held by the Company. No gain or loss was recorded in connection with this transaction. During the year ended December 31, 2014, the Company acquired, via deed-in-lieu, title to three commercial operating properties which had a total fair value of $72.4 million and previously served as collateral for loans receivable held by the Company. No gain or loss was recorded in connection with these transactions. The following unaudited table summarizes the Company's pro forma revenues and net income for the year ended December 31, 2014 as if the acquisition of the properties acquired during the year ended December 31, 2014 was completed on January 1, 2013 (unaudited and $ in thousands): Pro forma total revenues $ 466,327 Pro forma net income 15,351 From the date of acquisition in May 2014 through December 31, 2014, $8.3 million in total revenues and $2.9 million in net loss of the acquiree are included in the Company’s consolidated statements of operations. The pro forma revenues and net income are presented for informational purposes only and may not be indicative of what the actual results of operations of the Company would have been assuming the transaction occurred on January 1, 2013, nor do they purport to represent the Company’s results of operations for future periods. Dispositions— During the years ended December 31, 2016 , 2015 and 2014 , the Company sold residential condominiums for total net proceeds of $97.8 million , $127.9 million and $236.2 million , respectively, and recorded income from sales of real estate totaling $26.1 million , $40.1 million and $79.1 million , respectively. During the years ended December 31, 2016, 2015 and 2014, the Company sold net lease assets for total net proceeds of $117.2 million , $100.8 million and $127.2 million , respectively, and recorded income from sales of real estate of $21.1 million , $40.1 million and $6.2 million , respectively. During the year ended December 31, 2016, the Company sold commercial operating properties for total net proceeds of $229.1 million and recorded income from sales of real estate totaling $49.3 million . During the year ended December 31, 2015, the Company sold a commercial operating property for $68.5 million to a newly formed unconsolidated entity in which the Company owns a 50.0% equity interest (refer to Note 7). The Company recognized a gain on sale of $13.6 million , reflecting the Company's share of the interest sold to a third party, which was recorded as "Income from sales of real estate" in the Company's consolidated statements of operations. During the year ended December 31, 2015, the Company, through a consolidated entity, sold a leasehold interest in a commercial operating property with a carrying value of $126.3 million for net proceeds of $93.5 million and simultaneously entered into a ground lease with the buyer with an initial term of 99 years. The Company sold the leasehold interest at below fair value to incentivize the buyer to enter into an above market ground lease. As a result, the Company recorded no gain or loss on the sale and recorded a lease incentive asset of $32.8 million , which is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. In December 2015, the Company acquired the noncontrolling interest in the entity for $6.4 million . During the year ended December 31, 2015, the Company also sold three commercial operating properties for net proceeds of $5.0 million which approximated carrying value. During the year ended December 31, 2014, the Company sold its 72% interest in a previously consolidated entity, which owned a net lease asset subject to a non-recourse mortgage of $26.0 million at the time of sale, to the Net Lease Venture for net proceeds of $10.1 million that approximated carrying value (refer to Note 7). During the year ended December 31, 2014, the Company also sold a net lease asset for net proceeds of $93.7 million , which approximated carrying value, to the Net Lease Venture (refer to Note 7). During the year ended December 31, 2014, the Company sold commercial operating properties for total net proceeds of $34.2 million and recorded income from sales of real estate of $4.6 million . Impairments— During the years ended December 31, 2016 , 2015 and 2014, the Company recorded impairments on real estate assets totaling $10.7 million , $5.9 million and $11.8 million , respectively. The impairments recorded in 2016 resulted from unfavorable local market conditions on residential operating properties and impairments upon the execution of sales contracts on net lease assets. The impairments recorded in 2015 resulted from a change in business strategy for two commercial operating properties and unfavorable local market conditions for one residential property. The impairments recorded in 2014 resulted from changes in business strategy for a residential property, unfavorable local market conditions for two real estate properties and from the sale of net lease assets. Tenant Reimbursements— The Company receives reimbursements from tenants for certain facility operating expenses including common area costs, insurance, utilities and real estate taxes. Tenant expense reimbursements were $24.3 million , $26.8 million and $30.0 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. These amounts are included in "Operating lease income" in the Company's consolidated statements of operations. Allowance for Doubtful Accounts— As of December 31, 2016 and 2015, the allowance for doubtful accounts related to real estate tenant receivables was $1.3 million and $1.9 million , respectively, and the allowance for doubtful accounts related to deferred operating lease income was $1.3 million and $1.5 million , respectively. These amounts are included in "Accrued interest and operating lease income receivable, net" and "Deferred operating lease income receivable, net," respectively, on the Company's consolidated balance sheets. Future Minimum Operating Lease Payments— Future minimum operating lease payments to be collected under non-cancelable leases, excluding customer reimbursements of expenses, in effect as of December 31, 2016 , are as follows ($ in thousands): Year Net Lease Assets Operating Properties 2017 $ 120,055 $ 36,580 2018 123,005 34,535 2019 123,567 30,805 2020 123,059 28,225 2021 123,063 26,794 |
Land and Development
Land and Development | 12 Months Ended |
Dec. 31, 2016 | |
Land and Land Improvements [Abstract] | |
Land and Development | Land and Development The Company's land and development assets were comprised of the following ($ in thousands): As of December 31, 2016 2015 Land and land development, at cost $ 952,051 $ 1,007,995 Less: accumulated depreciation (6,486 ) (6,032 ) Total land and development, net $ 945,565 $ 1,001,963 Acquisitions— During the year ended December 31, 2016, the Company acquired an additional 10.7% interest in a consolidated entity for $10.8 million . The Company owns 95.7% of the entity as of December 31, 2016. During the year ended December 31, 2016, the Company acquired, via deed-in-lieu, title to two land assets which had a total fair value of $40.6 million and previously served as collateral for loans receivable held by the Company. No gain or loss was recorded in connection with these transactions. During the year ended December 31, 2014, the Company acquired, via deed-in-lieu, title to a land asset that previously served as collateral for loans receivable. The fair value of the land asset was $5.5 million . Dispositions— During the years ended December 31, 2016 , 2015 and 2014, the Company sold residential lots and parcels and recognized land development revenue of $88.3 million , $100.2 million and $15.2 million , respectively, from its land and development portfolio. During the years ended December 31, 2016, 2015 and 2014, the Company recognized land development cost of sales of $62.0 million , $67.4 million and $12.8 million , respectively, from its land and development portfolio. During the year ended December 31, 2016, the Company sold a land and development asset to a newly formed unconsolidated entity in which the Company owns a 50.0% equity interest (refer to Note 7). The Company recognized a gain of $8.8 million , reflecting the Company's share of the interest sold to a third party, which was recorded as "Income from sales of real estate" in the Company's consolidated statement of operations. In April 2015, the Company transferred a land asset to a purchaser at a stated price of $16.1 million , as part of an agreement to construct an amphitheater, for which the Company received immediate payment of $5.3 million , with the remainder to be received upon completion of the development project. Due to the Company's continuing involvement in the project, no sale was recognized and the proceeds were recorded as unearned revenue in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets (refer to Note 8). During the year ended December 31, 2014, the Company contributed land with a carrying value of $9.5 million to a newly formed unconsolidated entity (refer to Note 7 ). During the same period, the Company also sold properties with a carrying value of $6.8 million for proceeds that approximated carrying value. Impairments— During the years ended December 31, 2016, 2015 and 2014, the Company recorded impairments on land and development assets of $3.8 million , $4.6 million and $22.8 million , respectively. Redeemable Noncontrolling Interest— The Company has a majority interest in a strategic venture that provides the third party minority partner an option to redeem its interest at fair value. The Company has reflected the partner's noncontrolling interest in this venture as a component of redeemable noncontrolling interest within its consolidated balance sheets. Changes in fair value are being accreted over the term from the date of issuance of the redemption option to the earliest redemption date using the interest method. As of December 31, 2016 and December 31, 2015 , this interest had a carrying value of $1.3 million and $7.2 million , respectively. As of December 31, 2016 and 2015, this interest had a redemption value of zero and $9.2 million , respectively. |
Loans Receivable and Other Lend
Loans Receivable and Other Lending Investments, net | 12 Months Ended |
Dec. 31, 2016 | |
Receivables [Abstract] | |
Loans Receivable and Other Lending Investments, net | Loans Receivable and Other Lending Investments, net The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands): As of December 31, Type of Investment 2016 2015 Senior mortgages $ 940,738 $ 975,915 Corporate/Partnership loans 490,389 643,270 Subordinate mortgages 24,941 28,676 Total gross carrying value of loans 1,456,068 1,647,861 Reserves for loan losses (85,545 ) (108,165 ) Total loans receivable, net 1,370,523 1,539,696 Other lending investments—securities 79,916 62,289 Total loans receivable and other lending investments, net $ 1,450,439 $ 1,601,985 In June 2015, the Company received a loan with a fair value of $146.7 million as a non-cash paydown on a $196.6 million loan and reduced the principal balance by the fair value to $49.9 million . The loan received has been recorded as a loan receivable and is included in "Loans receivable and other lending investments, net" on the Company’s consolidated balance sheet. In connection with the transaction, the Company recorded a provision for loan losses of $25.9 million on the original loan resulting in a remaining balance of $24.0 million . In October 2015, the Company received full payment of the $24.0 million remaining balance of the original $196.6 million loan. During the year ended December 31, 2015, the Company sold a loan with a carrying value of $5.5 million . No gain or loss was recorded on the sale. During the year ended December 31, 2014 , the Company sold loans with an aggregate carrying value of $30.8 million and recorded gains of $19.1 million . Gains on sales of loans are recorded in "Other income" in the Company's consolidated statements of operations. Reserve for Loan Losses —Changes in the Company's reserve for loan losses were as follows ($ in thousands): For the Years Ended December 31, 2016 2015 2014 Reserve for loan losses at beginning of period $ 108,165 $ 98,490 $ 377,204 (Recovery of) provision for loan losses (1) (12,514 ) 36,567 (1,714 ) Charge-offs (10,106 ) (26,892 ) (277,000 ) Reserve for loan losses at end of period $ 85,545 $ 108,165 $ 98,490 ______________________________________________________________________________ (1) For the years ended December 31, 2016 , 2015 and 2014 , the provision for loan losses includes recoveries of previously recorded asset-specific loan loss reserves of $13.7 million , $0.6 million and $10.1 million , respectively. The Company's recorded investment in loans (comprised of a loan's carrying value plus accrued interest) and the associated reserve for loan losses were as follows ($ in thousands): Individually Evaluated for Impairment (1) Collectively Evaluated for Impairment (2) Total As of 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 As of December 31, 2015 Loans $ 132,492 $ 1,524,347 $ 1,656,839 Less: Reserve for loan losses (72,165 ) (36,000 ) (108,165 ) Total (3) $ 60,327 $ 1,488,347 $ 1,548,674 _______________________________________________________________________________ (1) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.4 million and $0.2 million as of December 31, 2016 and 2015 , 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. During the year ended December 31, 2016, the Company transferred a loan with a gross carrying value of $157.2 million to non-performing status due to the initiation of bankruptcy proceedings related to the collateral, which resulted in the release of $11.6 million of the general reserve. The Company performed a valuation and recorded a specific reserve of $12.5 million . (2) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $1.9 million and $8.2 million as of December 31, 2016 and 2015 , respectively. (3) The Company's recorded investment in loans as of December 31, 2016 and 2015 includes accrued interest of $6.9 million and $9.0 million , respectively, which are included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. As of December 31, 2016 and 2015, excludes $79.9 million and $62.3 million , respectively, of securities that are evaluated for impairment under ASC 320. Credit Characteristics —As part of the Company's process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. Risk ratings, which range from 1 (lower risk) to 5 (higher risk), are based on judgments which are inherently uncertain and there can be no assurance that actual performance will be similar to current expectation. The Company's recorded investment in performing loans, presented by class and by credit quality, as indicated by risk rating, was as follows ($ in thousands): As of December 31, 2016 2015 Performing Loans Weighted Average Risk Ratings Performing Loans Weighted Average Risk Ratings Senior mortgages $ 859,250 3.12 $ 853,595 2.96 Corporate/Partnership loans 335,677 3.09 641,713 3.37 Subordinate mortgages 14,135 3.00 29,039 3.64 Total $ 1,209,062 3.11 $ 1,524,347 3.15 The Company's recorded investment in loans, aged by payment status and presented by class, were as follows ($ in thousands): As of December 31, 2016 Current Less Than and Equal to 90 Days Greater Than 90 Days (1) Total Past Due Total 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 As of December 31, 2015 Senior mortgages $ 864,099 $ — $ 116,250 $ 116,250 $ 980,349 Corporate/Partnership loans 647,451 — — — 647,451 Subordinate mortgages 29,039 — — — 29,039 Total $ 1,540,589 $ — $ 116,250 $ 116,250 $ 1,656,839 _______________________________________________________________________________ (1) 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. As of December 31, 2015, 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 7.0 years outstanding. Impaired Loans —The Company's recorded investment in impaired loans, presented by class, were as follows ($ in thousands) (1) : As of December 31, 2016 As of December 31, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance With no related allowance recorded: Subordinate mortgages $ 10,862 $ 10,846 $ — $ — $ — $ — Subtotal $ 10,862 $ 10,846 $ — $ — $ — $ — With an allowance recorded: Senior mortgages $ 85,933 $ 85,780 $ (49,774 ) $ 126,754 $ 125,776 $ (69,627 ) Corporate/Partnership loans 157,146 146,783 (12,471 ) 5,738 5,738 (2,538 ) Subtotal $ 243,079 $ 232,563 $ (62,245 ) $ 132,492 $ 131,514 $ (72,165 ) Total: Senior mortgages $ 85,933 $ 85,780 $ (49,774 ) $ 126,754 $ 125,776 $ (69,627 ) Corporate/Partnership loans 157,146 146,783 (12,471 ) 5,738 5,738 (2,538 ) Subordinate mortgages 10,862 10,846 — — — — Total $ 253,941 $ 243,409 $ (62,245 ) $ 132,492 $ 131,514 $ (72,165 ) _______________________________________________________________________________ (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 Years Ended December 31, 2016 2015 2014 Average Interest Average Interest Average Recorded Investment Interest Income Recognized With no related allowance recorded: Senior mortgages $ 3,661 $ 226 $ — $ — $ 35,659 $ 1,922 Subordinate mortgages 6,799 — — — — — Subtotal 10,460 226 — — 35,659 1,922 With an allowance recorded: Senior mortgages 118,921 — 129,135 38 334,351 158 Corporate/Partnership loans 66,101 — 24,252 12 52,963 181 Subtotal 185,022 — 153,387 50 387,314 339 Total: Senior mortgages 122,582 226 129,135 38 370,010 2,080 Corporate/Partnership loans 66,101 — 24,252 12 52,963 181 Subordinate mortgages 6,799 — — — — — Total $ 195,482 $ 226 $ 153,387 $ 50 $ 422,973 $ 2,261 There was no interest income related to the resolution of non-performing loans recorded during the years ended December 31, 2016 , 2015 and 2014. Troubled Debt Restructurings —During the year ended December 31, 2015, the Company modified two senior loans that were determined to be troubled debt restructurings. The Company restructured one non-performing loan with a recorded investment of $5.8 million to grant a maturity extension of one year. The Company also modified one non-performing loan with a recorded investment of $11.6 million to grant a discounted payoff option and a maturity extension of one year. The Company's recorded investment in these loans was not impacted by the modifications. During the year ended December 31, 2014, the Company restructured one non-performing senior loan that was determined to be a troubled debt restructuring with a recorded investment of $7.0 million to grant a maturity extension of one year and included conditional extension options. The Company's recorded investment in this loan was not impacted by the modification. Generally when granting concessions, the Company will seek to protect its position by requiring incremental pay downs, additional collateral or guarantees and in some cases lookback features or equity kickers to offset concessions granted should conditions impacting the loan improve. The Company's determination of credit losses is impacted by troubled debt restructurings whereby loans that have gone through troubled debt restructurings are considered impaired, assessed for specific reserves, and are not included in the Company's assessment of general loan loss reserves. Loans previously restructured under troubled debt restructurings that subsequently default are reassessed to incorporate the Company's current assumptions on expected cash flows and additional provision expense is recorded to the extent necessary. As of December 31, 2016 , there were no unfunded commitments associated with modified loans considered troubled debt restructurings. Securities —Other lending investments—securities includes the following ($ in thousands): Face Value Amortized Cost Basis Net Unrealized Gain (Loss) Estimated Fair Value Net Carrying Value As of 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 As of December 31, 2015 Available-for-Sale Securities Municipal debt securities $ 1,010 $ 1,010 $ 151 $ 1,161 $ 1,161 Held-to-Maturity Securities Debt securities 54,549 61,128 71 61,199 61,128 Total $ 55,559 $ 62,138 $ 222 $ 62,360 $ 62,289 As of December 31, 2016 , 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 58,250 61,003 — — After 5 years through 10 years — — — — After 10 years — — 21,240 21,666 Total $ 58,250 $ 61,003 $ 21,240 $ 21,666 |
Other Investments
Other Investments | 12 Months Ended |
Dec. 31, 2016 | |
Investments, All Other Investments [Abstract] | |
Other Investments | Other Investments The Company's other investments and its proportionate share of earnings (losses) from equity method investments were as follows ($ in thousands): Carrying Value Equity in Earnings (Losses) As of December 31, For the Years Ended December 31, 2016 2015 2016 2015 2014 Real estate equity investments iStar Net Lease I LLC ("Net Lease Venture") $ 92,669 $ 69,096 $ 3,567 $ 5,221 $ 1,915 Marina Palms, LLC ("Marina Palms") 35,185 30,099 22,053 23,626 14,671 Other real estate equity investments (1) 53,202 81,452 41,822 (5,280 ) 36,842 Subtotal 181,056 180,647 67,442 23,567 53,428 Other strategic investments (2)(3) 33,350 73,525 9,907 8,586 41,477 Total $ 214,406 $ 254,172 $ 77,349 $ 32,153 $ 94,905 _______________________________________________________________________________ (1) During the year ended December 31, 2016, a majority-owned consolidated subsidiary of the Company sold its interest in a real estate equity method investment for net proceeds of $39.8 million and recognized equity in earnings of $31.5 million , of which $10.1 million was attributable to the noncontrolling interest. In addition, the Company received a distribution from one of its real estate equity method investments and recognized equity in earnings during the year ended December 31, 2016 of $11.6 million . During the year ended December 31, 2014, the Company recognized $32.9 million of earnings from equity method investments resulting from asset sales by one of its equity method investees. (2) During the year ended December 31, 2014, the Company recognized $23.4 million of earnings from equity method investments resulting from asset sales and a legal settlement by one of its equity method investees. (3) In conjunction with the sale of the Company's interests in Oak Hill Advisors, L.P. in 2011, the Company retained a share of the carried interest related to various funds. During the years ended December 31, 2016 , 2015 and 2014, the Company recognized $4.3 million , $2.2 million and $9.0 million , respectively, of carried interest income. Net Lease Venture —In February 2014, the Company partnered with a sovereign wealth fund to form a new unconsolidated entity in which the Company has an equity interest of approximately 51.9% . This entity is not a VIE and the Company does not have controlling interest due to the substantive participating rights of its partner. The partners plan to contribute up to an aggregate $500 million of equity to acquire and develop net lease assets over time. The Company is responsible for sourcing new opportunities and managing the venture and its assets in exchange for a promote and management fee. Several of the Company's senior executives whose time is substantially devoted to the Net Lease Venture own a total of 0.6% equity ownership in the venture via co-investment. These senior executives are also entitled to an amount equal to 50% of any promote payment received based on the 47.5% partner's interest. During the year ended December 31, 2016, the Net Lease Venture acquired two office properties and the Company made contributions to the Net Lease Venture of $37.7 million . During the year ended December 31, 2014, the Company sold a net lease asset for net proceeds of $93.7 million , which approximated carrying value, to the Net Lease Venture. The Company also sold its 72% interest in a previously consolidated entity, which owns a net lease asset subject to a mortgage of $26.0 million , to the Net Lease Venture for net proceeds of $10.1 million , which approximated carrying value. During the same period, the Net Lease Venture purchased a portfolio of 58 net lease assets for a purchase price of $200.0 million from a third party. As of December 31, 2016 and 2015, the venture's carrying value of total assets was $511.3 million and $400.2 million , respectively. During the years ended December 31, 2016, 2015 and 2014, the Company recorded $1.6 million , $1.5 million and $1.3 million , respectively, of management fees from the Net Lease Venture. The management fees are included in "Other income" in the Company's consolidated statements of operations. In November 2016, the Net Lease Venture placed five year non-recourse financing of $29.0 million on one of its net lease assets. Net proceeds from the financing were distributed to the members of which the Company received $13.2 million . In June 2015, the Net Lease Venture placed ten year non-recourse financing of $120.0 million on one of its net lease assets. Net proceeds from the financing were distributed to its members of which the Company received approximately $61.2 million . Marina Palms —As of December 31, 2016, the Company owned a 47.5% equity interest in Marina Palms, a 468 unit, two tower residential condominium development in North Miami Beach, Florida. The 234 unit north tower has one unit remaining for sale as of December 31, 2016. The 234 unit south tower is 83% pre-sold (based on unit count) as of December 31, 2016. This entity is not a VIE and the Company does not have controlling interest due to shared control of the entity with its partner. As of December 31, 2016 and 2015 , the venture's carrying value of total assets was $201.8 million and $278.5 million , respectively. Other real estate equity investments —As of December 31, 2016 , the Company's other real estate equity investments included equity interests in real estate ventures ranging from 20% to 85% , comprised of investments of $3.6 million in operating properties and $49.6 million in land assets. As of December 31, 2015 , the Company's other real estate equity investments included $11.1 million in operating properties and $70.4 million in land assets. In December 2016, the Company sold a land and development asset for $36.0 million to a newly formed unconsolidated entity in which the Company owns a 50.0% equity interest (refer to Note 5). The Company recognized a gain of $8.8 million , reflecting the Company's share of the interest sold to a third party, which was recorded as "Income from sales of real estate" in the Company's consolidated statements of operations. The Company and its partner both made $7.0 million contributions to the venture and the Company provided financing to the entity in the form of a $27.0 million senior loan, of which $23.0 million was funded as of December 31, 2016. The Company received $17.6 million of net proceeds from the sale of the asset. This entity is a VIE and the Company does not have a controlling interest due to shared control of the entity with its partner. During the year ended December 31, 2015, the Company sold a commercial operating property for $68.5 million to a newly formed unconsolidated entity in which the Company owns a 50.0% equity interest (refer to Note 4 ). The Company recognized a gain on sale of $13.6 million , reflecting the Company's share of the interest sold to a third party, which was recorded as "Income from sales of real estate" in the Company's consolidated statements of operations. The venture placed financing on the property and proceeds from the financing were distributed to its members. Net proceeds received by the Company were $55.4 million , which was net of the Company's $13.6 million non-cash equity contribution to the venture and inclusive of a $21.0 million distribution from the financing proceeds. This entity is not a VIE and the Company does not have a controlling interest due to shared control of the entity with its partner. During the year ended December 31, 2014, the Company contributed land to a newly formed unconsolidated entity in which the Company received an initial equity interest of 85.7% . As of December 31, 2016, this entity is not a VIE and the Company does not have a controlling interest due to shared control of the entity with the partner. Additionally, the Company committed to provide $45.7 million of mezzanine financing to the entity. As of December 31, 2015, the loan balance was $33.7 million and is included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets. In September 2016, the entity secured non-recourse financing from a third-party lender, paid off in full the mezzanine loan from the Company and distributed the excess proceeds from the financing to the partners. The Company received a distribution in excess of its carrying value and recorded equity in earnings of $11.6 million . The Company has no further obligation nor intention to fund the venture in the future. Subsequent to the distribution of the financing proceeds, the operating agreement of the entity was amended and the Company retained a 50% interest in the entity. During the years ended December 31, 2016, 2015 and 2014, the Company recorded $3.6 million , $3.9 million and $0.6 million of interest income, respectively. As of December 31, 2016 and 2015 , the Company had a recorded equity interest of zero and $6.3 million , respectively. During the year ended December 31, 2014, the Company and a consortium of co-lenders formed a new unconsolidated entity, in which the Company received an initial 15.7% equity interest, which acquired, via foreclosure sale, title to a land asset which previously served as collateral for a loan receivable held by the consortium. This entity is not a VIE and the Company does not have controlling interest in the entity as the Company's voting rights are based on its ownership percentage in the entity. During the year ended December 31, 2014, as a result of the transaction, the Company recorded an additional provision of $2.8 million in "Provision for (recovery of) loan losses" in its consolidated statements of operations. In 2016, the Company purchased the units of another member in the entity for $1.9 million that increased its equity interest to 20.1% . Also during 2016, the Company recorded a $ 3.6 million impairment in equity in earnings due to a reduction in the estimated fair value of the underlying property. As of December 31, 2016 and 2015 , the Company had a recorded equity interest of $26.4 million and $24.0 million , respectively. Other strategic investments —As of December 31, 2016 , the Company also had smaller investments in real estate related funds and other strategic investments in several other entities that were accounted for under the equity method or cost method. As of December 31, 2016 and 2015, the carrying value of the Company's cost method investments was $1.4 million and $1.5 million , respectively. During the year ended December 31, 2015, the Company sold available-for-sale securities for proceeds of $7.4 million for gains of $2.6 million , which are included in "Other income" in the Company's consolidated statements of operations. The amount reclassified out of accumulated other comprehensive income into earnings was determined based on the specific identification method. Summarized investee financial information —The following tables present the investee level summarized financial information of the Company's equity method investments ($ in thousands): As of December 31, For the Years Ended December 31, 2016 2015 2016 2015 2014 Balance Sheets Income Statements Total assets $ 2,803,411 $ 3,597,587 Revenues $ 272,281 $ 481,224 $ 626,039 Total liabilities 683,079 768,622 Expenses (227,720 ) (245,968 ) (185,603 ) Noncontrolling interests 23,544 19,208 Net income attributable to parent entities 42,209 234,529 440,210 Total equity 2,096,788 2,809,757 |
Other Assets and Other Liabilit
Other Assets and Other Liabilities | 12 Months Ended |
Dec. 31, 2016 | |
Other Assets and Other Liabilities [Abstract] | |
Other Assets and Other Liabilities | Other Assets and Other Liabilities Deferred expenses and other assets, net, consist of the following items ($ in thousands): As of December 31, 2016 2015 Intangible assets, net (1) $ 63,098 $ 71,446 Other receivables (2) 52,820 22,557 Other assets 39,591 36,999 Restricted cash 25,883 26,657 Leasing costs, net (3) 12,566 19,393 Corporate furniture, fixtures and equipment, net (4) 5,691 4,405 Deferred expenses and other assets, net $ 199,649 $ 181,457 _______________________________________________________________________________ (1) Intangible assets, net includes above market and in-place lease assets related to the acquisition of real estate assets. This balance also includes a lease incentive asset of $32.8 million (refer to Note 4). Accumulated amortization on intangible assets, net was $32.6 million and $37.3 million as of December 31, 2016 and 2015 , respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $4.1 million , $6.7 million and $8.6 million for the years ended December 31, 2016 , 2015 , and 2014 , respectively. These intangible lease assets are amortized over the term of the lease. The amortization expense for in-place leases was $1.9 million , $3.6 million and $6.7 million for the years ended December 31, 2016 , 2015 , and 2014 , respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. (2) As of December 31, 2016 and 2015, includes $26.0 million and $11.3 million , respectively, of receivables related to the construction and development of an amphitheater (refer to Note 5). (3) Accumulated amortization of leasing costs was $6.7 million and $9.8 million as of December 31, 2016 and 2015 , respectively. (4) Accumulated depreciation on corporate furniture, fixtures and equipment was $9.0 million and $8.1 million as of December 31, 2016 and 2015 , respectively. Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands): As of December 31, 2016 2015 Other liabilities (1) $ 75,993 $ 80,332 Accrued expenses (2) 72,693 68,937 Accrued interest payable 54,033 55,081 Intangible liabilities, net (3) 8,851 10,485 Accounts payable, accrued expenses and other liabilities $ 211,570 $ 214,835 _______________________________________________________________________________ (1) As of December 31, 2016 and 2015, "Other liabilities" includes $24.0 million and $14.5 million , respectively, related to profit sharing arrangements with developers for certain properties sold. As of December 31, 2016 and 2015, includes $1.2 million and $4.4 million , respectively, associated with "Real estate available and held for sale" on the Company's consolidated balance sheets. As of December 31, 2016 and 2015, "Other liabilities" also includes $8.5 million and $6.6 million , respectively related to tax increment financing bonds which were issued by government entities to fund development within two of the Company's land projects. The amount represents tax assessments associated with each project, which will decrease as the Company sells units. (2) As of December 31, 2016 and 2015, accrued expenses includes $1.7 million and $5.3 million , respectively, associated with "Real estate available and held for sale" on the Company's consolidated balance sheets. (3) Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market leases was $6.4 million and $6.6 million as of December 31, 2016 and 2015 , respectively. The amortization of below market leases increased operating lease income in the Company's consolidated statements of operations by $1.1 million , $1.5 million and $2.5 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. Intangible assets— The estimated expense from the amortization of lease incentives and in-place leases for each of the five succeeding fiscal years is as follows ($ in thousands): 2017 $ 2,484 2018 2,135 2019 2,097 2020 2,068 2021 2,022 |
Loan Participations Payable, Ne
Loan Participations Payable, Net | 12 Months Ended |
Dec. 31, 2016 | |
Transfers and Servicing [Abstract] | |
Loan Participations Payable, Net | Loan Participations Payable, net The Company's loan participations payable, net were as follows ($ in thousands): Carrying Value as of December 31, 2016 December 31, 2015 Loan participations payable (1) $ 160,251 $ 153,000 Debt discounts and deferred financing costs, net (930 ) (914 ) Total loan participations payable, net $ 159,321 $ 152,086 _______________________________________________________________________________ (1) As of December 31, 2016, the Company had three loan participations payable with a weighted average interest rate of 4.8% . As of December 31, 2015, the Company had two loan participations payable with a weighted average interest rate of 4.6% . Loan participations represent transfers of financial assets that did not meet the sales criteria established under ASC Topic 860 and are accounted for as loan participations payable, net as of December 31, 2016 and 2015. As of December 31, 2016 and 2015, the corresponding loan receivable balances were $159.1 million and $153.0 million , respectively, and are included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets. The principal and interest due on these loan participations payable are paid from cash flows of the corresponding loans receivable, which serve as collateral for the participations. |
Debt Obligations, net
Debt Obligations, net | 12 Months Ended |
Dec. 31, 2016 | |
Debt Disclosure [Abstract] | |
Debt Obligations, net | Debt Obligations, net As of December 31, 2016 and 2015 , the Company's debt obligations were as follows ($ in thousands): Carrying Value as of December 31, Stated Interest Rates Scheduled Maturity Date 2016 2015 Secured credit facilities and mortgages: 2015 $250 Million Secured Revolving Credit Facility $ — $ 250,000 LIBOR + 2.75% (1) March 2018 2016 Senior Secured Credit Facility 498,648 — LIBOR + 4.50% (2) July 2020 Mortgages collateralized by net lease assets 249,987 239,547 3.875% - 7.26% (3) Various through 2032 2012 Tranche A-2 Facility — 339,717 LIBOR + 5.75% (4) — Total secured credit facilities and mortgages 748,635 829,264 Unsecured notes: 5.875% senior notes — 261,403 5.875 % — 3.875% senior notes — 265,000 3.875 % — 3.00% senior convertible notes (5) — 200,000 3.00 % — 1.50% senior convertible notes (6) — 200,000 1.50 % — 5.85% senior notes 99,722 99,722 5.85 % March 2017 9.00% senior notes 275,000 275,000 9.00 % June 2017 4.00% senior notes (7) 550,000 550,000 4.00 % November 2017 7.125% senior notes 300,000 300,000 7.125 % February 2018 4.875% senior notes (8) 300,000 300,000 4.875 % July 2018 5.00% senior notes (9) 770,000 770,000 5.00 % July 2019 6.50% senior notes (10) 275,000 — 6.50 % July 2021 Total unsecured notes 2,569,722 3,221,125 Other debt obligations: Trust preferred securities 100,000 100,000 LIBOR + 1.50% October 2035 Total debt obligations 3,418,357 4,150,389 Debt discounts and deferred financing costs, net (28,449 ) (31,566 ) Total debt obligations, net (11) $ 3,389,908 $ 4,118,823 _______________________________________________________________________________ (1) The loan bears interest at the Company's election of either (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.5% or (c) LIBOR plus 1.0% and subject to a margin ranging from 1.25% to 1.75% , or (ii) LIBOR subject to a margin ranging from 2.25% to 2.75% . At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through March 2019. (2) The loan bears interest at the Company's election of either (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.5% or (c) LIBOR plus 1.0% and subject to a margin of 3.5% or (ii) LIBOR subject to a margin of 4.5% with a minimum LIBOR rate of 1.0% . (3) As of December 31, 2016 and 2015 , includes a loan with a floating rate of LIBOR plus 2.00% . As of December 31, 2016 , the weighted average interest rate of these loans is 5.1% . (4) The loan had a LIBOR floor of 1.25% . (5) The Company's 3.00% senior convertible fixed rate notes due November 2016 (" 3.00% Convertible Notes") were convertible at the option of the holders, into 85.0 shares per $1,000 principal amount of 3.00% Convertible Notes, at $11.77 per share at any time prior to the close of business on November 14, 2016. $9.6 million principal amount of the 3.00% Convertible Notes were converted into 0.8 million shares of common stock. (6) The Company's 1.50% senior convertible fixed rate notes due November 2016 (" 1.50% Convertible Notes") were convertible at the option of the holders, into 57.8 shares per $1,000 principal amount of 1.50% Convertible Notes, at $17.29 per share at any time prior to the close of business on November 14, 2016. None of the 1.50% Convertible Notes were converted into shares of common stock. (7) The Company can prepay these senior notes without penalty beginning August 1, 2017. (8) The Company can prepay these senior notes without penalty beginning January 1, 2018. (9) The Company can prepay these senior notes without penalty beginning July 1, 2018. (10) The Company can prepay these senior notes without penalty beginning July 1, 2020. (11) The Company capitalized interest relating to development activities of $5.8 million , $5.3 million and $4.9 million for the years ended December 31, 2016 2015 and 2014 , respectively. Future Scheduled Maturities —As of December 31, 2016 , future scheduled maturities of outstanding debt obligations are as follows ($ in thousands): Unsecured Debt Secured Debt Total 2017 (1) $ 924,722 $ — $ 924,722 2018 600,000 11,196 611,196 2019 770,000 29,191 799,191 2020 — 498,648 498,648 2021 275,000 119,860 394,860 Thereafter 100,000 89,740 189,740 Total principal maturities 2,669,722 748,635 3,418,357 Unamortized discounts and deferred financing costs, net (18,426 ) (10,023 ) (28,449 ) Total debt obligations, net $ 2,651,296 $ 738,612 $ 3,389,908 _____________________________________________________________________________ (1) The Company has $924.7 million of debt obligations maturing in three separate tranches during 2017, and $311.2 million of other debt obligations maturing before the end of February 2018, as listed in the debt obligations table above. The Company's plans to satisfy these obligations primarily consist of accessing the debt and/or equity markets to obtain capital to satisfy the maturing obligations. In addition, management intends to execute on its business strategy of disposing of assets and selling interests in business lines as well as collecting loan repayments from borrowers to further generate available liquidity. Should these sources of capital not be sufficiently available, the Company will slow its pace of making new investments and will need to identify alternative sources of capital. As of February 23, 2017, the Company had approximately $710.7 million of cash and available capacity under existing borrowing arrangements. 2016 Senior Secured Credit Facility —In June 2016, the Company entered into a senior secured credit facility of $450.0 million (the "2016 Senior Secured Credit Facility"). In August 2016, the Company upsized the facility to $500.0 million . The initial $450.0 million of the 2016 Senior Secured Credit Facility was issued at 99% of par and the upsize was issued at par. The 2016 Senior Secured Credit Facility bears interest at a floating rate of LIBOR plus 4.50% with a 1.00% LIBOR floor. Subsequent to December 31, 2016, the Company repriced the 2016 Senior Secured Credit Facility to LIBOR plus 3.75% with a 1.00% LIBOR floor. The 2016 Senior Secured Credit Facility is collateralized 1.25 x by a first lien on a fixed pool of assets. Proceeds from principal repayments and sales of collateral are applied to amortize the 2016 Senior Secured Credit Facility. Proceeds received for interest, rent, lease payments and fee income are retained by the Company. The Company may also make optional prepayments, subject to prepayment fees, and is required to repay 0.25% of the principal amount outstanding on the first business day of each quarter beginning on October 3, 2016. Proceeds from the 2016 Senior Secured Credit Facility, together with cash on hand, were primarily used to repay in full the remaining $323.2 million 2012 Secured Tranche A-2 Facility and repay the $245.0 million balance outstanding on the 2015 Secured Revolving Credit Facility (as defined below). In connection with the 2016 Senior Secured Credit Facility, the Company incurred $4.5 million of lender fees, substantially all of which was capitalized in "Debt obligations, net" on the Company's consolidated balance sheets. The Company also incurred $6.2 million in third party fees, of which $4.3 million was capitalized in “Debt obligations, net” on the Company's consolidated balance sheets, as it related to new lenders, and $1.9 million was recognized in “Other expense” in the Company's consolidated statements of operations as it related primarily to those lenders from the original facility that modified their debt under the new facility. 2016 Secured Term Loan —In December 2016, the Company arranged a $170.0 million delayed draw secured term loan (the "2016 Secured Term Loan"). The 2016 Secured Term Loan bears interest at a rate of LIBOR + 1.50% . As of December 31, 2016, the Company had not yet drawn on the 2016 Secured Term Loan. 2015 Secured Revolving Credit Facility —In March 2015, the Company entered into a secured revolving credit facility with a maximum capacity of $250.0 million (the "2015 Secured Revolving Credit Facility"). Borrowings under this credit facility bear interest at a floating rate indexed to one of several base rates plus a margin which adjusts upward or downward based upon the Company's corporate credit rating. An undrawn credit facility commitment fee ranges from 0.375% to 0.5% , based on average utilization each quarter. During the year ended December 31, 2016, the weighted average cost of the credit facility was 3.19% . Commitments under the revolving facility mature in March 2018. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through March 2019. As of December 31, 2016, the Company had $250.0 million of borrowing capacity available under the 2015 Secured Revolving Credit Facility. 2012 Secured Credit Facilities —In March 2012, the Company entered into an $880.0 million senior secured credit agreement providing for two tranches of term loans: a $410.0 million 2012 A-1 tranche due March 2016, which accrued interest at a rate of LIBOR + 4.00% (the "2012 Secured Tranche A-1 Facility"), and a $470.0 million 2012 A-2 tranche due March 2017, which accrued interest at a rate of LIBOR + 5.75% (the "2012 Secured Tranche A-2 Facility," together the "2012 Secured Credit Facilities"). The 2012 A-1 and A-2 tranches were issued at 98.0% of par and 98.5% of par, respectively, and both tranches included a LIBOR floor of 1.25% . The 2012 Secured Tranche A-1 Facility was fully repaid in August 2013. In June 2016, proceeds from the 2016 Senior Secured Credit Facility were used to repay in full the remaining 2012 Secured Tranche A-2 Facility. During the years ended December 31, 2016 , 2015 and 2014 , repayments of the 2012 Secured Tranche A-2 Facility prior to maturity resulted in losses on early extinguishment of debt of $1.2 million , $0.3 million and $1.5 million , respectively, related to the accelerated amortization of discounts and unamortized deferred financing fees on the portion of the facility that was repaid. These amounts are included in "Loss on early extinguishment of debt, net" in the Company's consolidated statements of operations. Unsecured Notes —In March 2016, the Company repaid its $261.4 million principal amount of 5.875% senior unsecured notes at maturity using available cash. In addition, the Company issued $275.0 million principal amount of 6.50% senior unsecured notes due July 2021. Proceeds from the offering were primarily used to repay in full the $265.0 million principal amount of senior unsecured notes due July 2016 and repay $5.0 million of the 2015 Secured Revolving Credit Facility. In addition, the Company retired its $200.0 million principal amount of 3.0% senior unsecured convertible notes due November 2016 with available cash after the conversion of $9.6 million principal amount into 0.8 million shares of the Company's common stock. The Company also repurchased and retired its $200.0 million principal amount of 1.50% senior unsecured convertible notes due November 2016 using available cash. During the year ended December 31, 2016 , repayments of unsecured notes prior to maturity resulted in losses on early extinguishment of debt of $0.4 million . This amount is included in "Loss on early extinguishment of debt, net" in the Company's consolidated statements of operations. Encumbered/Unencumbered Assets —As of December 31, 2016 and 2015 , the carrying value of the Company's encumbered and unencumbered assets by asset type are as follows ($ in thousands): As of December 31, 2016 2015 Encumbered Assets Unencumbered Assets Encumbered Assets Unencumbered Assets Real estate, net $ 881,212 $ 610,540 $ 816,721 $ 777,262 Real estate available and held for sale — 83,764 10,593 126,681 Land and development, net 35,165 910,400 17,714 984,249 Loans receivable and other lending investments, net (1)(2) 172,581 1,142,050 170,162 1,314,823 Other investments — 214,406 22,352 231,820 Cash and other assets — 639,588 — 1,008,415 Total $ 1,088,958 $ 3,600,748 $ 1,037,542 $ 4,443,250 _______________________________________________________________________________ (1) As of December 31, 2016 and 2015 , the amounts presented exclude general reserves for loan losses of $23.3 million and $36.0 million , respectively. (2) As of December 31, 2016 and 2015 , the amounts presented exclude loan participations of $159.1 million and $153.0 million , respectively. Debt Covenants The Company's outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness of at least 1.2 x and a covenant not to incur additional indebtedness (except for incurrences of permitted debt), if on a pro forma basis, the Company's consolidated fixed charge coverage ratio, determined in accordance with the indentures governing the Company's debt securities, is 1.5 x or lower. If any of the Company's covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of its debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. If the Company's ability to incur additional indebtedness under the fixed charge coverage ratio is limited, the Company is permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures. The Company's 2016 Senior Secured Credit Facility and the 2015 Secured Revolving Credit Facility contain certain covenants, including covenants relating to collateral coverage, dividend payments, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, the 2016 Senior Secured Credit Facility requires the Company to maintain collateral coverage of at least 1.25 x outstanding borrowings on the facility. The 2015 Secured Revolving Credit Facility is secured by a borrowing base of assets and requires the Company to maintain both collateral coverage of at least 1.5 x outstanding borrowings on the facility and a consolidated ratio of cash flow to fixed charges of at least 1.5 x. The 2015 Secured Revolving Credit Facility does not require that proceeds from the borrowing base be used to pay down outstanding borrowings provided the collateral coverage remains at least 1.5 x outstanding borrowings on the facility. To satisfy this covenant, the Company has the option to pay down outstanding borrowings or substitute assets in the borrowing base. In addition, for so long as the Company maintains its qualification as a REIT, the 2016 Senior Secured Credit Facility and the 2015 Secured Revolving Credit Facility permit the Company to distribute 100% of its REIT taxable income on an annual basis (prior to deducting certain cumulative net operating loss ("NOL") carryforwards). The Company may not pay common dividends if it ceases to qualify as a REIT. The Company's 2016 Senior Secured Credit Facility and the 2015 Secured Revolving Credit Facility contain cross default provisions that would allow the lenders to declare an event of default and accelerate the Company's indebtedness to them if the Company fails to pay amounts due in respect of its other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing the Company's unsecured public debt securities permit the bondholders to declare an event of default and accelerate the Company's indebtedness to them if the Company's other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated. |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Unfunded Commitments —The Company generally funds construction and development loans and build-outs of space in real estate assets over a period of time if and when the borrowers and tenants meet established milestones and other performance criteria. The Company refers to these arrangements as Performance-Based Commitments. In addition, the Company sometimes establishes a maximum amount of additional funding which it will make available to a borrower or tenant for an expansion or addition to a project if it approves of the expansion or addition in its sole discretion. The Company refers to these arrangements as Discretionary Fundings. Finally, the Company has committed to invest capital in several real estate funds and other ventures. These arrangements are referred to as Strategic Investments. As of December 31, 2016 , the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments, that it approves all Discretionary Fundings and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands): Loans and Other Lending Investments (1) Real Estate Other Investments Total Performance-Based Commitments $ 366,287 $ 14,616 $ 25,574 $ 406,477 Strategic Investments — — 45,540 45,540 Total (2) $ 366,287 $ 14,616 $ 71,114 $ 452,017 _______________________________________________________________________________ (1) Excludes $158.7 million of commitments on loan participations sold that are not the obligation of the Company. (2) The Company did not have any Discretionary Fundings as of December 31, 2016. Other Commitments —Total operating lease expense for the years ended December 31, 2016 , 2015 and 2014 was $5.9 million , $6.0 million and $5.8 million , respectively. Future minimum lease obligations under non-cancelable operating leases are as follows ($ in thousands): 2017 $ 5,463 2018 4,552 2019 3,692 2020 3,696 2021 1,439 Thereafter 3,752 Legal Proceedings —The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to the Company's business as a finance and investment company focused on the commercial real estate industry, including loan foreclosure and foreclosure-related proceedings. In addition to such matters, the Company is a party to the following legal proceedings: Shareholder Action On March 7, 2014, a shareholder action purporting to assert derivative, class and individual claims was filed in the Circuit Court for Baltimore City, Maryland naming the Company, a number of our current and former senior executives (including our chief executive officer) and current and former directors as defendants. The complaint sought unspecified damages and other relief and alleged breach of fiduciary duty, breach of contract and other causes of action arising out of shares of our common stock issued by the Company to our senior executives pursuant to restricted stock unit awards granted in December 2008 and modified in July 2011. On October 30, 2014, the Circuit Court granted the Company’s motion to dismiss all of plaintiffs' claims in this action. Plaintiffs appealed the dismissal of their claims and, on January 28, 2016, the Maryland Court of Special Appeals affirmed the order of the Circuit Court. Plaintiffs filed a petition for certiorari with the Maryland Court of Appeals, which agreed to hear the appeal. On January 20, 2017, the Maryland Court of Appeals (Maryland’s highest court) issued its opinion affirming the dismissal of all of plaintiffs’ claims against the Company and the other defendants. U.S. Home Corporation ("Lennar") v. Settlers Crossing, LLC, et al. (Civil Action No. DKC 08-1863) On January 22, 2015, the United States District Court for the District of Maryland (the "Court") entered a judgment in favor of the Company in the matter of Lennar v. Settlers Crossing, LLC, et al. (Civil Action No. DKC 08-1863). The litigation involved a dispute over the purchase and sale of approximately 1,250 acres of land in Prince George’s County, Maryland. The Court found that the Company is entitled to specific performance and awarded damages to it in the aggregate amount of: (i) the remaining purchase price to be paid by Lennar of $114.0 million ; plus (ii) interest on the unpaid amount at a rate of 12% per annum, calculated on a per diem basis, from May 27, 2008, until Lennar proceeds to settlement on the land; plus (iii) real estate taxes paid by the Company; plus (iv) actual and reasonable attorneys' fees and costs incurred by the Company in connection with the litigation. Lennar appealed the Court's judgment and has posted an appeal bond. The Court granted Lennar's motion to stay the judgment pending appeal and also clarified the judgment that the unpaid amount will accrue simple interest at a rate of 12% annually, including while the appeal is pending. In the pending appeal before the United States Court of Appeals for the Fourth Circuit, oral argument is scheduled to be held on March 23, 2017. There can be no assurance as to the timing or actual receipt by the Company of amounts awarded by the Court or the outcome of the appeal. A third party purchased a participation interest in the Company's original loan and as of December 31, 2016 holds a 4.3% participation interest in all proceeds. On a quarterly basis, the Company evaluates developments in legal proceedings that could require a liability to be accrued and/or disclosed. Based on its current knowledge, and after consultation with legal counsel, the Company believes it is not a party to, nor are any of its properties the subject of, any pending legal proceeding that would have a material adverse effect on the Company's consolidated financial statements. |
Risk Management and Derivatives
Risk Management and Derivatives | 12 Months Ended |
Dec. 31, 2016 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Risk Management and Derivatives | Risk Management and Derivatives Risk management In the normal course of its on-going business operations, the Company encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different points in time and potentially at different bases, than its interest-earning assets. Credit risk is the risk of default on the Company's lending investments or leases that result from a borrower's or tenant's inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of loans and other lending investments due to changes in interest rates or other market factors, including the rate of prepayments of principal and the value of the collateral underlying loans, the valuation of real estate assets by the Company as well as changes in foreign currency exchange rates. Risk concentrations —Concentrations of credit risks arise when a number of borrowers or tenants related to the Company's investments are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations, including those to the Company, to be similarly affected by changes in economic conditions. Substantially all of the Company's real estate as well as assets collateralizing its loans receivable are located in the United States. As of December 31, 2016 , the only states with a concentration greater than 10.0% were New York with 19.0% and California with 13.0% . As of December 31, 2016 , the Company's portfolio contains concentrations in the following asset types: l and 22.4% , office/industrial 22.9% , hotel 12.5% , entertainment/leisure 10.6% , condominium 10.0% and mixed use/mixed collateral 10.0% . The Company underwrites the credit of prospective borrowers and tenants and often requires them to provide some form of credit support such as corporate guarantees, letters of credit and/or cash security deposits. Although the Company's loans and real estate assets are geographically diverse and the borrowers and tenants operate in a variety of industries, to the extent the Company has a significant concentration of interest or operating lease revenues from any single borrower or tenant, the inability of that borrower or tenant to make its payment could have a material adverse effect on the Company. As of December 31, 2016 , the Company's five largest borrowers or tenants collectively accounted for approximately 18.4% of the Company's 2016 revenues, of which no single customer accounts for more than 5.9% . Derivatives The Company's use of derivative financial instruments is primarily limited to the utilization of interest rate swaps, interest rate caps and foreign exchange contracts. The principal objective of such financial instruments is to minimize the risks and/or costs associated with the Company's operating and financial structure and to manage its exposure to interest rates and foreign exchange rates. Derivatives not designated as hedges are not speculative and are used to manage the Company's exposure to interest rate movements, foreign exchange rate movements, and other identified risks, but may not meet the strict hedge accounting requirements. The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of December 31, 2016 and 2015 ($ in thousands): Derivative Assets as of December 31, Derivative Liabilities as of December 31, 2016 2015 2016 2015 Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Derivatives Designated in Hedging Relationships Foreign exchange contracts Other Assets $ — Other Assets $ 39 Other Liabilities $ 8 N/A $ — Interest rate swaps N/A — N/A — Other Liabilities 39 Other Liabilities 131 Total $ — $ 39 $ 47 $ 131 Derivatives not Designated in Hedging Relationships Foreign exchange contracts Other Assets $ 702 Other Assets $ 378 N/A $ — N/A $ — Interest rate cap Other Assets 25 Other Assets 1,105 N/A — N/A — Total $ 727 $ 1,483 $ — $ — The tables below present the effect of the Company's derivative financial instruments in the consolidated statements of operations and the consolidated statements of comprehensive income (loss) for the years ended December 31, 2016 , 2015 and 2014 ($ in thousands): Derivatives Designated in Hedging Relationships Location of Gain (Loss) Recognized in Income Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Ineffective Portion) For the Year Ended December 31, 2016 Interest rate cap Interest Expense $ — $ (185 ) N/A Interest rate cap Earnings from equity investments (4 ) (3 ) N/A Interest rate swaps Interest Expense (175 ) (32 ) N/A Interest rate swaps Earnings from equity investments 94 (378 ) N/A Foreign exchange contracts Earnings from equity investments (167 ) — N/A For the Year Ended December 31, 2015 Interest rate cap Interest Expense — (626 ) N/A Interest rate cap Earnings from equity investments (13 ) (1 ) N/A Interest rate swaps Interest Expense (537 ) 170 N/A Interest rate swap Earnings from equity method investments (528 ) (464 ) N/A Foreign exchange contracts Earnings from equity method investments (124 ) — N/A For the Year Ended December 31, 2014 Interest rate cap Interest Expense — (56 ) N/A Interest rate cap Other Expense (2,984 ) — (3,634 ) Interest rate cap Earnings from equity method investments (9 ) — N/A Interest rate swaps Interest Expense (970 ) (6 ) N/A Interest rate swap Earnings from equity method investments (753 ) (420 ) N/A Foreign exchange contracts Earnings from equity method investments (471 ) — N/A Amount of Gain or (Loss) Recognized in Income Location of Gain or (Loss) Recognized in Income For the Years Ended December 31, Derivatives not Designated in Hedging Relationships 2016 2015 2014 Interest rate cap Other Expense $ (1,080 ) $ (3,671 ) $ (1,347 ) Foreign exchange contracts Other Expense 1,115 2,403 7,257 Foreign Exchange Contracts —The Company is exposed to fluctuations in foreign exchange rates on investments it holds in foreign entities. The Company uses foreign exchange contracts to hedge its exposure to changes in foreign exchange rates on its foreign investments. Foreign exchange contracts involve fixing the U.S. dollar ("USD") to the respective foreign currency exchange rate for delivery of a specified amount of foreign currency on a specified date. The foreign exchange contracts are typically cash settled in USD for their fair value at or close to their settlement date. For derivatives designated as net investment hedges, the effective portion of changes in the fair value of the derivatives are reported in Accumulated Other Comprehensive Income as part of the cumulative translation adjustment. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. Amounts are reclassified out of Accumulated Other Comprehensive Income into earnings when the hedged foreign entity is either sold or substantially liquidated. As of December 31, 2016 , the Company had the following outstanding foreign currency derivatives that were used to hedge its net investments in foreign operations that were designated (Rs and $ in thousands): Derivative Type Notional Amount Notional (USD Equivalent) Maturity Sells Indian rupee ("INR")/Buys USD Forward ₨ 350,000 $ 5,089 April 2017 For derivatives not designated as net investment hedges, the changes in the fair value of the derivatives are reported in the Company's consolidated statements of operations within "Other Expense." As of December 31, 2016 , the Company had the following outstanding foreign currency derivatives that were used to hedge its net investments in foreign operations that were not designated ($, €, and £ in thousands): Derivative Type Notional Amount Notional (USD Equivalent) Maturity Sells euro ("EUR")/Buys USD Forward € 6,300 $ 7,095 January 2017 Sells pound sterling ("GBP")/Buys USD Forward £ 3,400 $ 4,427 January 2017 The Company marks its foreign investments each quarter based on current exchange rates and records the gain or loss through "Other expense" in its consolidated statements of operations for loan investments or "Accumulated other comprehensive income (loss)," on its consolidated balance sheets for net investments in foreign subsidiaries. The Company recorded net gains (losses) related to foreign investments of $0.1 million , $(0.1) million and $0.1 million during the years ended December 31, 2016 , 2015 and 2014 , respectively, in its consolidated statements of operations. Interest Rate Hedges —For derivatives designated as cash flow hedges, the effective portion of changes in the fair value of the derivatives are reported in Accumulated Other Comprehensive Income (Loss). The ineffective portion of the change in fair value of the derivatives is recognized directly in the Company's consolidated statements of operations. The Company entered into an interest rate swap to convert its variable rate debt to fixed rate on a $28.0 million secured term loan maturing in 2019. As of December 31, 2016 , the Company had the following outstanding interest rate swap that was used to hedge its variable rate debt that was designated as a cash flow hedge ($ in thousands): Derivative Type Notional Amount Variable Rate Fixed Rate Effective Date Maturity Interest rate swap $ 26,396 LIBOR + 2.00% 3.47% October 2012 November 2019 For derivatives not designated as cash flow hedges, the changes in the fair value of the derivatives are reported in the Company's consolidated statements of operations within "Other Expense." In August 2013, the Company entered into an interest rate cap agreement to reduce exposure to expected increases in future interest rates and the resulting payments associated with variable interest rate debt. In 2014, in connection with the full repayment and termination of one of the Company's credit facilities, the Company realized amounts in earnings from other comprehensive income (loss) as a portion of a hedge related to the Company's variable rate debt was no longer expected to be highly effective. The amount realized was a loss of $3.6 million recorded as a component of "Other expense" in the Company's consolidated statements of operations for the year ended December 31, 2014. As of December 31, 2016 , the Company had the following outstanding interest rate cap that was used to hedge its variable rate debt that was not designated as a cash flow hedge ($ in thousands): Derivative Type Notional Amount Variable Rate Fixed Rate Effective Date Maturity Interest rate cap $ 500,000 LIBOR 1.00% July 2014 July 2017 Over the next 12 months , the Company expects that $0.5 million relating to other cash flow hedges will be reclassified from "Accumulated other comprehensive income (loss)" into earnings. Credit Risk-Related Contingent Features —The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations. The Company reports derivative instruments on a gross basis in the consolidated financial statements. In connection with its foreign currency derivatives which were in a liability position as of December 31, 2016 and 2015 , the Company has posted collateral of $0.4 million and $1.0 million , respectively, and is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. The Company's net exposure under these contracts was zero as of December 31, 2016 . |
Equity
Equity | 12 Months Ended |
Dec. 31, 2016 | |
Equity [Abstract] | |
Equity | Equity Preferred Stock —The Company had the following series of Cumulative Redeemable and Convertible Perpetual Preferred Stock outstanding as of December 31, 2016 and 2015 : Cumulative Preferential Cash Dividends (1)(2) Series Shares Issued and Outstanding (in thousands) Par Value Liquidation Preference (3)(4) Rate per Annum Equivalent to Fixed Annual Rate (per share) D 4,000 $ 0.001 $ 25.00 8.00 % $ 2.00 E 5,600 0.001 25.00 7.875 % 1.97 F 4,000 0.001 25.00 7.80 % 1.95 G 3,200 0.001 25.00 7.65 % 1.91 I 5,000 0.001 25.00 7.50 % 1.88 J (convertible) 4,000 0.001 50.00 4.50 % 2.25 25,800 _______________________________________________________________________________ (1) Holders of shares of the Series D, E, F, G, I and J preferred stock are entitled to receive dividends, when and as declared by the Company's Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360 -day year consisting of twelve 30 -day months. Dividends will be payable to holders of record as of the close of business on the first day of the calendar month in which the applicable dividend payment date falls or on another date designated by the Company's Board of Directors for the payment of dividends that is not more than 30 nor less than 10 days prior to the dividend payment date. (2) The Company declared and paid dividends of $8.0 million , $11.0 million , $7.8 million , $6.1 million and $9.4 million on its Series D, E, F, G and I Cumulative Redeemable Preferred Stock during the years ended December 31, 2016 and 2015 . The Company declared and paid dividends of $9.0 million on its Series J Convertible Perpetual Preferred Stock during the years ended December 31, 2016 and 2015 , respectively. The character of the 2016 dividends are as follows: 47.30% is a capital gain distribution, of which 76.15% represents unrecaptured section 1250 gain and 23.85% long term capital gain, and 52.70% is ordinary income. All 2015 dividends qualified as a return of capital for tax reporting purposes. There are no dividend arrearages on any of the preferred shares currently outstanding. (3) The Company may, at its option, redeem the Series D, E, F, G, and I Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. (4) Each share of the Series J Preferred Stock is convertible at the holder's option at any time, initially into 3.9087 shares of the Company's common stock (equal to an initial conversion price of approximately $12.79 per share), subject to specified adjustments. The Company may not redeem the Series J Preferred Stock prior to March 15, 2018. On or after March 15, 2018, the Company may, at its option, redeem the Series J Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $50.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. High Performance Unit Program In May 2002, the Company's shareholders approved the iStar HPU Program. The program entitled employee participants ("HPU Holders") to receive distributions if the total rate of return on the Company's common stock (share price appreciation plus dividends) exceeded certain performance thresholds over a specified valuation period. The Company established seven HPU plans that had valuation periods ending between 2002 and 2008 and the Company has not established any new HPU plans since 2005. HPU Holders purchased interests in the High Performance common stock for an aggregate initial purchase price of $9.8 million . The remaining four plans that had valuation periods which ended in 2005, 2006, 2007 and 2008, did not meet their required performance thresholds, none of the plans were funded and the Company redeemed the participants' units. The 2002, 2003 and 2004 plans all exceeded their performance thresholds and were entitled to receive distributions equivalent to the amount of dividends payable on 819,254 shares, 987,149 shares and 1,031,875 shares, respectively, of the Company's common stock as and when such dividends were paid on the Company's common stock. Each of these three plans had 5,000 shares of High Performance common stock associated with it, which was recorded as a separate class of stock within shareholders' equity on the Company's consolidated balance sheets. High Performance common stock carried 0.25 votes per share. Net income allocable to common shareholders is reduced by the HPU holders' share of earnings. In August 2015, the Company repurchased and retired all of its outstanding 14,888 HPUs, representing approximately 2.8 million common stock equivalents. The Company repurchased these HPUs at fair value from current and former employees through an arms-length exchange offer. HPU holders could have elected to receive $9.30 in cash or 0.7 shares of iStar common stock, or a combination thereof, per common stock equivalent underlying the HPUs. Approximately 37% of the outstanding HPUs were exchanged for $9.8 million in cash and approximately 63% of the outstanding HPUs were exchanged for 1.2 million shares of iStar common stock with a fair value of $15.2 million , representing the number of shares issued at the closing price of the Company's common stock on August 13, 2015. The transaction value in excess of the HPUs carrying value of $9.8 million was recorded as a reduction to retained earnings (deficit) in the Company's consolidated statements of changes in equity. Dividends —To maintain its qualification as a REIT, the Company must annually distribute, at a minimum, an amount equal to 90% of its taxable income, excluding net capital gains, and must distribute 100% of its taxable income (including net capital gains) to eliminate corporate federal income taxes payable by the REIT. The Company has recorded NOLs and may record NOLs in the future, which may reduce its taxable income in future periods and lower or eliminate entirely the Company's obligation to pay dividends for such periods in order to maintain its REIT qualification. As of December 31, 2015 , the Company had $902.9 million of NOL carryforwards at the corporate REIT level that can generally be used to offset both ordinary taxable income and capital gain net income in future years. The NOL carryforwards will expire beginning in 2029 and through 2035 if unused. The amount of NOL carryforwards as of December 31, 2016 will be determined upon finalization of the Company's 2016 tax return. Because taxable income differs from cash flow from operations due to non-cash revenues and expenses (such as depreciation and certain asset impairments), in certain circumstances, the Company may generate operating cash flow in excess of its dividends, or alternatively, may need to make dividend payments in excess of operating cash flows. The 2016 Senior Secured Credit Facility and the 2015 Secured Revolving Credit Facility permit the Company to distribute 100% of its REIT taxable income on an annual basis (prior to deducting certain cumulative NOL carryforwards), as long as the Company maintains its REIT qualification. The 2016 Senior Secured Credit Facility and the 2015 Secured Revolving Credit Facility restrict the Company from paying any common dividends if it ceases to qualify as a REIT. The Company did not declare or pay any common stock dividends for the years ended December 31, 2016 and 2015 . Stock Repurchase Program —In February 2016, after having substantially utilized the remaining availability previously authorized, the Company's Board of Directors authorized a new $50.0 million stock repurchase program. After having substantially utilized the availability authorized in February 2016, the Company's Board of Directors authorized an increase to the stock repurchase program to $50.0 million , effective August 4, 2016. The program authorizes the repurchase of common stock from time to time in open market and privately negotiated purchases, including pursuant to one or more trading plans. During the year ended December 31, 2016 , the Company repurchased 10.2 million shares of its outstanding common stock for $98.4 million , at an average cost of $9.67 per share. During the year ended December 31, 2015 , the Company repurchased 5.7 million shares of its outstanding common stock for $70.4 million , at an average cost of $12.25 per share. As of December 31, 2016 , the Company had remaining authorization to repurchase up to $50.0 million of common stock available to repurchase under its stock repurchase program. Accumulated Other Comprehensive Income (Loss) —"Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands): As of December 31, 2016 2015 Unrealized gains (losses) on available-for-sale securities $ 149 $ (125 ) Unrealized gains (losses) on cash flow hedges 27 (690 ) Unrealized losses on cumulative translation adjustment (4,394 ) (4,036 ) Accumulated other comprehensive income (loss) $ (4,218 ) $ (4,851 ) |
Stock-Based Compensation Plans
Stock-Based Compensation Plans and Employee Benefits | 12 Months Ended |
Dec. 31, 2016 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Stock-Based Compensation Plans and Employee Benefits | Stock-Based Compensation Plans and Employee Benefits Stock-Based Compensation —The Company recorded stock-based compensation expense, including the effect of performance incentive plans (see below), of $10.9 million , $12.0 million and $13.3 million , respectively, for the years ended December 31, 2016 , 2015 and 2014 in "General and administrative" in the Company's consolidated statements of operations. As of December 31, 2016 , there was $1.9 million of total unrecognized compensation cost related to all unvested restricted stock units that is expected to be recognized over a weighted average remaining vesting/service period of 2.07 years. Performance Incentive Plans —The Company's Performance Incentive Plan ("iPIP") is designed to provide, primarily to senior executives and select professionals engaged in the Company's investment activities, long-term compensation which has a direct relationship to the realized returns on investments included in the plan. The following is a summary of granted iPIP points. • In May 2014, the Company granted 73 iPIP points for the initial 2013-2014 investment pool. • In January 2015, the Company granted an additional 10 points for the 2013-2014 investment pool and 34 iPIP points for the 2015-2016 investment pool. • In January 2016, the Company granted an additional 10 iPIP points in the 2013-2014 investment pool and an additional 40 iPIP points in the 2015-2016 investment pool. • In June 2016, the Company granted an additional 2.5 points in the 2015-2016 investment pool. All decisions regarding the granting of points under iPIP are made at the discretion of the Company's Board of Directors or a committee of the Board of Directors. The fair value of points is determined using a model that forecasts the Company's projected investment performance. The payout of iPIP is based on the amount of invested capital, investment performance and the Company's total shareholder return ("TSR") as compared to the average TSR of the NAREIT All REIT Index and the Russell 2000 Index during the relevant performance period for the investments in each pool. The Company, as well as any companies not included in each index at the beginning and end of the performance period, are excluded from calculation of the performance of such index. Point holders will not receive a distribution until the Company has received a full return of its capital plus a preferred return distribution, which is based on a preferred return hurdle rate of 9% per annum. Subject to certain vesting and employment requirements, point holders will be paid a combination of cash and stock. iPIP is a liability-classified award which will be remeasured each reporting period at fair value until the awards are settled. Compensation costs relating to iPIP are included in "General and administrative" in the Company's consolidated statements of operations. As of December 31, 2016 and 2015, the Company had accrued compensation costs relating to iPIP of $22.4 million and $16.6 million , respectively, which are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets. Long-Term Incentive Plan —The Company's shareholders approved the Company's 2009 Long-Term Incentive Plan (the "2009 LTIP") which is designed to provide incentive compensation for officers, key employees, directors and advisors of the Company. Shareholders approved amendments to the 2009 LTIP and the performance-based provisions of the 2009 LTIP in 2014. The 2009 LTIP provides for awards of stock options, shares of restricted stock, phantom shares, restricted stock units, dividend equivalent rights and other share-based performance awards. A maximum of 8,000,000 shares of common stock may be awarded under the 2009 LTIP. All awards under the 2009 LTIP are made at the discretion of the Company's Board of Directors or a committee of the Board of Directors. As of December 31, 2016 , an aggregate of 3.6 million shares remain available for issuance pursuant to future awards under the Company's 2009 Long-Term Incentive Plans. Restricted Share Issuances —During the year ended December 31, 2016 , the Company granted 92,057 shares of common stock to certain employees under the 2009 LTIP as part of annual incentive awards that included a mix of cash and equity awards. The weighted average grant date fair value per share of these share awards was $8.46 and the total fair value was $0.7 million . The shares are fully-vested and 58,667 shares were issued net of statutory minimum required tax withholdings. The employees are restricted from selling these shares for up to 18 months from the date of grant. Restricted Stock Units Changes in non-vested restricted stock units ("Units") during the year ended December 31, 2016 were as follows (number of shares and $ in thousands, except per share amounts): Number of Shares Weighted Average Grant Date Fair Value Per Share Aggregate Intrinsic Value Non-vested as of December 31, 2015 426 $ 12.90 $ 4,991 Granted 223 $ 10.11 Vested (277 ) $ 10.91 Forfeited (82 ) $ 17.49 Non-vested as of December 31, 2016 290 $ 11.33 $ 3,578 The total fair value of Units vested during the years ended December 31, 2016 , 2015 and 2014 was $2.9 million , $0.1 million and $39.2 million , respectively. The weighted-average grant date fair value per share of Units granted during the years ended December 31, 2016, 2015 and 2014 was $10.11 , $13.65 and $15.31 , respectively. As of December 31, 2016 , 38,070 market-based Units did not meet the criteria to vest. The market-condition was based on the Company's TSR measured over a performance period ending on the vesting date of December 31, 2016. Under the terms of these Units, vesting ranged from 0% to 200% of the target amount of the awards, depending on the Company's TSR performance relative to the NAREIT All REITs Index (one-half of the target amount of the award) and the Russell 2000 Index (one-half of the target amount of the award) during the performance period. The Company and any companies not included in the index at the beginning and end of the performance period were excluded from calculation of the performance of such index. Based on the Company's TSR performance, the Units were below the minimum threshold payout level, resulting in no payout of awards. 2016 Restricted Stock Unit Activity —During the year ended December 31, 2016 , the Company granted new stock-based compensation awards to certain employees in the form of long-term incentive awards, comprised of the following: • 20,000 fully-vested shares of the Company's common stock granted on June 15, 2016. Under this award, 12,030 shares were issued as of that date, after deducting shares for minimum required statutory withholdings. In addition, 80,000 service-based Units were granted on June 15, 2016, representing the right to receive an equivalent number of shares of the Company's common stock (after deducting shares for minimum required statutory withholdings) if and when the Units vest. The Units will vest in equal annual installments over four years on each anniversary of the grant date, if the employee remains employed by the Company on the vesting date, subject to certain accelerated vesting rights. Upon vesting of these Units, the holder will receive shares of the Company's common stock in the amount of the vested Units, net of statutory minimum required tax withholdings. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the Units vest and are settled. As of December 31, 2016 , 80,000 of such service-based Units were outstanding. • 122,817 service-based Units granted on January 29, 2016, representing the right to receive an equivalent number of shares of the Company's common stock (after deducting shares for minimum required statutory withholdings) if and when the Units vest. The Units will cliff vest in one installment on December 31, 2018, if the employee remains employed by the Company on the vesting date, subject to certain accelerated vesting rights. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the Units vest and are settled. As of December 31, 2016 , 109,417 of such service-based Units were outstanding. As of December 31, 2016 , the Company had the following additional stock-based compensation awards outstanding: • 39,071 target amount of market-based Units granted on January 30, 2015, representing the right to receive an equivalent number of shares of the Company's common stock (after deducting shares for minimum required statutory withholdings) if and when the Units vest. The performance is based on the Company's TSR, measured over a performance period ending on December 31, 2017, which is the date the awards cliff vest. Vesting will range from 0% to 200% of the target amount of the awards, depending on the Company’s TSR performance relative to the NAREIT All REITs Index (one-half of the target amount of the award) and the Russell 2000 Index (one-half of the target amount of the award) during the performance period. The Company, as well as any companies not included in each index at the beginning and end of the performance period, are excluded from calculation of the performance of such index. To the extent Units vest based on the Company's TSR performance, holders will receive an equivalent number of shares of common stock (after deducting shares for minimum required statutory withholdings), if the employee remains employed by the Company on the vesting date, subject to certain accelerated vesting rights. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the Units vest and are settled. The fair values of the market-based Units were determined by utilizing a Monte Carlo model to simulate a range of possible future stock prices for the Company's common stock. The assumptions used to estimate the fair value of these market-based awards were 0.75% for risk-free interest rate and 28.14% for expected stock price volatility. • 56,020 service-based Units granted on January 30, 2015, representing the right to receive an equivalent number of shares of the Company's common stock (after deducting shares for minimum required statutory withholdings) if and when the Units vest. The Units will cliff vest in one installment on December 31, 2017, if the employee remains employed by the Company on the vesting date, subject to certain accelerated vesting rights. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the Units vest and are settled. • 4,751 service-based Units granted on various dates, representing the right to receive an equivalent number of shares of the Company's common stock (after deducting shares for minimum required statutory withholdings) if and when the Units vest. The Units have an original vesting term of three years. Upon vesting of these Units, holders will receive shares of the Company's common stock in the amount of the vested Units, net of statutory minimum required tax withholdings. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the Units vest and are settled. Directors' Awards —Non-employee directors are awarded CSEs or restricted share awards at the time of the annual shareholders' meeting in consideration for their services on the Company's Board of Directors. During the year ended December 31, 2016 , the Company awarded to non-employee Directors 12,953 CSEs and 72,537 restricted shares of common stock at a fair value per share of $9.65 at the time of grant. These CSEs and restricted shares have a vesting term of 7.5 months and one year, respectively. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the CSEs and restricted shares of common stock vest and are settled. As of December 31, 2016 , a combined total of 333,384 CSEs and restricted shares of common stock granted to members of the Company's Board of Directors remained outstanding under the Company's Non-Employee Directors Deferral Plan, with an aggregate intrinsic value of $4.1 million . 401(k) Plan —The Company has a savings and retirement plan (the "401(k) Plan"), which is a voluntary, defined contribution plan. All employees are eligible to participate in the 401(k) Plan following completion of three months of continuous service with the Company. Each participant may contribute on a pretax basis up to the maximum percentage of compensation and dollar amount permissible under Section 402(g) of the Internal Revenue Code not to exceed the limits of Code Sections 401(k), 404 and 415. At the discretion of the Company's Board of Directors, the Company may make matching contributions on the participant's behalf of up to 50% of the first 10% of the participant's annual compensation. The Company made gross contributions of $1.0 million , $1.0 million and $0.9 million , respectively, for the years ended December 31, 2016 , 2015 and 2014. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2016 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share Earnings per share ("EPS") is calculated using the two-class method, which allocates earnings among common stock and participating securities to calculate EPS when an entity's capital structure includes either two or more classes of common stock or common stock and participating securities. HPU holders were current and former Company employees who purchased high performance common stock units under the Company's High Performance Unit Program. These HPU units were treated as a separate class of common stock. All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). The following table presents a reconciliation of income (loss) from operations used in the basic and diluted EPS calculations ($ in thousands, except for per share data): For the Years Ended December 31, 2016 2015 2014 Income (loss) from operations $ (5,114 ) $ (99,973 ) $ (74,178 ) Income from sales of real estate 105,296 93,816 89,943 Net (income) loss attributable to noncontrolling interests (4,876 ) 3,722 704 Preferred dividends (51,320 ) (51,320 ) (51,320 ) Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for basic earnings per common share (1) $ 43,986 $ (53,755 ) $ (34,851 ) Add: Effect of joint venture shares 7 — — Add: Effect of 1.50% senior convertible unsecured notes 3,907 — — Add: Effect of 3.00% senior convertible unsecured notes 6,239 — — Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for diluted earnings per common share (1) $ 54,139 $ (53,755 ) $ (34,851 ) _______________________________________________________________________________ (1) For the year ended December 31, 2016, includes income from operations allocable to Participating Security Holders of $14 and $13 on a basic and dilutive basis. For the Years Ended December 31, 2016 2015 2014 Earnings allocable to common shares: Numerator for basic earnings per share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 43,972 $ (52,675 ) $ (33,722 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 43,972 $ (52,675 ) $ (33,722 ) Numerator for diluted earnings per share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 54,126 $ (52,675 ) $ (33,722 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 54,126 $ (52,675 ) $ (33,722 ) Denominator for basic and diluted earnings per share: Weighted average common shares outstanding for basic earnings per common share 73,453 84,987 85,031 Add: Effect of assumed shares issued under treasury stock method or restricted stock units 84 — — Add: Effect of joint venture shares 298 — — Add: Effect of 1.50% senior convertible unsecured notes 9,868 — — Add: Effect of 3.00% senior convertible unsecured notes 14,764 — — Weighted average common shares outstanding for diluted earnings per common share 98,467 84,987 85,031 Basic earnings per common share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 0.60 $ (0.62 ) $ (0.40 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 0.60 $ (0.62 ) $ (0.40 ) Diluted earnings per common share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 0.55 $ (0.62 ) $ (0.40 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 0.55 $ (0.62 ) $ (0.40 ) For the Years Ended December 31, 2016 2015 2014 Earnings allocable to HPUs (1) : Numerator for basic and diluted earnings per HPU share: Net income (loss) attributable to iStar Inc. and allocable to HPU holders $ — $ (1,080 ) $ (1,129 ) Denominator for basic and diluted earnings per HPU share: Weighted average HPUs outstanding for basic and diluted earnings per share — 9 15 Basic and diluted earnings per HPU share: Net income (loss) attributable to iStar Inc. and allocable to HPU holders $ — $ (120.00 ) $ (75.27 ) _______________________________________________________________________________ (1) All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). For the years ended December 31, 2016 , 2015 and 2014 , the following shares were not included in the diluted EPS calculation because they were anti-dilutive (in thousands): For the Years Ended December 31, 2016 (1) 2015 (1) 2014 (1) Joint venture shares — 298 298 3.00% convertible senior unsecured notes — 16,992 16,992 Series J convertible perpetual preferred stock 15,635 15,635 15,635 1.50% convertible senior unsecured notes — 11,567 11,567 _______________________________________________________________________________ (1) For the years ended December 31, 2015 and 2014 , the effect of the Company's unvested Units, market-based Units and CSEs were anti-dilutive. (2) For the year ended December 31, 2016, the effect of 16 and 125 unvested time and market-based Units, respectively, were anti-dilutive. |
Fair Values
Fair Values | 12 Months Ended |
Dec. 31, 2016 | |
Fair Value Disclosures [Abstract] | |
Fair Values | Fair Values Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy prioritizes the inputs to be used in valuation techniques to measure fair value: Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; and Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity). Certain of the Company's assets and liabilities are recorded at fair value either on a recurring or non-recurring basis. Assets required to be marked-to-market and reported at fair value every reporting period are classified as being valued on a recurring basis. Assets not required to be recorded at fair value every period may be recorded at fair value if a specific provision or other impairment is recorded within the period to mark the carrying value of the asset to market as of the reporting date. Such assets are classified as being valued on a non-recurring basis. The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands): Fair Value Using Total Quoted market prices in active markets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) As of December 31, 2016 Recurring basis: Derivative assets (1) $ 727 $ — $ 727 $ — Derivative liabilities (1) 47 — 47 — Available-for-sale securities (1) 21,666 — — 21,666 Non-recurring basis: Impaired loans (2) 7,200 — — 7,200 Impaired real estate (3) 3,063 — — 3,063 As of December 31, 2015 Recurring basis: Derivative assets (1) $ 1,522 $ — $ 1,522 $ — Derivative liabilities (1) 131 — 131 — Available-for-sale securities (1) 1,161 — — 1,161 Non-recurring basis: Impaired loans (4) 3,200 — — 3,200 _______________________________________________________________________________ (1) The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. The fair value of the Company's available-for-sale securities are based upon unadjusted third-party broker quotes and are classified as Level 3. (2) The Company recorded a provision for loan losses on one loan with a fair value of $5.2 million using an appraisal based on market comparable sales. In addition, the Company recorded a recovery of loan losses on one loan with a fair value of $2.0 million based on proceeds to be received. (3) The Company recorded an impairment on one real estate asset with a fair value of $3.1 million based on a discount rate of 11% using discounted cash flows over a two year sellout period. (4) The Company recorded a provision for loan losses on one loan with a fair value of $3.2 million based on a discounted cash flow analysis using a discount rate of 14% . The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company's consolidated balance sheets for the years ended December 31, 2016 and 2015 ($ in thousands): 2016 2015 Beginning balance $ 1,161 $ 1,167 Purchases 20,240 — Repayments (10 ) (10 ) Unrealized gains recorded in other comprehensive income 275 4 Ending balance $ 21,666 $ 1,161 Fair values of financial instruments— The Company's estimated fair values of its loans receivable and other lending investments and outstanding debt was $1.5 billion and $3.6 billion , respectively, as of December 31, 2016 and $1.6 billion and $4.3 billion , respectively, as of December 31, 2015 . The Company determined that the significant inputs used to value its loans receivable and other lending investments and debt obligations fall within Level 3 of the fair value hierarchy. The carrying value of other financial instruments including cash and cash equivalents, restricted cash, accrued interest receivable and accounts payable, approximate the fair values of the instruments. Cash and cash equivalents and restricted cash values are considered Level 1 on the fair value hierarchy. The fair value of other financial instruments, including derivative assets and liabilities, are included in the fair value hierarchy table above. Given the nature of certain assets and liabilities, clearly determinable market based valuation inputs are often not available, therefore, these assets and liabilities are valued using internal valuation techniques. Subjectivity exists with respect to these internal valuation techniques, therefore, the fair values disclosed may not ultimately be realized by the Company if the assets were sold or the liabilities were settled with third parties. The methods the Company used to estimate the fair values presented in the table above are described more fully below for each type of asset and liability. Derivatives —The Company uses interest rate swaps, interest rate caps and foreign exchange contracts to manage its interest rate and foreign currency risk. The valuation of these instruments is determined using discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty's non-performance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of non-performance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. The Company has determined that the significant inputs used to value its derivatives fall within Level 2 of the fair value hierarchy. Impaired loans —The Company's loans identified as being impaired are nearly all collateral dependent loans and are evaluated for impairment by comparing the estimated fair value of the underlying collateral, less costs to sell, to the carrying value of each loan. Due to the nature of the individual properties collateralizing the Company's loans, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the collateral. This approach requires the Company to make judgments in respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash flows may include lot and unit sales that are based on current observable market rates and estimates for annual revenue growth, operating costs, costs of completion and the inventory sell out pricing and timing. The Company will also consider market comparables if available. In more limited cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist, and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy. Impaired real estate —If the Company determines a real estate asset available and held for sale is impaired, it records an impairment charge to adjust the asset to its estimated fair market value less costs to sell. Due to the nature of individual real estate properties, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the assets. This approach requires the Company to make judgments with respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash flows may include lot and unit sales that are based on current observable market rates and estimates for annual market rate growth, operating costs, costs of completion and the inventory sell out pricing and timing. The Company will also consider market comparables if available. In more limited cases, the Company obtains external "as is" appraisals for real estate assets and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy. Additionally, in certain cases, if the Company is under contract to sell an asset, it will mark the asset to the contracted sales price less costs to sell. The Company considers this to be a Level 3 input under the fair value hierarchy. Loans receivable and other lending investments —The Company estimates the fair value of its performing loans and other lending investments using a discounted cash flow methodology. This method discounts estimated future cash flows using rates management determines best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality. The Company determined that the significant inputs used to value its loans and other lending investments fall within Level 3 of the fair value hierarchy. For certain lending investments, the Company uses market quotes, to the extent they are available, that fall within Level 2 of the fair value hierarchy or broker quotes that fall within Level 3 of the fair value hierarchy. Debt obligations, net —For debt obligations traded in secondary markets, the Company uses market quotes, to the extent they are available, to determine fair value and are considered Level 2 on the fair value hierarchy. For debt obligations not traded in secondary markets, the Company determines fair value using a discounted cash flow methodology, whereby contractual cash flows are discounted at rates that management determines best reflect current market interest rates that would be charged for debt with similar characteristics and credit quality. The Company has determined that the inputs used to value its debt obligations under the discounted cash flow methodology fall within Level 3 of the fair value hierarchy. |
Segment Reporting
Segment Reporting | 12 Months Ended |
Dec. 31, 2016 | |
Segment Reporting [Abstract] | |
Segment Reporting | Segment Reporting The Company has determined that it has four reportable segments based on how management reviews and manages its business. These reportable segments include: Real Estate Finance, Net Lease, Operating Properties and Land and Development. The Real Estate Finance segment includes all of the Company's activities related to senior and mezzanine real estate loans and real estate related securities. The Net Lease segment includes the Company's activities and operations related to the ownership of properties generally leased to single corporate tenants. The Operating Properties segment includes the Company's activities and operations related to its commercial and residential properties. The Land and Development segment includes the Company's activities related to its developable land portfolio. The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands): Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2016 Operating lease income $ — $ 148,002 $ 64,593 $ 423 $ — $ 213,018 Interest income 129,153 — — — — 129,153 Other income 4,658 1,633 33,216 3,170 3,838 46,515 Land development revenue — — — 88,340 — 88,340 Earnings (loss) from equity method investments — 3,567 33,863 30,012 9,907 77,349 Income from sales of real estate — 21,138 75,357 8,801 — 105,296 Total revenue and other earnings 133,811 174,340 207,029 130,746 13,745 659,671 Real estate expense — (19,058 ) (82,401 ) (36,963 ) — (138,422 ) Land development cost of sales — — — (62,007 ) — (62,007 ) Other expense (2,719 ) — — — (3,164 ) (5,883 ) Allocated interest expense (57,787 ) (65,880 ) (23,156 ) (34,888 ) (39,687 ) (221,398 ) Allocated general and administrative (2) (15,311 ) (17,585 ) (6,574 ) (13,693 ) (19,975 ) (73,138 ) Segment profit (loss) (3) $ 57,994 $ 71,817 $ 94,898 $ (16,805 ) $ (49,081 ) $ 158,823 Other significant non-cash items: Recovery of loan losses $ (12,514 ) $ — $ — $ — $ — $ (12,514 ) Impairment of assets — 4,829 5,855 3,800 — 14,484 Depreciation and amortization — 34,049 17,887 1,296 1,097 54,329 Capitalized expenditures — 3,667 56,784 109,548 — 169,999 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2015 Operating lease income $ — $ 151,481 $ 77,454 $ 785 $ — $ 229,720 Interest income 134,687 — — — — 134,687 Other income 9,737 357 34,637 1,219 3,981 49,931 Land development revenue — — — 100,216 — 100,216 Earnings (loss) from equity method investments — 5,221 1,663 16,683 8,586 32,153 Income from sales of real estate — 40,082 53,734 — — 93,816 Total revenue and other earnings 144,424 197,141 167,488 118,903 12,567 640,523 Real estate expense — (21,855 ) (95,888 ) (29,007 ) — (146,750 ) Land development cost of sales — — — (67,382 ) — (67,382 ) Other expense (2,291 ) — — — (4,083 ) (6,374 ) Allocated interest expense (57,109 ) (66,504 ) (28,014 ) (32,087 ) (40,925 ) (224,639 ) Allocated general and administrative (2) (13,128 ) (15,569 ) (6,988 ) (11,488 ) (22,091 ) (69,264 ) Segment profit (loss) (3) $ 71,896 $ 93,213 $ 36,598 $ (21,061 ) $ (54,532 ) $ 126,114 Other significant non-cash items: Provision for loan losses $ 36,567 $ — $ — $ — $ — $ 36,567 Impairment of assets — — 5,935 4,589 — 10,524 Depreciation and amortization — 38,138 24,548 1,422 1,139 65,247 Capitalized expenditures — 4,195 84,103 94,971 — 183,269 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2014 Operating lease income $ — $ 151,934 $ 90,331 $ 835 $ — $ 243,100 Interest income 122,704 — — — — 122,704 Other income 21,217 4,437 42,000 3,327 10,052 81,033 Land development revenue — — — 15,191 — 15,191 Earnings (loss) from equity method investments — 3,260 1,669 14,966 75,010 94,905 Income from sales of real estate — 6,206 83,737 — — 89,943 Total revenue and other earnings 143,921 165,837 217,737 34,319 85,062 646,876 Real estate expense — (22,967 ) (113,504 ) (26,918 ) — (163,389 ) Land development cost of sales — — — (12,840 ) — (12,840 ) Other expense (243 ) — — — (6,097 ) (6,340 ) Allocated interest expense (5) (58,043 ) (72,089 ) (39,535 ) (29,432 ) (25,384 ) (224,483 ) Allocated general and administrative (2) (13,211 ) (16,603 ) (9,608 ) (13,062 ) (22,489 ) (74,973 ) Segment profit (loss) (3) $ 72,424 $ 54,178 $ 55,090 $ (47,933 ) $ 31,092 $ 164,851 Other significant non-cash items: Recovery of loan losses $ (1,714 ) $ — $ — $ — $ — $ (1,714 ) Impairment of assets (5) — 3,689 8,131 22,814 — 34,634 Depreciation and amortization (5) — 38,841 32,142 1,440 1,148 73,571 Capitalized expenditures — 3,933 61,186 80,119 — 145,238 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total As of December 31, 2016 Real estate Real estate, net $ — $ 1,015,590 $ 476,162 $ — $ — $ 1,491,752 Real estate available and held for sale — 1,284 82,480 — — 83,764 Total real estate — 1,016,874 558,642 — — 1,575,516 Land and development, net — — — 945,565 — 945,565 Loans receivable and other lending investments, net 1,450,439 — — — — 1,450,439 Other investments — 92,669 3,583 84,804 33,350 214,406 Total portfolio assets $ 1,450,439 $ 1,109,543 $ 562,225 $ 1,030,369 $ 33,350 4,185,926 Cash and other assets 639,588 Total assets $ 4,825,514 As of December 31, 2015 Real estate Real estate, net $ — $ 1,112,479 $ 481,504 $ — $ — $ 1,593,983 Real estate available and held for sale — — 137,274 — — 137,274 Total real estate — 1,112,479 618,778 — — 1,731,257 Land and development, net — — — 1,001,963 — 1,001,963 Loans receivable and other lending investments, net 1,601,985 — — — — 1,601,985 Other investments — 69,096 11,124 100,419 73,533 254,172 Total portfolio assets $ 1,601,985 $ 1,181,575 $ 629,902 $ 1,102,382 $ 73,533 4,589,377 Cash and other assets 1,008,415 Total assets $ 5,597,792 _______________________________________________________________________________ (1) Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. (2) General and administrative excludes stock-based compensation expense of $10.9 million , $12.0 million and $13.3 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Years Ended December 31, 2016 2015 2014 Segment profit $ 158,823 $ 126,114 $ 164,851 Less: Recovery of (provision for) loan losses 12,514 (36,567 ) 1,714 Less: Impairment of assets (14,484 ) (10,524 ) (34,634 ) Less: Depreciation and amortization (54,329 ) (65,247 ) (73,571 ) Less: Stock-based compensation expense (10,889 ) (12,013 ) (13,314 ) Less: Income tax benefit (expense) 10,166 (7,639 ) (3,912 ) Less: Loss on early extinguishment of debt, net (1,619 ) (281 ) (25,369 ) Net income (loss) $ 100,182 $ (6,157 ) $ 15,765 |
Quarterly Financial Information
Quarterly Financial Information (Unaudited) | 12 Months Ended |
Dec. 31, 2016 | |
Quarterly Financial Information Disclosure [Abstract] | |
Quarterly Financial Information (Unaudited) | Quarterly Financial Information (Unaudited) The following table sets forth the selected quarterly financial data for the Company ($ in thousands, except per share amounts). For the Quarters Ended December 31, September 30, June 30, March 31, 2016: Revenue $ 106,811 $ 128,668 $ 126,903 $ 114,644 Net income (loss) $ (8,461 ) $ 58,155 $ 59,787 $ (9,299 ) Earnings per common share data (1) : Net income (loss) attributable to iStar Inc. Basic (2) $ (19,252 ) $ 46,292 $ 38,112 $ (21,187 ) Diluted (2) $ (19,252 ) $ 51,453 $ 43,293 $ (21,187 ) Earnings per share Basic $ (0.27 ) $ 0.65 $ 0.52 $ (0.27 ) Diluted $ (0.27 ) $ 0.44 $ 0.37 $ (0.27 ) Weighted average number of common shares Basic 71,603 71,210 73,984 77,060 Diluted 71,603 115,666 118,510 77,060 2015: Revenue $ 172,025 $ 120,487 $ 109,185 $ 112,857 Net income (loss) $ 19,974 $ 5,958 $ (19,776 ) $ (12,313 ) Earnings per common share data (1) : Net income (loss) attributable to iStar Inc. Basic (3) $ 7,685 $ (6,072 ) $ (30,950 ) $ (22,553 ) Diluted (3) $ 7,684 $ (6,072 ) $ (30,950 ) $ (22,553 ) Earnings per share Basic $ 0.09 $ (0.07 ) $ (0.36 ) $ (0.26 ) Diluted $ 0.09 $ (0.07 ) $ (0.36 ) $ (0.26 ) Weighted average number of common shares Basic 83,162 85,766 85,541 85,497 Diluted 83,581 85,766 85,541 85,497 Earnings per HPU share data (1)(4) : Net income (loss) attributable to iStar Inc. Basic and diluted $ — $ (94 ) $ (1,027 ) $ (749 ) Earnings per share Basic and diluted $ — $ (13.41 ) $ (68.47 ) $ (49.93 ) Weighted average number of HPU shares—basic and diluted — 7 15 15 _______________________________________________________________________________ (1) Basic and diluted EPS are computed independently based on the weighted-average shares of common stock and stock equivalents outstanding for each period. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year. (2) For the quarter ended June 30, 2016 includes net income attributable to iStar Inc. and allocable to Participating Security Holders of $20 and $14 on a basic and dilutive basis, respectively. (3) For the quarter ended December 31, 2015 includes net income attributable to iStar Inc. and allocable to Participating Security Holders of $5 and $5 on a basic and dilutive basis, respectively. (4) All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). |
Schedule II - Valuation and Qua
Schedule II - Valuation and Qualifying Accounts and Reserves | 12 Months Ended |
Dec. 31, 2016 | |
Valuation and Qualifying Accounts [Abstract] | |
Schedule II - Valuation and Qualifying Accounts and Reserves | iStar Inc. Schedule II—Valuation and Qualifying Accounts and Reserves ($ in thousands) Balance at Beginning of Period Charged to Costs and Expenses Adjustments to Valuation Accounts Deductions Balance at End of Period For the Year Ended December 31, 2014 Reserve for loan losses (1)(2) $ 377,204 $ (1,714 ) $ — $ (277,000 ) $ 98,490 Allowance for doubtful accounts (2) 5,857 2,074 — (4,285 ) 3,646 Allowance for deferred tax assets (2) 56,262 (6,246 ) 4,302 — 54,318 $ 439,323 $ (5,886 ) $ 4,302 $ (281,285 ) $ 156,454 For the Year Ended December 31, 2015 Reserve for loan losses (1)(2) $ 98,490 $ 36,567 $ — $ (26,892 ) $ 108,165 Allowance for doubtful accounts (2) 3,646 1,359 — (1,621 ) 3,384 Allowance for deferred tax assets (2) 54,318 (310 ) (98 ) — 53,910 $ 156,454 $ 37,616 $ (98 ) $ (28,513 ) $ 165,459 For the Year Ended December 31, 2016 Reserve for loan losses (1)(2) $ 108,165 $ (12,514 ) $ — $ (10,106 ) $ 85,545 Allowance for doubtful accounts (2) 3,384 985 — (1,781 ) 2,588 Allowance for deferred tax assets (2) 53,910 3,233 15,838 (6,483 ) 66,498 $ 165,459 $ (8,296 ) $ 15,838 $ (18,370 ) $ 154,631 _____________________________________________________________ (1) Refer to Note 6 to the Company's consolidated financial statements. (2) Refer to Note 3 to the Company's consolidated financial statements. |
Schedule III - Real Estate and
Schedule III - Real Estate and Accumulated Depreciation | 12 Months Ended |
Dec. 31, 2016 | |
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure [Abstract] | |
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure | Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) OFFICE FACILITIES: Tempe, Arizona OAZ002 $ — (1) $ 1,033 $ 6,652 $ 2,938 $ 1,033 $ 9,590 $ 10,623 $ 3,503 1999 40.0 Tempe, Arizona OAZ003 — (1) 1,033 6,652 287 1,033 6,939 7,972 2,954 1999 40.0 Tempe, Arizona OAZ004 — (1) 1,033 6,652 205 1,033 6,857 7,890 2,941 1999 40.0 Tempe, Arizona OAZ005 — 701 4,339 — 701 4,339 5,040 1,862 1999 40.0 Englewood, Colorado OCO001 — (1) 1,757 16,930 6,503 1,757 23,433 25,190 11,070 1999 40.0 Ft. Collins, Colorado OCO002 2,795 (1) — 16,752 48 — 16,800 16,800 6,196 2002 40.0 Largo, Maryland OMD001 10,124 (1) 1,800 18,706 743 1,800 19,449 21,249 7,067 2002 40.0 Chelmsford, Massachusetts OMA001 10,125 (1) 1,600 21,947 285 1,600 22,232 23,832 8,280 2002 40.0 Mt. Laurel, New Jersey ONJ001 50,877 7,726 74,429 10 7,724 74,441 82,165 26,169 2002 40.0 Riverview, New Jersey ONJ002 9,139 (1) 1,008 13,763 180 1,008 13,943 14,951 4,424 2004 40.0 Riverview, New Jersey ONJ003 11,196 2,456 28,955 774 2,456 29,729 32,185 9,480 2004 40.0 Harrisburg, Pennsylvania OPA001 — (1) 690 26,098 (49 ) 690 26,049 26,739 9,958 2001 40.0 Irving, Texas OTX001 — (1) 1,364 10,628 5,780 2,373 15,399 17,772 6,711 1999 40.0 Richardson, Texas OTX002 — 1,233 15,160 146 1,233 15,306 16,539 6,248 1999 40.0 Richardson, Texas OTX004 — 1,230 5,660 1,046 1,230 6,706 7,936 2,622 1999 40.0 Subtotal $ 94,256 $ 24,664 $ 273,323 $ 18,896 $ 25,671 $ 291,212 $ 316,883 $ 109,485 INDUSTRIAL FACILITIES: Avondale, Arizona IAZ001 — (1) 2,519 7,481 1,686 2,519 9,167 11,686 2,128 2009 40.0 Avondale, Arizona IAZ002 — (1) 3,279 5,221 4,576 3,279 9,797 13,076 2,407 2009 40.0 Los Angeles, California ICA001 17,100 (1) 11,635 19,515 5,943 11,635 25,458 37,093 5,768 2007 40.0 Fremont, California ICA006 — (1) 1,086 7,964 2,968 1,086 10,932 12,018 5,494 1999 40.0 Sunnyvale, California ICA016 26,396 15,708 27,987 8,398 15,708 36,385 52,093 18,532 2004 40.0 Golden, Colorado ICO001 — (1) 832 1,379 — 832 1,379 2,211 358 2006 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Jacksonville, Florida IFL002 14,814 (1) 3,510 20,846 8,279 3,510 29,125 32,635 6,251 2007 40.0 Miami, Florida IFL004 — (1) 3,048 8,676 — 3,048 8,676 11,724 3,723 1999 40.0 Miami, Florida IFL005 — (1) 1,612 4,586 (1,408 ) 1,241 3,549 4,790 998 1999 40.0 Atlanta, Georgia IGA001 12,894 (1) 2,791 24,637 349 2,791 24,986 27,777 5,737 2007 40.0 Bristol, Indiana IIN001 — (1) 462 9,224 — 462 9,224 9,686 2,888 2007 40.0 Everett, Massachusetts IMA001 17,741 (1) 7,439 21,774 10,979 7,439 32,753 40,192 7,028 2007 40.0 Montague, Michigan IMI001 — (1) 598 9,814 1 598 9,815 10,413 3,105 2007 40.0 Bloomington, Minnesota IMN001 — 403 1,147 (344 ) 1,206 — 1,206 — 1999 40.0 Little Falls, Minnesota IMN002 — (1) 6,705 17,690 — 6,225 18,170 24,395 5,411 2005 40.0 Elizabeth, New Jersey INJ001 20,575 (1) 8,368 15,376 21,141 8,368 36,517 44,885 7,912 2007 40.0 El Reno, Oklahoma IOK001 5,858 411 7,037 — 411 7,037 7,448 11 (3) 2016 40.0 La Porte, Texas ITX004 12,803 (1) 1,631 27,858 (416 ) 1,631 27,442 29,073 6,243 2007 40.0 Fort Worth, Texas ITX005 13,742 2,189 15,284 (5 ) 2,189 15,279 17,468 134 (3) 2016 40.0 Chesapeake, Virginia IVA001 13,808 (1) 2,619 28,481 142 2,619 28,623 31,242 6,570 2007 40.0 Subtotal $ 155,731 $ 76,845 $ 281,977 $ 62,289 $ 76,797 $ 344,314 $ 421,111 $ 90,698 LAND: Scottsdale, Arizona LAZ003 1,400 — — 1,400 — 1,400 — 2011 0 Whittmann, Arizona LAZ001 — 96,700 — — 96,700 — 96,700 — 2010 0 Mammoth Lakes, California LCA002 — (1) 28,464 2,836 (11,000 ) 17,464 2,836 20,300 2,836 2010 0 Mammoth, California LCA007 2,382 — — 2,382 — 2,382 — 2007 0 Riverside, California LCA003 — 87,300 — (2,649 ) 84,651 — 84,651 — 2009 0 San Jose, California LCA004 — 68,155 — (22,099 ) 46,056 — 46,056 — 2000 0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) San Pedro, California LCA005 — 84,100 — 29,314 113,414 — 113,414 — 2010 0 Santa Clarita Valley, California LCA006 — 59,100 — — 59,100 — 59,100 — 2010 0 Fort Myers, Florida LFA001 — (1) 7,600 — — 7,600 — 7,600 — 2009 0 Indiantown, Florida LFA002 — 8,100 — — 8,100 — 8,100 — 2009 0 Key West, Florida LFA007 5,883 — 235 5,883 235 6,118 — 2014 0 Miami, Florida LFA006 — 9,300 — (220 ) 9,080 — 9,080 — 2012 0 Naples, Florida LFA003 — 26,600 — 42,503 26,600 42,503 69,103 — 2010 0 St. Lucie, Florida LFA004 10,440 — — 10,440 — 10,440 — 2013 0 Stuart, Florida LFA005 — 9,300 — — 9,300 — 9,300 — 2010 0 Savannah, Georgia LGA001 3,800 — (3,800 ) — — — — 2013 0 Savannah, Georgia LGA002 1,400 — — 1,400 — 1,400 — 2013 0 Cumming, Georgia LGA003 3,915 — — 3,915 — 3,915 — 2016 0 Chicago, Illinois LIL001 31,500 — — 31,500 — 31,500 — 2016 0 Clinton, Maryland LMD001 — 102,938 — — 102,938 — 102,938 — 2009 0 Lanham, Maryland LMD002 — 2,486 — — 2,486 — 2,486 — 1999 0 Detroit, Michigan LMI001 — 5,374 — — 5,374 — 5,374 — 2007 0 Asbury Park, New Jersey LNJ001 — 43,300 — 61,178 104,478 — 104,478 528 (3) 2009 0 Brooklyn, New York LNY002 — 58,900 — (13,460 ) 45,440 — 45,440 — 2011 0 Brooklyn, New York LNY003 — 3,277 — 25,491 3,277 25,491 28,768 — 2013 0 Long Beach, New York LNY001 — 52,461 — 2,525 52,461 2,525 54,986 — 2009 0 Bend, Oregon LOR002 — 20,326 — (14,922 ) 5,404 — 5,404 — 2012 0 Warrington, Pennsylvania LPA001 1,460 — 485 1,460 485 1,945 — 2011 0 Dallas, Texas LTX001 — 3,375 — — 3,375 — 3,375 — 2005 0 Dallas, Texas LTX002 — 3,621 — — 3,621 — 3,621 — 2005 0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Chesterfield County, Virginia LVA001 — 72,138 — 32,877 105,015 — 105,015 2,735 (3) 2009 0 Ranson, West Virginia LWV001 — 9,083 — — 9,083 — 9,083 — 2016 0 Subtotal $ — $ 924,178 $ 2,836 $ 126,458 $ 979,397 $ 74,075 $ 1,053,472 $ 6,099 ENTERTAINMENT: Decatur, Alabama EAL001 — 277 359 (2 ) 277 357 634 115 2004 40.0 Huntsville, Alabama EAL002 — 319 414 — 319 414 733 132 2004 40.0 Chandler, Arizona EAZ001 — 793 1,027 — 793 1,027 1,820 328 2004 40.0 Chandler, Arizona EAZ002 — 521 673 (3 ) 521 670 1,191 216 2004 40.0 Mesa, Arizona EAZ004 — 630 815 — 630 815 1,445 261 2004 40.0 Peoria, Arizona EAZ005 — 590 764 — 590 764 1,354 244 2004 40.0 Phoenix, Arizona EAZ006 — 476 616 (3 ) 476 613 1,089 197 2004 40.0 Phoenix, Arizona EAZ007 — 654 845 (4 ) 654 841 1,495 271 2004 40.0 Phoenix, Arizona EAZ008 — 666 862 (5 ) 666 857 1,523 276 2004 40.0 Tempe, Arizona EAZ009 — 460 596 — 460 596 1,056 190 2004 40.0 Alameda, California ECA001 — 1,097 1,421 (1 ) 1,097 1,420 2,517 454 2004 40.0 Bakersfield, California ECA002 — 434 560 1 434 561 995 179 2004 40.0 Bakersfield, California ECA003 — 332 429 — 332 429 761 137 2004 40.0 Milpitas, California ECA005 — 676 876 — 676 876 1,552 280 2004 40.0 Riverside, California ECA006 — 720 932 — 720 932 1,652 298 2004 40.0 Rocklin, California ECA007 — 574 743 (4 ) 574 739 1,313 238 2004 40.0 Sacramento, California ECA008 — 392 508 (3 ) 392 505 897 163 2004 40.0 San Bernardino, California ECA009 — 358 464 (2 ) 358 462 820 149 2004 40.0 San Diego, California ECA010 — (1) — 18,000 — — 18,000 18,000 5,608 2003 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) San Marcos, California ECA011 — 852 1,101 (5 ) 852 1,096 1,948 353 2004 40.0 Thousand Oaks, California ECA013 — (1) — 1,953 25,772 — 27,725 27,725 5,428 2008 40.0 Torrance, California ECA014 — 659 852 (4 ) 659 848 1,507 273 2004 40.0 Visalia, California ECA015 — 562 729 (1 ) 562 728 1,290 233 2004 40.0 W. Los Angeles, California ECA004 — 1,642 2,124 (11 ) 1,642 2,113 3,755 680 2004 40.0 Aurora, Colorado ECO002 — 640 827 — 640 827 1,467 265 2004 40.0 Denver, Colorado ECO003 — 729 944 (1 ) 729 943 1,672 302 2004 40.0 Englewood, Colorado ECO004 — 536 694 (3 ) 536 691 1,227 222 2004 40.0 Littleton, Colorado ECO006 — 901 1,165 (6 ) 901 1,159 2,060 373 2004 40.0 Milford, Connecticut ECT001 — 1,097 1,420 (7 ) 1,097 1,413 2,510 455 2004 40.0 Wilmington, Delaware EDE001 — 1,076 1,390 3 1,076 1,393 2,469 445 2004 40.0 Boca Raton, Florida EFL001 — (1) — 41,809 — — 41,809 41,809 18,286 2005 27.0 Boynton Beach, Florida EFL002 — 412 531 (2 ) 412 529 941 171 2004 40.0 Boynton Beach, Florida EFL003 — (1) 6,550 — 17,118 6,533 17,135 23,668 4,138 2006 40.0 Bradenton, Florida EFL004 — 1,067 1,382 — 1,067 1,382 2,449 442 2004 40.0 Davie, Florida EFL006 — 401 520 — 401 520 921 166 2004 40.0 Lakeland, Florida EFL008 — 282 364 (2 ) 282 362 644 117 2004 40.0 Leesburg, Florida EFL009 — 352 455 (1 ) 352 454 806 145 2004 40.0 Ocala, Florida EFL011 — 437 567 — 437 567 1,004 181 2004 40.0 Ocala, Florida EFL012 — 532 689 (1 ) 532 688 1,220 220 2004 40.0 Orange City, Florida EFL014 — 486 629 — 486 629 1,115 201 2004 40.0 Pembroke Pines, Florida EFL016 — 497 643 (3 ) 497 640 1,137 206 2004 40.0 Sarasota, Florida EFL018 — 643 833 (5 ) 643 828 1,471 267 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) St. Petersburg, Florida EFL019 — (1) 4,200 18,272 — 4,200 18,272 22,472 5,411 2005 40.0 Tampa, Florida EFL020 — 551 714 (4 ) 551 710 1,261 228 2004 40.0 Tampa, Florida EFL021 — 364 470 (2 ) 364 468 832 151 2004 40.0 Venice, Florida EFL022 — 507 656 — 507 656 1,163 210 2004 40.0 W. Palm Beach, Florida EFL023 — (1) — 19,337 — — 19,337 19,337 5,726 2005 40.0 Atlanta, Georgia EGA001 — 510 660 (4 ) 510 656 1,166 211 2004 40.0 Augusta, Georgia EGA002 — 286 371 — 286 371 657 119 2004 40.0 Conyers, Georgia EGA003 — 474 613 (1 ) 474 612 1,086 196 2004 40.0 Marietta, Georgia EGA004 — 581 752 (1 ) 581 751 1,332 240 2004 40.0 Savannah, Georgia EGA005 — 718 930 (5 ) 718 925 1,643 298 2004 40.0 Woodstock, Georgia EGA007 — 502 651 (4 ) 502 647 1,149 208 2004 40.0 Bloomington, Illinois EIL001 — 335 434 — 335 434 769 139 2004 40.0 Bolingbrook, Illinois EIL002 — 481 622 — 481 622 1,103 199 2004 40.0 Chicago, Illinois EIL003 — (1) 8,803 57 30,479 8,803 30,536 39,339 7,111 2006 40.0 Lyons, Illinois EIL004 — 433 560 (3 ) 433 557 990 179 2004 40.0 Springfield, Illinois EIL005 — 431 557 (3 ) 431 554 985 178 2004 40.0 Evansville, Indiana EIN001 — 542 701 (4 ) 542 697 1,239 225 2004 40.0 Louisville, Kentucky EKY001 — 417 539 — 417 539 956 172 2004 40.0 Louisville, Kentucky EKY002 — 365 473 (2 ) 365 471 836 151 2004 40.0 Baltimore, Maryland EMD001 — 428 554 (1 ) 428 553 981 177 2004 40.0 Baltimore, Maryland EMD002 — 575 745 (1 ) 575 744 1,319 238 2004 40.0 Baltimore, Maryland EMD003 — 362 468 (2 ) 362 466 828 150 2004 40.0 Gaithersburg, Maryland EMD004 — 884 1,145 (6 ) 884 1,139 2,023 367 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Hyattsville, Maryland EMD006 — 399 518 (3 ) 399 515 914 166 2004 40.0 Laurel, Maryland EMD007 — 649 839 (5 ) 649 834 1,483 269 2004 40.0 Linthicum, Maryland EMD008 — 366 473 (2 ) 366 471 837 152 2004 40.0 Pikesville, Maryland EMD009 — 398 516 (3 ) 398 513 911 165 2004 40.0 Timonium, Maryland EMD011 — 1,126 1,458 (1 ) 1,126 1,457 2,583 466 2004 40.0 Auburn, Massachusetts EMA001 — 523 678 (4 ) 523 674 1,197 217 2004 40.0 Chicopee, Massachusetts EMA002 — 548 711 (1 ) 548 710 1,258 227 2004 40.0 Somerset, Massachusetts EMA003 — 519 672 (4 ) 519 668 1,187 215 2004 40.0 Taunton, Massachusetts EMA004 — 344 445 (1 ) 344 444 788 142 2004 40.0 Flint, Michigan EMI002 — 516 667 (3 ) 516 664 1,180 214 2004 40.0 Grand Rapids, Michigan EMI003 — 554 718 — 554 718 1,272 229 2004 40.0 Jackson, Michigan EMI004 — 387 500 (2 ) 387 498 885 160 2004 40.0 Roseville, Michigan EMI005 — 533 691 (4 ) 533 687 1,220 221 2004 40.0 Minneapolis, Minnesota EMN001 — 666 861 (5 ) 666 856 1,522 276 2004 40.0 Burnsville, Minnesota EMN002 — (1) 2,962 — 17,164 2,962 17,164 20,126 4,422 2006 40.0 Rochester, Minnesota EMN004 — (1) 2,437 8,715 2,098 2,437 10,813 13,250 3,149 2006 40.0 Columbia, Missouri EMO001 — 334 432 — 334 432 766 138 2004 40.0 N. Kansas City, Missouri EMO004 — 878 1,139 — 878 1,139 2,017 364 2004 40.0 Aberdeen, New Jersey ENJ001 — 1,560 2,019 (11 ) 1,560 2,008 3,568 647 2004 40.0 Wallington, New Jersey ENJ002 — 830 1,075 (1 ) 830 1,074 1,904 343 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Reno, Nevada ENV001 — 440 569 (3 ) 440 566 1,006 182 2004 40.0 Bay Shore, New York ENY001 — 603 779 (4 ) 603 775 1,378 250 2004 40.0 Centereach, New York ENY002 — 442 571 — 442 571 1,013 183 2004 40.0 Cheektowaga, New York ENY004 — 385 499 (2 ) 385 497 882 160 2004 40.0 Depew, New York ENY005 — 350 453 (1 ) 350 452 802 145 2004 40.0 Melville, New York ENY007 — 494 640 — 494 640 1,134 205 2004 40.0 Rochester, New York ENY006 — 326 421 — 326 421 747 135 2004 40.0 Rochester, New York ENY008 — 320 414 (2 ) 320 412 732 133 2004 40.0 Rochester, New York ENY009 — 399 516 (2 ) 399 514 913 165 2004 40.0 Sayville, New York ENY010 — 959 1,240 (7 ) 959 1,233 2,192 397 2004 40.0 Shirley, New York ENY011 — 587 761 — 587 761 1,348 243 2004 40.0 Smithtown, New York ENY012 — 521 675 (4 ) 521 671 1,192 216 2004 40.0 Syosset, New York ENY013 — 711 920 (1 ) 711 919 1,630 294 2004 40.0 Syracuse, New York ENY014 — 558 723 (4 ) 558 719 1,277 231 2004 40.0 Wantagh, New York ENY015 — 747 967 — 747 967 1,714 309 2004 40.0 Webster, New York ENY016 — 683 885 (5 ) 683 880 1,563 283 2004 40.0 West Babylon, New York ENY017 — 1,492 1,933 (2 ) 1,492 1,931 3,423 618 2004 40.0 White Plains, New York ENY018 — 1,471 1,904 (10 ) 1,471 1,894 3,365 610 2004 40.0 Asheville, North Carolina ENC001 — 397 513 — 397 513 910 164 2004 40.0 Cary, North Carolina ENC002 — 476 615 (3 ) 476 612 1,088 197 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Charlotte, North Carolina ENC003 — 410 530 (3 ) 410 527 937 170 2004 40.0 Charlotte, North Carolina ENC004 — 402 520 (3 ) 402 517 919 167 2004 40.0 Durham, North Carolina ENC005 — 948 1,227 (1 ) 948 1,226 2,174 392 2004 40.0 Goldsboro, North Carolina ENC006 — 259 336 (2 ) 259 334 593 107 2004 40.0 Greensboro, North Carolina ENC007 — 349 452 (1 ) 349 451 800 144 2004 40.0 Greenville, North Carolina ENC008 — 640 828 — 640 828 1,468 265 2004 40.0 Hickory, North Carolina ENC009 — 409 531 (1 ) 409 530 939 169 2004 40.0 Matthews, North Carolina ENC010 — 965 1,249 (7 ) 965 1,242 2,207 400 2004 40.0 Raleigh, North Carolina ENC011 — 475 615 (1 ) 475 614 1,089 197 2004 40.0 Winston-Salem, North Carolina ENC012 — 494 638 (3 ) 494 635 1,129 205 2004 40.0 Canton, Ohio EOH001 — 434 562 — 434 562 996 180 2004 40.0 Columbus, Ohio EOH002 — 967 1,252 (7 ) 967 1,245 2,212 401 2004 40.0 Grove City, Ohio EOH003 — 281 365 (2 ) 281 363 644 117 2004 40.0 Medina, Ohio EOH004 — 393 508 — 393 508 901 163 2004 40.0 Edmond, Oklahoma EOK001 — 431 557 (3 ) 431 554 985 178 2004 40.0 Tulsa, Oklahoma EOK002 — 954 1,235 (1 ) 954 1,234 2,188 395 2004 40.0 Salem, Oregon EOR002 — 393 508 (3 ) 393 505 898 163 2004 40.0 Boothwyn, Pennsylvania EPA001 — 407 527 — 407 527 934 168 2004 40.0 Croydon, Pennsylvania EPA002 — 421 544 — 421 544 965 174 2004 40.0 Pittsburgh, Pennsylvania EPA003 — 409 528 (2 ) 409 526 935 169 2004 40.0 Pittsburgh, Pennsylvania EPA004 — 407 527 (2 ) 407 525 932 169 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) San Juan, Puerto Rico EPR001 — 950 1,230 (1 ) 950 1,229 2,179 393 2004 40.0 Cranston, Rhode Island ERI001 — 850 1,100 (5 ) 850 1,095 1,945 352 2004 40.0 Greenville, South Carolina ESC002 — 332 429 — 332 429 761 137 2004 40.0 Addison, Texas ETX001 — 1,045 1,353 (1 ) 1,045 1,352 2,397 433 2004 40.0 Arlington, Texas ETX002 — 593 767 (4 ) 593 763 1,356 246 2004 40.0 Conroe, Texas ETX004 — 838 1,083 (5 ) 838 1,078 1,916 347 2004 40.0 Corpus Christi, Texas ETX005 — 528 682 (3 ) 528 679 1,207 219 2004 40.0 Desota, Texas ETX006 — 480 622 (3 ) 480 619 1,099 199 2004 40.0 Euless, Texas ETX007 — 975 1,261 (7 ) 975 1,254 2,229 404 2004 40.0 Garland, Texas ETX008 — 1,108 1,433 (7 ) 1,108 1,426 2,534 459 2004 40.0 Houston, Texas ETX009 — 425 549 (58 ) 425 491 916 165 2004 40.0 Houston, Texas ETX010 — 518 671 — 518 671 1,189 214 2004 40.0 Houston, Texas ETX011 — 758 981 — 758 981 1,739 314 2004 40.0 Houston, Texas ETX013 — 375 485 (2 ) 375 483 858 155 2004 40.0 Humble, Texas ETX014 — 438 567 (3 ) 438 564 1,002 182 2004 40.0 Lewisville, Texas ETX017 — 561 726 — 561 726 1,287 232 2004 40.0 Richardson, Texas ETX018 — 753 976 (1 ) 753 975 1,728 312 2004 40.0 San Antonio, Texas ETX019 — 521 675 — 521 675 1,196 216 2004 40.0 Stafford, Texas ETX020 — 634 821 (4 ) 634 817 1,451 263 2004 40.0 Waco, Texas ETX021 — 379 491 (3 ) 379 488 867 157 2004 40.0 Webster, Texas ETX022 — 592 766 — 592 766 1,358 245 2004 40.0 Centreville, Virginia EVA001 — 1,134 1,467 (1 ) 1,134 1,466 2,600 469 2004 40.0 Chesapeake, Virginia EVA002 — 845 1,094 (1 ) 845 1,093 1,938 350 2004 40.0 Chesapeake, Virginia EVA003 — 884 1,145 (6 ) 884 1,139 2,023 367 2004 40.0 Fredericksburg, Virginia EVA004 — 953 1,233 (7 ) 953 1,226 2,179 395 2004 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Grafton, Virginia EVA005 — 487 632 (1 ) 487 631 1,118 202 2004 40.0 Lynchburg, Virginia EVA006 — 425 550 (3 ) 425 547 972 176 2004 40.0 Mechanicsville, Virginia EVA007 — 1,151 1,490 (8 ) 1,151 1,482 2,633 477 2004 40.0 Norfolk, Virginia EVA008 — 546 707 — 546 707 1,253 226 2004 40.0 Petersburg, Virginia EVA009 — 851 1,103 (1 ) 851 1,102 1,953 352 2004 40.0 Richmond, Virginia EVA010 — 819 1,061 (1 ) 819 1,060 1,879 339 2004 40.0 Richmond, Virginia EVA011 — 958 1,240 — 958 1,240 2,198 396 2004 40.0 Virginia Beach, Virginia EVA012 — 788 1,020 (5 ) 788 1,015 1,803 327 2004 40.0 Williamsburg, Virginia EVA013 — 554 716 (4 ) 554 712 1,266 229 2004 40.0 Quincy, Washington EWA001 — (1) 1,500 6,500 — 1,500 6,500 8,000 2,493 2003 40.0 Milwaukee, Wisconsin EWI001 — 521 673 2 521 675 1,196 216 2004 40.0 S. Milwaukee, Wisconsin EWI002 — 413 535 — 413 535 948 171 2004 40.0 Wauwatosa, Wisconsin EWI004 — 793 1,025 (5 ) 793 1,020 1,813 328 2004 40.0 West Allis, Wisconsin EWI005 — 1,124 1,455 — 1,124 1,455 2,579 465 2004 40.0 Subtotal $ — $ 121,208 $ 237,284 $ 92,223 $ 121,191 $ 329,524 $ 450,715 $ 101,006 RETAIL: Scottsdale, Arizona RAZ003 — (1) 2,625 4,875 2,569 2,625 7,444 10,069 1,193 2009 40.0 Scottsdale, Arizona RAZ004 — 2,184 4,056 (1,588 ) 2,184 2,468 4,652 313 2009 40.0 Scottsdale, Arizona RAZ005 — (1) 2,657 2,666 (250 ) 2,657 2,416 5,073 526 2011 40.0 Colorado Springs, Colorado RCO001 — (1) 2,631 279 5,195 2,607 5,498 8,105 1,315 2006 40.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) St. Augustine, Florida RFL003 — (1) 3,950 — 10,285 3,908 10,327 14,235 2,649 2005 40.0 Honolulu, Hawaii RHI001 — 3,393 21,155 (9,143 ) 3,393 12,012 15,405 2,634 2009 40.0 Chicago, Illinois RIL002 — 14,934 29,675 19,353 14,934 49,028 63,962 5,099 2012 40.0 Chicago, Illinois RIL001 — (1) — 336 1,572 — 1,908 1,908 875 2010 40.0 Albuquerque, New Mexico RNM001 — (1) 1,733 — 8,728 1,705 8,756 10,461 2,362 2005 40.0 Hamburg, New York RNY001 — (1) 731 6,073 699 711 6,792 7,503 2,099 2005 40.0 Columbia, South Carolina RSC001 — 2,126 948 (723 ) 1,337 1,014 2,351 241 2007 40.0 Anthony, Texas RTX001 — (1) 3,538 4,215 (187 ) 3,514 4,052 7,566 1,101 2005 40.0 Draper, Utah RUT001 — (1) 3,502 — 5,975 3,502 5,975 9,477 1,515 2005 40.0 Ashburn, Virginia RVA001 — (1) 4,720 16,711 — 4,720 16,711 21,431 1,684 2011 40.0 Subtotal $ — $ 48,724 $ 90,989 $ 42,485 $ 47,797 $ 134,401 $ 182,198 $ 23,606 HOTEL: San Diego, California HCA002 — 4,394 27,030 (871 ) 4,394 26,159 30,553 12,636 1998 40.0 Sonoma, California HCA003 — 3,308 20,623 (664 ) 3,308 19,959 23,267 9,623 1998 40.0 Durango, Colorado HCO001 — 1,242 7,865 (253 ) 1,242 7,612 8,854 3,662 1998 40.0 Atlanta, Georgia HGA001 — (1) 6,378 25,514 3,533 6,378 29,047 35,425 5,588 2010 40.0 Honolulu, Hawaii HHI001 — 17,996 17,996 (31,160 ) 3,419 1,413 4,832 4,531 2009 40.0 Lihue, Hawaii HHI002 — 3,000 12,000 5,071 3,000 17,071 20,071 2,298 2009 40.0 Asbury Park, New Jersey HNJ001 3,815 40,194 2,828 3,815 43,022 46,837 909 2016 40.0 Salt Lake City, Utah HUT001 — 5,620 32,695 (1,058 ) 5,620 31,637 37,257 15,407 1998 40.0 Seattle, Washington HWA004 — 5,101 32,080 (1,031 ) 5,101 31,049 36,150 14,951 1998 40.0 Subtotal $ — $ 50,854 $ 215,997 $ (23,605 ) $ 36,277 $ 206,969 $ 243,246 $ 69,605 APARTMENT/RESIDENTIAL: Scottsdale, Arizona AAZ001 2,423 — 5,126 2,423 5,126 7,549 — 2010 0.0 Initial Cost to Company Cost Capitalized Subsequent to Acquisition (2) Gross Amount Carried at Close of Period Location Encumbrances Land Building and Improvements Land Building and Improvements Total Accumulated Depreciation Date Acquired Depreciable Life (Years) Scottsdale, Arizona AAZ002 — 1,788 (632 ) — 1,156 1,156 — 2016 0.0 Mammoth, California ACA002 — 10,078 40,312 (48,648 ) 348 1,394 1,742 — 2007 0.0 Atlanta, Georgia AGA001 — 2,963 11,850 16,457 6,254 25,016 31,270 — 2010 0.0 Jersey City, New Jersey ANJ001 — 36,405 64,719 (100,639 ) 175 310 485 — 2009 0.0 Philadelphia, Pennsylvania APA001 — 44,438 82,527 (123,902 ) 1,072 1,991 3,063 — 2012 0.0 Philadelphia, Pennsylvania APA002 — 15,890 29,510 (16,120 ) 15,890 13,390 29,280 — 2012 0.0 Seattle, Washington AWA002 — 2,342 44,478 (32,266 ) 2,342 12,212 14,554 — 2009 0.0 Milwaukee, Wisconsin OWI001 — 1,875 13,914 (6,147 ) 1,875 7,767 9,642 4,941 1999 40.0 Subtotal $ — $ 116,414 $ 289,098 $ (306,771 ) $ 30,379 $ 68,362 $ 98,741 $ 4,941 MIXED USE: Glendale, Arizona MAZ002 — (1) 10,182 52,544 33,138 10,182 85,682 95,864 13,148 2011 40.0 Riverside, California MCA001 — 5,869 629 2 5,869 631 6,500 388 2010 40.0 Key West, Florida MFL002 18,229 20,899 1,831 18,229 22,730 40,959 2,979 2014 40.0 Naples, Florida MFL003 2,507 8,155 1,251 2,507 9,406 11,913 1,325 2014 40.0 Tampa, Florida MFL004 4,201 14,652 902 4,201 15,554 19,755 1,708 2014 40.0 Atlanta, Georgia MGA001 — (1) 4,480 17,916 (16,564 ) 4,480 1,352 5,832 1,120 2010 40.0 Subtotal $ — $ 45,468 $ 114,795 $ 20,560 $ 45,468 $ 135,355 $ 180,823 $ 20,668 Total $ 249,987 $ 1,408,355 $ 1,506,299 $ 32,535 $ 1,362,977 $ 1,584,212 $ 2,947,189 (4) $ 426,108 (5) _______________________________________________________________________________ (1) Consists of properties pledged as collateral under the Company's secured credit facilities with a carrying value of $633.0 million . (2) Includes impairments and unit sales. (3) These properties have land improvements which have depreciable lives of 15 to 20 years. (4) The aggregate cost for Federal income tax purposes was approximately $3.14 billion at December 31, 2016 . (5) Includes $6.5 million and $4.8 million relating to accumulated depreciation for land and development assets and real estate assets held for sale, respectively, as of December 31, 2016 . The following table reconciles real estate from January 1, 2014 to December 31, 2016 : 2016 2015 2014 Balance at January 1 $ 3,200,342 $ 3,444,676 $ 3,589,072 Improvements and additions 169,999 183,269 145,238 Acquisitions through foreclosure 40,583 14,505 77,867 Other acquisitions 30,618 — 4,666 Dispositions (484,810 ) (431,928 ) (341,453 ) Impairments (9,543 ) (10,180 ) (30,714 ) Balance at December 31 $ 2,947,189 $ 3,200,342 $ 3,444,676 The following table reconciles accumulated depreciation from January 1, 2014 to December 31, 2016 : 2016 2015 2014 Balance at January 1 $ (467,122 ) $ (481,980 ) $ (432,374 ) Additions (48,381 ) (57,049 ) (62,299 ) Dispositions 89,395 71,907 12,693 Balance at December 31 $ (426,108 ) $ (467,122 ) $ (481,980 ) |
Schedule IV - Mortgage Loans on
Schedule IV - Mortgage Loans on Real Estate | 12 Months Ended |
Dec. 31, 2016 | |
Mortgage Loans on Real Estate [Abstract] | |
Schedule IV - Mortgage Loans on Real Estate | Schedule IV—Mortgage Loans on Real Estate As of December 31, 2016 ($ in thousands) Type of Loan/Borrower Underlying Property Type Contractual Interest Accrual Rates Contractual Interest Payment Rates Effective Maturity Dates Periodic Payment Terms Prior Liens Face Amount of Mortgages Carrying Amount of Mortgages (1)(2) Senior Mortgages: Borrower A (3) Apartment/Residential LIBOR + 6.75% LIBOR + 6.75% January 2018 IO $ — $ 236,504 $ 237,291 Borrower B Office LIBOR + 5.25% LIBOR + 5.25% December 2017 IO — 168,901 168,213 Borrower C Mixed Use/Mixed Collateral LIBOR + 6% LIBOR + 6% July 2017 IO — 128,445 129,062 Borrower D (4) Hotel LIBOR + 6% LIBOR + 6% July 2018 IO — 86,000 86,321 Borrower E Apartment/Residential LIBOR + 8% LIBOR + 8% April 2018 IO — 57,424 56,673 Borrower F (5) Apartment/Residential LIBOR + 6.5% LIBOR + 6.5% November 2018 IO — 36,860 37,004 Senior mortgages individually <3% Apartment/Residential, Retail, Land, Mixed Use/Mixed Collateral, Office, Hotel, Other Fixed: 4% to 9.68% Variable: LIBOR + 3% to LIBOR + 7.5% Fixed: 4% to 9.68% Variable: LIBOR + 3% to LIBOR + 7.5% 2017 to 2024 227,650 176,400 941,784 890,964 Subordinate Mortgages: Subordinate mortgages individually <3% Retail, Hotel Fixed: 6.8% to 14.0% Fixed: 8.33% to 9.09% 2017 to 2057 24,925 24,941 24,925 24,941 Total mortgages $ 966,709 $ 915,905 _______________________________________________________________________________ (1) Amounts are presented net of asset-specific reserves of $49.8 million on impaired loans. Impairment is measured using the estimated fair value of collateral, less costs to sell. (2) The carrying amount of mortgages approximated the federal income tax basis. (3) As of December 31, 2016 , included a LIBOR interest rate floor of 0.19% . (4) As of December 31, 2016 , included a LIBOR interest rate floor of 0.18% . (5) As of December 31, 2016 , included a LIBOR interest rate floor of 0.25% . iStar Inc. Schedule IV—Mortgage Loans on Real Estate (Continued) As of December 31, 2016 ($ in thousands) Reconciliation of Mortgage Loans on Real Estate: The following table reconciles Mortgage Loans on Real Estate from January 1, 2014 to December 31, 2016 (1) : 2016 2015 2014 Balance at January 1 $ 934,964 $ 726,426 $ 827,796 Additions: New mortgage loans 25,893 237,031 476,332 Additions under existing mortgage loans 165,275 92,887 13,108 Other (2) 30,694 33,080 26,156 Deductions (3) : Collections of principal (247,431 ) (151,464 ) (532,465 ) Recovery of (provision for) loan losses 9,747 (6,186 ) 483 Transfers (to) from real estate and equity investments (3,177 ) 3,261 (84,912 ) Amortization of premium (60 ) (71 ) (72 ) Balance at December 31 $ 915,905 $ 934,964 $ 726,426 ______________________________________________________________ (1) Balances represent the carrying value of loans, which are net of asset specific reserves. (2) Amount includes amortization of discount, deferred interest capitalized and mark-to-market adjustments resulting from changes in foreign exchange rates. (3) Amounts are presented net of charge-offs of $10.1 million , $1.0 million and $239.6 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. |
Summary of Significant Accoun31
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2016 | |
Accounting Policies [Abstract] | |
Capitalization and depreciation | Capitalization and depreciation— Certain improvements and replacements are capitalized when they extend the useful life of the asset. For real estate projects, the Company begins to capitalize qualified development and construction costs, including interest, real estate taxes, compensation and certain other carrying costs incurred which are specifically identifiable to a development project once activities necessary to get the asset ready for its intended use have commenced. If specific allocation of costs is not practicable, the Company will allocate costs based on relative fair value prior to construction or relative sales value, relative size or other methods as appropriate during construction. The Company’s policy for interest capitalization on qualifying real estate assets is to use the average amount of accumulated expenditures during the period the asset is being prepared for its intended use, which is typically when physical construction commences, and a capitalization rate which is derived from specific borrowings on the qualifying asset or the Company’s corporate borrowing rate in the absence of specific borrowings. The Company ceases capitalization on the portions substantially completed and ready for their intended use. Repairs and maintenance costs are expensed as incurred. Depreciation is computed using the straight-line method of cost recovery over the estimated useful life, which is generally 40 years for facilities, five years for furniture and equipment, the shorter of the remaining lease term or expected life for tenant improvements and the remaining useful life of the facility for facility improvements. |
Purchase price allocation | Purchase price allocation— Upon acquisition of real estate, the Company determines whether the transaction is a business combination, which is accounted for under the acquisition method, or an acquisition of assets. For both types of transactions, the Company recognizes and measures identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree based on their relative fair values. For business combinations, the Company recognizes and measures goodwill or gain from a bargain purchase, if applicable, and expenses acquisition-related costs in the periods in which the costs are incurred and the services are received. For acquisitions of assets, acquisition-related costs are capitalized and recorded in "Real estate, net" on the Company's consolidated balance sheets. The Company accounts for its acquisition of properties by recording the purchase price of tangible and intangible assets and liabilities acquired based on their estimated fair values. The value of the tangible assets, consisting of land, buildings, building improvements and tenant improvements is determined as if these assets are vacant. Intangible assets may include the value of lease incentive assets, above-market leases and in-place leases which are each recorded at their estimated fair values and included in “Deferred expenses and other assets, net” on the Company's consolidated balance sheets. Intangible liabilities may include the value of below-market leases, which are recorded at their estimated fair values and included in “Accounts payable, accrued expenses and other liabilities” on the Company's consolidated balance sheets. In-place leases are amortized over the remaining non-cancelable term and the amortization expense is included in "Depreciation and amortization" in the Company's consolidated statements of operations. Lease incentive assets and above-market (or below-market) lease value is amortized as a reduction of (or, increase to) operating lease income over the remaining non-cancelable term of each lease plus any renewal periods with fixed rental terms that are considered to be below-market. The Company may also engage in sale/leaseback transactions and execute leases with the occupant simultaneously with the purchase of the asset. These transactions are accounted for as asset acquisitions |
Impairments | Impairments— The Company reviews real estate assets to be held and used and land and development assets, for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The value of a long-lived asset held for use and land and development assets are impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income trends, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the estimated fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate assets and land and development assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations. |
Real estate available and held for sale | Real estate available and held for sale— The Company reports real estate assets to be sold at the lower of their carrying amount or estimated fair value less costs to sell and classifies them as “Real estate available and held for sale” on the Company's consolidated balance sheets. If the estimated fair value less costs to sell is less than the carrying value, the difference will be recorded as an impairment charge. Impairment for real estate assets disposed of or classified as held for sale are included in "Impairment of assets" in the Company's consolidated statements of operations. Once a real estate asset is classified as held for sale, depreciation expense is no longer recorded. If circumstances arise that were previously considered unlikely and, as a result the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used and included in "Real estate, net" on the Company's consolidated balance sheets. The Company measures and records a property that is reclassified as held and used at the lower of (i) its carrying amount before the property was classified as held for sale, adjusted for any depreciation expense that would have been recognized had the property been continuously classified as held and used, or (ii) the estimated fair value at the date of the subsequent decision not to sell. |
Dispositions | Dispositions— Revenue from sales of land and development assets and gains or losses on the sale of real estate assets, including residential property, are recognized in accordance with Accounting Standards Codification ("ASC") 360-20 , Real Estate Sales . Sales of land and the associated gains on sales of residential property are recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company primarily uses specific identification and the relative sales value method to allocate costs. Gains on sales of real estate are included in "Income from sales of real estate" in the Company's consolidated statements of operations. |
Loans receivable and other lending investments, net | Loans receivable and other lending investments, net — Loans receivable and other lending investments, net includes the following investments: senior mortgages, corporate/partnership loans, subordinate mortgages, preferred equity investments and debt securities. Management considers nearly all of its loans to be held-for-investment, although certain investments may be classified as held-for-sale or available-for-sale. Loans receivable classified as held-for-investment and debt securities classified as held-to-maturity are reported at their outstanding unpaid principal balance, and include unamortized acquisition premiums or discounts and unamortized deferred loan costs or fees. These loans and debt securities also include accrued and paid-in-kind interest and accrued exit fees that the Company determines are probable of being collected. Debt securities classified as available-for-sale are reported at fair value with unrealized gains and losses included in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets. Loans receivable and other lending investments designated for sale are classified as held-for-sale and are carried at lower of amortized historical cost or estimated fair value. The amount by which carrying value exceeds fair value is recorded as a valuation allowance. Subsequent changes in the valuation allowance are included in the determination of net income (loss) in the period in which the change occurs. |
Debt securities, other than temporary impairment | For held-to-maturity and available-for-sale debt securities held in "Loans receivable and other lending investments, net," management evaluates whether the asset is other-than-temporarily impaired when the fair market value is below carrying value. The Company considers debt securities other-than-temporarily impaired if (1) the Company has the intent to sell the security, (2) it is more likely than not that it will be required to sell the security before recovery, or (3) it does not expect to recover the entire amortized cost basis of the security. If it is determined that an other-than-temporary impairment exists, the portion related to credit losses, where the Company does not expect to recover its entire amortized cost basis, will be recognized as an "Impairment of assets" in the Company's consolidated statements of operations. If the Company does not intend to sell the security and it is more likely than not that the entity will not be required to sell the security, but the security has suffered a credit loss, the impairment charge will be separated. The credit loss component of the impairment will be recorded as an "Impairment of assets" in the Company's consolidated statements of operations, and the remainder will be recorded in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets. |
Loans and leases receivable, real estate acquired through foreclosure | The Company acquires properties through foreclosure or by deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. Based on the Company's strategic plan to realize the maximum value from the collateral received, property is classified as "Land and development, net," "Real estate, net" or "Real estate available and held for sale" at its estimated fair value when title to the property is obtained. Any excess of the carrying value of the loan over the estimated fair value of the property (less costs to sell for assets held for sale) is charged-off against the reserve for loan losses as of the date of foreclosure. |
Equity and cost method investments | Equity and cost method investments — Equity interests are accounted for pursuant to the equity method of accounting if the Company can significantly influence the operating and financial policies of an investee. This is generally presumed to exist when ownership interest is between 20% and 50% of a corporation, or greater than 5% of a limited partnership or certain limited liability companies. The Company's periodic share of earnings and losses in equity method investees is included in "Earnings from equity method investments" in the consolidated statements of operations. When the Company's ownership position is too small to provide such influence, the cost method is used to account for the equity interest. Equity and cost method investments are included in "Other investments" on the Company's consolidated balance sheets. To the extent that the Company contributes assets to an unconsolidated subsidiary, the Company’s investment in the subsidiary is recorded at the Company’s cost basis in the assets that were contributed to the unconsolidated subsidiary. To the extent that the Company’s cost basis is different from the basis reflected at the subsidiary level, when required, the basis difference is amortized over the life of the related assets and included in the Company’s share of equity in net income (loss) of the unconsolidated subsidiary, as appropriate. The Company recognizes gains on the contribution of real estate to unconsolidated subsidiaries, relating solely to the outside partner’s interest, to the extent the economic substance of the transaction is a sale. The Company recognizes a loss when it contributes property to an unconsolidated subsidiary and receives a disproportionately smaller interest in the subsidiary based on a comparison of the carrying amount of the property with the cash and other consideration contributed by the other investors. The Company periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. The Company will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and the Company determines the impairment is other-than-temporary. Impairment charges are recorded in "Earnings from equity method investments" in the Company's consolidated statements of operations. |
Cash and cash equivalents | Cash and cash equivalents — Cash and cash equivalents include cash held in banks or invested in money market funds with original maturity terms of less than 90 days. |
Restricted cash | Restricted cash — Restricted cash represents amounts required to be maintained under certain of the Company's debt obligations, loans, leasing, land development, sale and derivative transactions. Restricted cash is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. |
Variable interest entities | Variable interest entities — The Company evaluates its investments and other contractual arrangements to determine if they constitute variable interests in a VIE. A VIE is an entity where a controlling financial interest is achieved through means other than voting rights. A VIE is consolidated by the primary beneficiary, which is the party that has the power to direct matters that most significantly impact the activities of the VIE and has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. This overall consolidation assessment includes a review of, among other factors, which interests create or absorb variability, contractual terms, the key decision making powers, their impact on the VIE's economic performance, and related party relationships. Where qualitative assessment is not conclusive, the Company performs a quantitative analysis. The Company reassesses its evaluation of the primary beneficiary of a VIE on an ongoing basis and assesses its evaluation of an entity as a VIE upon certain reconsideration events. |
Deferred expense and other assets | Deferred expenses and other assets — Deferred expenses and other assets include certain non-tenant receivables, leasing costs, lease incentives and financing fees associated with revolving-debt arrangements. Financing fees associated with other debt obligations are recorded as a reduction of the carrying value of "Debt obligations, net" and "Loan participations payable, net" on the Company's consolidated balance sheets. Leasing costs include brokerage, legal and other costs which are amortized over the life of the respective leases and presented as an operating activity in the Company's consolidated statements of cash flows. External fees and costs incurred to obtain long-term debt financing have been deferred and are amortized over the term of the respective borrowing using the effective interest method. Amortization of leasing costs is included in "Depreciation and amortization" and amortization of deferred financing fees is included in "Interest expense" in the Company's consolidated statements of operations. |
Identified intangible assets and liabilities | Identified intangible assets and liabilities — Upon the acquisition of a business, the Company records intangible assets or liabilities acquired at their estimated fair values and determines whether such intangible assets or liabilities have finite or indefinite lives. As of December 31, 2016 , all such intangible assets and liabilities acquired by the Company have finite lives. Intangible assets are included in "Deferred expenses and other assets, net" and intangible liabilities are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets. The Company amortizes finite lived intangible assets and liabilities based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. The Company reviews finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If the Company determines the carrying value of an intangible asset is not recoverable it will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangible assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations. |
Loan participations payable, net | Loan participations payable, net — The Company accounts for transfers of financial assets under ASC Topic 860, “Transfers and Servicing,” as either sales or secured borrowings. Transfers of financial assets that result in sales accounting are those in which (1) the transfer legally isolates the transferred assets from the transferor, (2) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferee’s right to pledge or exchange the assets and provides more than a trivial benefit to the transferor, and (3) the transferor does not maintain effective control over the transferred assets. If the transfer does not meet these criteria, the transfer is presented on the balance sheet as "Loan participations payable, net". Financial asset activities that are accounted for as sales are removed from the balance sheet with any realized gain (loss) reflected in earnings during the period of sale. |
Revenue recognition | Revenue recognition — The Company's revenue recognition policies are as follows: Operating lease income: The Company's leases have all been determined to be operating leases based on analyses performed in accordance with ASC 840. Operating lease income is recognized on the straight-line method of accounting, generally from the later of the date the lessee takes possession of the space and it is ready for its intended use or the date of acquisition of the facility subject to existing leases. Accordingly, contractual lease payment increases are recognized evenly over the term of the lease. The periodic difference between lease revenue recognized under this method and contractual lease payment terms is recorded as "Deferred operating lease income receivable, net" on the Company's consolidated balance sheets. The Company also recognizes revenue from certain tenant leases for reimbursements of all or a portion of operating expenses, including common area costs, insurance, utilities and real estate taxes of the respective property. This revenue is accrued in the same periods as the expense is incurred and is recorded as “Operating lease income” in the Company's consolidated statements of operations. Revenue is also recorded from certain tenant leases that is contingent upon tenant sales exceeding defined thresholds. These rents are recognized only after the defined threshold has been met for the period. Management estimates losses within its operating lease income receivable and deferred operating lease income receivable balances as of the balance sheet date and incorporates an asset-specific component, as well as a general, formula-based reserve based on management's evaluation of the credit risks associated with these receivables. As of December 31, 2016 and 2015 , the allowance for doubtful accounts related to real estate tenant receivables was $1.3 million and $1.9 million , respectively, and the allowance for doubtful accounts related to deferred operating lease income was $1.3 million and $1.5 million , respectively. Interest Income: Interest income on loans receivable is recognized on an accrual basis using the interest method. On occasion, the Company may acquire loans at premiums or discounts. These discounts and premiums in addition to any deferred costs or fees, are typically amortized over the contractual term of the loan using the interest method. Exit fees are also recognized over the lives of the related loans as a yield adjustment, if management believes it is probable that such amounts will be received. If loans with premiums, discounts, loan origination or exit fees are prepaid, the Company immediately recognizes the unamortized portion, which is included in "Other income" or "Other expense" in the Company's consolidated statements of operations. The Company considers a loan to be non-performing and places loans on non-accrual status 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 it will be unable to collect all amounts due according to the contractual terms of the loan. While on non-accrual status, based on the Company's judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon actual receipt of cash, or on a cost-recovery basis, where all cash receipts reduce a loan's carrying value. Non-accrual loans are returned to accrual status when a loan has become contractually current and management believes all amounts contractually owed will be received. Certain of the Company's loans contractually provide for accrual of interest at specified rates that differ from current payment terms. Interest is recognized on such loans at the accrual rate subject to management's determination that accrued interest and outstanding principal are ultimately collectible, based on the underlying collateral and operations of the borrower. Prepayment penalties or yield maintenance payments from borrowers are recognized as other income when received. Certain of the Company's loan investments provide for additional interest based on the borrower's operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon receipt of cash. Other income: Other income includes revenues from hotel operations, which are recognized when rooms are occupied and the related services are provided. Revenues include room sales, food and beverage sales, parking, telephone, spa services and gift shop sales. Other income also includes gains from sales of loans, loan prepayment fees, yield maintenance payments, lease termination fees and other ancillary income. Land development revenue and cost of sales: Land development revenue includes lot and parcel sales from wholly-owned properties and is recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company primarily uses specific identification and the relative sales value method to allocate costs. |
Reserve for loan losses | Reserve for loan losses — The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. If the Company determines that the collateral fair value less costs to sell is less than the carrying value of a collateral-dependent loan, the Company will record a reserve. The reserve is increased (decreased) through "Provision for (recovery of) loan losses" in the Company's consolidated statements of operations and is decreased by charge-offs. During delinquency and the foreclosure process, there are typically numerous points of negotiation with the borrower as the Company works toward a settlement or other alternative resolution, which can impact the potential for loan repayment or receipt of collateral. The Company's policy is to charge off a loan when it determines, based on a variety of factors, that all commercially reasonable means of recovering the loan balance have been exhausted. This may occur at different times, including when the Company receives cash or other assets in a pre-foreclosure sale or takes control of the underlying collateral in full satisfaction of the loan upon foreclosure or deed-in-lieu, or when the Company has otherwise ceased significant collection efforts. The Company considers circumstances such as the foregoing to be indicators that the final steps in the loan collection process have occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related reserve will be charged off. The Company has one portfolio segment, represented by commercial real estate lending, whereby it utilizes a uniform process for determining its reserve for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component. The general reserve component covers performing loans and reserves for loan losses are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during the Company's quarterly loan portfolio assessment. During this assessment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The Company estimates loss rates based on historical realized losses experienced within its portfolio and takes into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience. The asset-specific reserve component relates to reserves for losses on impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan. Substantially all of the Company's impaired loans are collateral dependent and impairment is measured using the estimated fair value of collateral, less costs to sell. The Company generally uses the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In more limited cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate. A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when the Company has granted a concession and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan. |
Loss on debt extinguishments | Loss on debt extinguishments — The Company recognizes the difference between the reacquisition price of debt and the net carrying amount of extinguished debt currently in earnings. Such amounts may include prepayment penalties or the write-off of unamortized debt issuance costs, and are recorded in “Loss on early extinguishment of debt, net” in the Company's consolidated statements of operations. |
Derivative instruments and hedging activity | Derivative instruments and hedging activity — The Company's use of derivative financial instruments is primarily limited to the utilization of interest rate swaps, interest rate caps or other instruments to manage interest rate risk exposure and foreign exchange contracts to manage our risk to changes in foreign currencies. The Company recognizes derivatives as either assets or liabilities on the Company's consolidated balance sheets at fair value. If certain conditions are met, a derivative may be specifically designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability, a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability. For derivatives designated as net investment hedges, the effective portion of changes in the fair value of the derivatives are reported in Accumulated Other Comprehensive Income as part of the cumulative translation adjustment. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. Amounts are reclassified out of Accumulated Other Comprehensive Income into earnings when the hedged net investment is either sold or substantially liquidated. Derivatives that are not designated hedges are considered economic hedges, with changes in fair value reported in current earnings in "Other expense" in the Company's consolidated statements of operations. The Company does not enter into derivatives for trading purposes. |
Stock-based compensation | Stock-based compensation — Compensation cost for stock-based awards is measured on the grant date and adjusted over the period of the employees' services to reflect (i) actual forfeitures and (ii) the outcome of awards with performance or service conditions through the requisite service period. Compensation cost for market-based awards is determined using a Monte Carlo model to simulate a range of possible future stock prices for the Company's common stock, which is reflected in the grant date fair value. All compensation cost for market-based awards in which the service conditions are met is recognized regardless of whether the market-condition is satisfied. Compensation costs are recognized ratably over the applicable vesting/service period and recorded in "General and administrative" in the Company's consolidated statements of operations. |
Income taxes | Income taxes — The Company has elected to be qualified and taxed as a REIT under section 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). The Company is subject to federal income taxation at corporate rates on its REIT taxable income; the Company, however, is allowed a deduction for the amount of dividends paid to its shareholders, thereby subjecting the distributed net income of the Company to taxation at the shareholder level only. While the Company must distribute at least 90% of its taxable income to maintain its REIT status, the Company typically distributes all of its taxable income, if any, to eliminate any tax on undistributed taxable income. In addition, the Company is allowed several other deductions in computing its REIT taxable income, including non-cash items such as depreciation expense and certain specific reserve amounts that the Company deems to be uncollectable. These deductions allow the Company to reduce its dividend payout requirement under federal tax laws. The Company intends to operate in a manner consistent with, and its election to be treated as, a REIT for tax purposes. The Company made foreclosure elections for certain properties acquired through foreclosure, or an equivalent legal process, which allows the Company to operate these properties within the REIT, but subjects net income from these assets to corporate level tax. The carrying value of assets with foreclosure elections as of December 31, 2016 is $578.1 million . As of December 31, 2015 , the Company had $902.9 million of REIT net operating loss ("NOL") carryforwards at the corporate REIT level, which can generally be used to offset both ordinary taxable income and capital gain net income in future years. The NOL carryforwards will expire beginning in 2029 and through 2035 if unused. The amount of NOL carryforwards as of December 31, 2016 will be subject to finalization of the Company's 2016 tax return. The Company's tax years from 2012 through 2016 remain subject to examination by major tax jurisdictions. During the year ended December 31, 2016 , the Company is expected to have REIT taxable income before the NOL deduction. The Company recognizes interest expense and penalties related to uncertain tax positions, if any, as "Income tax (expense) benefit" in the Company's consolidated statements of operations. The Company may participate in certain activities from which it would be otherwise precluded and maintain its qualification as a REIT. These activities are conducted in entities that elect to be treated as taxable subsidiaries under the Code, subject to certain limitations. As such, the Company, through its taxable REIT subsidiaries ("TRS"), is engaged in various real estate related opportunities, primarily related to managing activities related to certain foreclosed assets, as well as managing various investments in equity affiliates. As of December 31, 2016 , $603.9 million of the Company's assets were owned by TRS entities. The Company's TRS entities are not consolidated for federal income tax purposes and are taxed as corporations. For financial reporting purposes, current and deferred taxes are provided for on the portion of earnings recognized by the Company with respect to its interest in TRS entities. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts for income tax purposes, as well as operating loss and tax credit carryforwards. The Company evaluates the realizability of its deferred tax assets and recognizes a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating the realizability of its deferred tax assets, the Company considers, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This realizability analysis is inherently subjective, as it requires the Company to forecast its business and general economic environment in future periods. Based on an assessment of all factors, including historical losses and continued volatility of the activities within the TRS entities, it was determined that full valuation allowances were required on the net deferred tax assets as of December 31, 2016 and 2015 , respectively. Changes in estimates of deferred tax asset realizability, if any, are included in "Income tax (expense) benefit" in the consolidated statements of operations. |
Earnings per share | Earnings per share — The Company uses the two-class method in calculating earnings per share ("EPS") when it issues securities other than common stock that contractually entitle the holder to participate in dividends and earnings of the Company when, and if, the Company declares dividends on its common stock. Vested HPU shares were entitled to dividends of the Company when dividends were declared. Basic earnings per share ("Basic EPS") for the Company's common stock and HPU shares are computed by dividing net income allocable to common shareholders and HPU holders by the weighted average number of shares of common stock and HPU shares outstanding for the period, respectively. Diluted earnings per share ("Diluted EPS") is calculated similarly, however, it reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in a lower earnings per share amount. Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are deemed a "Participating Security" and are included in the computation of earnings per share pursuant to the two-class method. The Company's unvested common stock equivalents and restricted stock awards granted under its Long-Term Incentive Plans that are eligible to participate in dividends are considered Participating Securities and have been included in the two-class method when calculating EPS. |
New accounting pronouncements | New accounting pronouncements — In January 2017 , the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2017-01, Business Combinations: Clarifying the Definition of a Business ("ASU 2017-01") to provide a more robust framework to use in determining when a set of assets and activities is a business. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. ASU 2017-01 is effective for interim and annual reporting periods beginning after December 15, 2017. Early application is permitted under certain conditions. Management is evaluating the impact of the guidance on the Company's consolidated financial statements. In November 2016 , the FASB issued ASU 2016-18, Statement of Cash Flows: Restricted Cash ("ASU 2016-18") which requires that restricted cash be included with cash and cash equivalents when reconciling beginning and ending cash and cash equivalents on the statement of cash flows. In addition, ASU 2016-18 requires disclosure of what is included in restricted cash. ASU 2016-18 is effective for interim and annual reporting periods beginning after December 15, 2017. Early adoption is permitted. Management does not believe the guidance will have a material impact on the Company's consolidated financial statements. In August 2016 , the FASB issued ASU 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments ("ASU 2016-15") which was issued to reduce diversity in practice in how certain cash receipts and cash payments, including debt prepayment or debt extinguishment costs, distributions from equity method investees, and other separately identifiable cash flows, are presented and classified in the statement of cash flows. ASU 2016-15 is effective for interim and annual reporting periods beginning after December 15, 2017. Early adoption is permitted. Management does not believe the guidance will have a material impact on the Company's consolidated financial statements. In June 2016 , the FASB issued ASU 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments ("ASU 2016-13") which was issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments held by a reporting entity. This amendment replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. ASU 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018. Management does not believe the guidance will have a material impact on the Company's consolidated financial statements. In March 2016 , the FASB issued ASU 2016-09, Compensation-Stock Compensation: Improvements to Employee Share-Based Payment Accounting ("ASU 2016-09") which was issued to simplify several aspects of the accounting for share-based payment transactions, including income tax, classification of awards as either equity or liabilities and classification on the statement of cash flows. ASU 2016-09 is effective for interim and annual reporting periods beginning after December 15, 2016. Early adoption is permitted. Management does not believe the guidance will have a material impact on the Company's consolidated financial statements. In February 2016, the FASB issued ASU 2016-02, Leases ("ASU 2016-02"), which requires the recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases. For operating leases, a lessee will be required to do the following: (i) recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement of financial position; (ii) recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis and (iii) classify all cash payments within operating activities in the statement of cash flows. For operating lease arrangements for which the Company is the lessee, primarily the lease of office space, the Company expects the impact of ASU 2016-02 to be the recognition of a right-of-use asset and lease liability on its consolidated balance sheets. The accounting applied by the Company as a lessor will be largely unchanged from that applied under previous GAAP. However, in certain instances, a new long-term lease of land subsequent to adoption could be classified as a sales-type lease, which could result in the Company derecognizing the underlying asset from its books and recording a profit or loss on sale and the net investment in the lease. ASU 2016-02 is effective for interim and annual reporting periods beginning after December 15, 2018. Early adoption is permitted. Management is evaluating the impact of the guidance on the Company's consolidated financial statements. In January 2016, the FASB issued ASU 2016-01, Financial Instruments - Overall: Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01"), which addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. ASU 2016-01 is effective for interim and annual reporting periods beginning after December 15, 2017. Early adoption is not permitted. Management is evaluating the impact of the guidance on the Company's consolidated financial statements. In August 2014, the FASB issued ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern ("ASU 2014-15") which requires management to evaluate whether there is substantial doubt that the Company is able to continue operating as a going concern within one year after the date the financial statements are issued or available to be issued. If there is substantial doubt, additional disclosure is required, including the principal condition or event that raised the substantial doubt, the Company's evaluation of the condition or event in relation to its ability to meet its obligations and the Company's plan to alleviate (or, which is intended to alleviate) the substantial doubt. ASU 2014-15 was effective for interim and annual reporting periods beginning after December 15, 2016. The adoption of ASU 2014-15 did not have a material impact on the Company's consolidated financial statements. In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers ("ASU 2014-09") which supersedes existing industry-specific guidance, including ASC 360-20, Real Estate Sales . The new standard is principles-based and requires more estimates and judgment than current guidance. Certain contracts with customers, including lease contracts and financial instruments and other contractual rights, are not within the scope of the new guidance. Although most of the Company's revenue is operating lease income generated from lease contracts and interest income generated from financial instruments, certain other of the Company's revenue streams will be impacted by the new guidance. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers - Deferral of the Effective Date , to defer the effective date of ASU 2014-09 by one year. ASU 2014-09 is now effective for interim and annual reporting periods beginning after December 15, 2017. Early adoption is permitted beginning January 1, 2017. Management is evaluating the impact of the guidance on the Company's consolidated financial statements. |
Summary of Significant Accoun32
Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Accounting Policies [Abstract] | |
Schedule of components of income tax expense (benefit) | The following represents the Company's TRS income tax benefit (expense) ($ in thousands): For the Years Ended December 31, 2016 (1) 2015 2014 Current tax benefit (expense) $ 9,751 $ (7,639 ) $ (3,912 ) Deferred tax benefit (expense) — — — Total income tax (expense) benefit $ 9,751 $ (7,639 ) $ (3,912 ) _______________________________________________________________________________ (1) For the year ended December 31, 2016, excludes a REIT income tax benefit of $0.4 million . |
Schedule of deferred tax assets and liabilities | Deferred tax assets and liabilities of the Company's TRS entities were as follows ($ in thousands): As of December 31, 2016 2015 Deferred tax assets (1) $ 66,498 $ 53,910 Valuation allowance (66,498 ) (53,910 ) Net deferred tax assets (liabilities) $ — $ — _______________________________________________________________________________ (1) Deferred tax assets as of December 31, 2016 include timing differences related primarily to asset basis of $29.7 million , deferred expenses and other items of $17.9 million , NOL carryforwards of $15.6 million and other credits of $3.3 million . Deferred tax assets as of December 31, 2015 include timing differences related primarily to asset basis of $40.0 million , deferred expenses and other items of $10.7 million and NOL carryforwards of $3.2 million . |
Real Estate (Tables)
Real Estate (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Real Estate [Abstract] | |
Schedule of real estate assets | The Company's real estate assets were comprised of the following ($ in thousands): Net Lease (1) Operating Properties Total As of December 31, 2016 Land, at cost $ 272,666 $ 211,054 $ 483,720 Buildings and improvements, at cost 1,111,589 311,283 1,422,872 Less: accumulated depreciation (368,665 ) (46,175 ) (414,840 ) Real estate, net 1,015,590 476,162 1,491,752 Real estate available and held for sale (2) 1,284 82,480 83,764 Total real estate $ 1,016,874 $ 558,642 $ 1,575,516 As of December 31, 2015 Land, at cost $ 306,172 $ 133,275 $ 439,447 Buildings and improvements, at cost 1,183,723 427,371 1,611,094 Less: accumulated depreciation (377,416 ) (79,142 ) (456,558 ) Real estate, net 1,112,479 481,504 1,593,983 Real estate available and held for sale (2) — 137,274 137,274 Total real estate $ 1,112,479 $ 618,778 $ 1,731,257 _______________________________________________________________________________ (1) In 2014, the Company partnered with a sovereign wealth fund to form a venture to acquire and develop net lease assets (the "Net Lease Venture") and gave a right of first refusal to the Net Lease Venture on all new net lease investments (refer to Note 7 for more information on the Net Lease Venture). The Company is responsible for sourcing new opportunities and managing the Net Lease Venture and its assets in exchange for a promote and management fee. (2) As of December 31, 2016 and 2015 the Company had $82.5 million and $137.3 million , respectively, of residential properties available for sale in its operating properties portfolio. |
Schedule of pro forma revenues and net income | The following unaudited table summarizes the Company's pro forma revenues and net income for the year ended December 31, 2014 as if the acquisition of the properties acquired during the year ended December 31, 2014 was completed on January 1, 2013 (unaudited and $ in thousands): Pro forma total revenues $ 466,327 Pro forma net income 15,351 |
Schedule of future minimum rental payments for operating leases | Future minimum operating lease payments to be collected under non-cancelable leases, excluding customer reimbursements of expenses, in effect as of December 31, 2016 , are as follows ($ in thousands): Year Net Lease Assets Operating Properties 2017 $ 120,055 $ 36,580 2018 123,005 34,535 2019 123,567 30,805 2020 123,059 28,225 2021 123,063 26,794 Future minimum lease obligations under non-cancelable operating leases are as follows ($ in thousands): 2017 $ 5,463 2018 4,552 2019 3,692 2020 3,696 2021 1,439 Thereafter 3,752 |
Land and Development (Tables)
Land and Development (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Land and Land Improvements [Abstract] | |
Schedule of land and land improvements | The Company's land and development assets were comprised of the following ($ in thousands): As of December 31, 2016 2015 Land and land development, at cost $ 952,051 $ 1,007,995 Less: accumulated depreciation (6,486 ) (6,032 ) Total land and development, net $ 945,565 $ 1,001,963 |
Loans Receivable and Other Le35
Loans Receivable and Other Lending Investments, net (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
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 December 31, Type of Investment 2016 2015 Senior mortgages $ 940,738 $ 975,915 Corporate/Partnership loans 490,389 643,270 Subordinate mortgages 24,941 28,676 Total gross carrying value of loans 1,456,068 1,647,861 Reserves for loan losses (85,545 ) (108,165 ) Total loans receivable, net 1,370,523 1,539,696 Other lending investments—securities 79,916 62,289 Total loans receivable and other lending investments, net $ 1,450,439 $ 1,601,985 |
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 Years Ended December 31, 2016 2015 2014 Reserve for loan losses at beginning of period $ 108,165 $ 98,490 $ 377,204 (Recovery of) provision for loan losses (1) (12,514 ) 36,567 (1,714 ) Charge-offs (10,106 ) (26,892 ) (277,000 ) Reserve for loan losses at end of period $ 85,545 $ 108,165 $ 98,490 ______________________________________________________________________________ (1) For the years ended December 31, 2016 , 2015 and 2014 , the provision for loan losses includes recoveries of previously recorded asset-specific loan loss reserves of $13.7 million , $0.6 million and $10.1 million , respectively. |
Schedule of recorded investment in loans and associated reserve for loan losses | The Company's recorded investment in loans (comprised of a loan's carrying value plus accrued interest) and the associated reserve for loan losses were as follows ($ in thousands): Individually Evaluated for Impairment (1) Collectively Evaluated for Impairment (2) Total As of 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 As of December 31, 2015 Loans $ 132,492 $ 1,524,347 $ 1,656,839 Less: Reserve for loan losses (72,165 ) (36,000 ) (108,165 ) Total (3) $ 60,327 $ 1,488,347 $ 1,548,674 _______________________________________________________________________________ (1) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.4 million and $0.2 million as of December 31, 2016 and 2015 , 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. During the year ended December 31, 2016, the Company transferred a loan with a gross carrying value of $157.2 million to non-performing status due to the initiation of bankruptcy proceedings related to the collateral, which resulted in the release of $11.6 million of the general reserve. The Company performed a valuation and recorded a specific reserve of $12.5 million . (2) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $1.9 million and $8.2 million as of December 31, 2016 and 2015 , respectively. (3) The Company's recorded investment in loans as of December 31, 2016 and 2015 includes accrued interest of $6.9 million and $9.0 million , respectively, which are included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. As of December 31, 2016 and 2015, excludes $79.9 million and $62.3 million , respectively, of securities that are evaluated for impairment under ASC 320. |
Schedule of investment in performing loans, presented by class and by credit quality, as indicated by risk rating | The Company's recorded investment in performing loans, presented by class and by credit quality, as indicated by risk rating, was as follows ($ in thousands): As of December 31, 2016 2015 Performing Loans Weighted Average Risk Ratings Performing Loans Weighted Average Risk Ratings Senior mortgages $ 859,250 3.12 $ 853,595 2.96 Corporate/Partnership loans 335,677 3.09 641,713 3.37 Subordinate mortgages 14,135 3.00 29,039 3.64 Total $ 1,209,062 3.11 $ 1,524,347 3.15 |
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, were as follows ($ in thousands): As of December 31, 2016 Current Less Than and Equal to 90 Days Greater Than 90 Days (1) Total Past Due Total 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 As of December 31, 2015 Senior mortgages $ 864,099 $ — $ 116,250 $ 116,250 $ 980,349 Corporate/Partnership loans 647,451 — — — 647,451 Subordinate mortgages 29,039 — — — 29,039 Total $ 1,540,589 $ — $ 116,250 $ 116,250 $ 1,656,839 _______________________________________________________________________________ (1) 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. As of December 31, 2015, 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 7.0 years outstanding. |
Schedule of recorded investment in impaired loans, presented by class | The Company's recorded investment in impaired loans, presented by class, were as follows ($ in thousands) (1) : As of December 31, 2016 As of December 31, 2015 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance With no related allowance recorded: Subordinate mortgages $ 10,862 $ 10,846 $ — $ — $ — $ — Subtotal $ 10,862 $ 10,846 $ — $ — $ — $ — With an allowance recorded: Senior mortgages $ 85,933 $ 85,780 $ (49,774 ) $ 126,754 $ 125,776 $ (69,627 ) Corporate/Partnership loans 157,146 146,783 (12,471 ) 5,738 5,738 (2,538 ) Subtotal $ 243,079 $ 232,563 $ (62,245 ) $ 132,492 $ 131,514 $ (72,165 ) Total: Senior mortgages $ 85,933 $ 85,780 $ (49,774 ) $ 126,754 $ 125,776 $ (69,627 ) Corporate/Partnership loans 157,146 146,783 (12,471 ) 5,738 5,738 (2,538 ) Subordinate mortgages 10,862 10,846 — — — — Total $ 253,941 $ 243,409 $ (62,245 ) $ 132,492 $ 131,514 $ (72,165 ) _______________________________________________________________________________ (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 Years Ended December 31, 2016 2015 2014 Average Interest Average Interest Average Recorded Investment Interest Income Recognized With no related allowance recorded: Senior mortgages $ 3,661 $ 226 $ — $ — $ 35,659 $ 1,922 Subordinate mortgages 6,799 — — — — — Subtotal 10,460 226 — — 35,659 1,922 With an allowance recorded: Senior mortgages 118,921 — 129,135 38 334,351 158 Corporate/Partnership loans 66,101 — 24,252 12 52,963 181 Subtotal 185,022 — 153,387 50 387,314 339 Total: Senior mortgages 122,582 226 129,135 38 370,010 2,080 Corporate/Partnership loans 66,101 — 24,252 12 52,963 181 Subordinate mortgages 6,799 — — — — — Total $ 195,482 $ 226 $ 153,387 $ 50 $ 422,973 $ 2,261 |
Schedule of other lending investments - 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 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 As of December 31, 2015 Available-for-Sale Securities Municipal debt securities $ 1,010 $ 1,010 $ 151 $ 1,161 $ 1,161 Held-to-Maturity Securities Debt securities 54,549 61,128 71 61,199 61,128 Total $ 55,559 $ 62,138 $ 222 $ 62,360 $ 62,289 |
Schedule of contractual maturities of the Company's securities | As of December 31, 2016 , 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 58,250 61,003 — — After 5 years through 10 years — — — — After 10 years — — 21,240 21,666 Total $ 58,250 $ 61,003 $ 21,240 $ 21,666 |
Other Investments (Tables)
Other Investments (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Investments, All Other Investments [Abstract] | |
Schedule of other investments and its proportionate share of results for equity method investments | The Company's other investments and its proportionate share of earnings (losses) from equity method investments were as follows ($ in thousands): Carrying Value Equity in Earnings (Losses) As of December 31, For the Years Ended December 31, 2016 2015 2016 2015 2014 Real estate equity investments iStar Net Lease I LLC ("Net Lease Venture") $ 92,669 $ 69,096 $ 3,567 $ 5,221 $ 1,915 Marina Palms, LLC ("Marina Palms") 35,185 30,099 22,053 23,626 14,671 Other real estate equity investments (1) 53,202 81,452 41,822 (5,280 ) 36,842 Subtotal 181,056 180,647 67,442 23,567 53,428 Other strategic investments (2)(3) 33,350 73,525 9,907 8,586 41,477 Total $ 214,406 $ 254,172 $ 77,349 $ 32,153 $ 94,905 _______________________________________________________________________________ (1) During the year ended December 31, 2016, a majority-owned consolidated subsidiary of the Company sold its interest in a real estate equity method investment for net proceeds of $39.8 million and recognized equity in earnings of $31.5 million , of which $10.1 million was attributable to the noncontrolling interest. In addition, the Company received a distribution from one of its real estate equity method investments and recognized equity in earnings during the year ended December 31, 2016 of $11.6 million . During the year ended December 31, 2014, the Company recognized $32.9 million of earnings from equity method investments resulting from asset sales by one of its equity method investees. (2) During the year ended December 31, 2014, the Company recognized $23.4 million of earnings from equity method investments resulting from asset sales and a legal settlement by one of its equity method investees. (3) In conjunction with the sale of the Company's interests in Oak Hill Advisors, L.P. in 2011, the Company retained a share of the carried interest related to various funds. During the years ended December 31, 2016 , 2015 and 2014, the Company recognized $4.3 million , $2.2 million and $9.0 million , respectively, of carried interest income. |
Summary of financial information of the equity method investments | The following tables present the investee level summarized financial information of the Company's equity method investments ($ in thousands): As of December 31, For the Years Ended December 31, 2016 2015 2016 2015 2014 Balance Sheets Income Statements Total assets $ 2,803,411 $ 3,597,587 Revenues $ 272,281 $ 481,224 $ 626,039 Total liabilities 683,079 768,622 Expenses (227,720 ) (245,968 ) (185,603 ) Noncontrolling interests 23,544 19,208 Net income attributable to parent entities 42,209 234,529 440,210 Total equity 2,096,788 2,809,757 |
Other Assets and Other Liabil37
Other Assets and Other Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Other Assets and Other Liabilities [Abstract] | |
Schedule of deferred expenses and other assets, net | Deferred expenses and other assets, net, consist of the following items ($ in thousands): As of December 31, 2016 2015 Intangible assets, net (1) $ 63,098 $ 71,446 Other receivables (2) 52,820 22,557 Other assets 39,591 36,999 Restricted cash 25,883 26,657 Leasing costs, net (3) 12,566 19,393 Corporate furniture, fixtures and equipment, net (4) 5,691 4,405 Deferred expenses and other assets, net $ 199,649 $ 181,457 _______________________________________________________________________________ (1) Intangible assets, net includes above market and in-place lease assets related to the acquisition of real estate assets. This balance also includes a lease incentive asset of $32.8 million (refer to Note 4). Accumulated amortization on intangible assets, net was $32.6 million and $37.3 million as of December 31, 2016 and 2015 , respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $4.1 million , $6.7 million and $8.6 million for the years ended December 31, 2016 , 2015 , and 2014 , respectively. These intangible lease assets are amortized over the term of the lease. The amortization expense for in-place leases was $1.9 million , $3.6 million and $6.7 million for the years ended December 31, 2016 , 2015 , and 2014 , respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. (2) As of December 31, 2016 and 2015, includes $26.0 million and $11.3 million , respectively, of receivables related to the construction and development of an amphitheater (refer to Note 5). (3) Accumulated amortization of leasing costs was $6.7 million and $9.8 million as of December 31, 2016 and 2015 , respectively. (4) Accumulated depreciation on corporate furniture, fixtures and equipment was $9.0 million and $8.1 million as of December 31, 2016 and 2015 , respectively. |
Schedule of accounts payable, accrued expenses and other liabilities | Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands): As of December 31, 2016 2015 Other liabilities (1) $ 75,993 $ 80,332 Accrued expenses (2) 72,693 68,937 Accrued interest payable 54,033 55,081 Intangible liabilities, net (3) 8,851 10,485 Accounts payable, accrued expenses and other liabilities $ 211,570 $ 214,835 _______________________________________________________________________________ (1) As of December 31, 2016 and 2015, "Other liabilities" includes $24.0 million and $14.5 million , respectively, related to profit sharing arrangements with developers for certain properties sold. As of December 31, 2016 and 2015, includes $1.2 million and $4.4 million , respectively, associated with "Real estate available and held for sale" on the Company's consolidated balance sheets. As of December 31, 2016 and 2015, "Other liabilities" also includes $8.5 million and $6.6 million , respectively related to tax increment financing bonds which were issued by government entities to fund development within two of the Company's land projects. The amount represents tax assessments associated with each project, which will decrease as the Company sells units. (2) As of December 31, 2016 and 2015, accrued expenses includes $1.7 million and $5.3 million , respectively, associated with "Real estate available and held for sale" on the Company's consolidated balance sheets. (3) Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market leases was $6.4 million and $6.6 million as of December 31, 2016 and 2015 , respectively. The amortization of below market leases increased operating lease income in the Company's consolidated statements of operations by $1.1 million , $1.5 million and $2.5 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. |
Schedule of expense from the amortization of lease intangible assets and liabilities | The estimated expense from the amortization of lease incentives and in-place leases for each of the five succeeding fiscal years is as follows ($ in thousands): 2017 $ 2,484 2018 2,135 2019 2,097 2020 2,068 2021 2,022 |
Loan Participations Payable, 38
Loan Participations Payable, Net (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Transfers and Servicing [Abstract] | |
Schedule of Participating Mortgage Loans | The Company's loan participations payable, net were as follows ($ in thousands): Carrying Value as of December 31, 2016 December 31, 2015 Loan participations payable (1) $ 160,251 $ 153,000 Debt discounts and deferred financing costs, net (930 ) (914 ) Total loan participations payable, net $ 159,321 $ 152,086 _______________________________________________________________________________ (1) As of December 31, 2016, the Company had three loan participations payable with a weighted average interest rate of 4.8% . As of December 31, 2015, the Company had two loan participations payable with a weighted average interest rate of 4.6% . |
Debt Obligations, net (Tables)
Debt Obligations, net (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of debt obligations | As of December 31, 2016 and 2015 , the Company's debt obligations were as follows ($ in thousands): Carrying Value as of December 31, Stated Interest Rates Scheduled Maturity Date 2016 2015 Secured credit facilities and mortgages: 2015 $250 Million Secured Revolving Credit Facility $ — $ 250,000 LIBOR + 2.75% (1) March 2018 2016 Senior Secured Credit Facility 498,648 — LIBOR + 4.50% (2) July 2020 Mortgages collateralized by net lease assets 249,987 239,547 3.875% - 7.26% (3) Various through 2032 2012 Tranche A-2 Facility — 339,717 LIBOR + 5.75% (4) — Total secured credit facilities and mortgages 748,635 829,264 Unsecured notes: 5.875% senior notes — 261,403 5.875 % — 3.875% senior notes — 265,000 3.875 % — 3.00% senior convertible notes (5) — 200,000 3.00 % — 1.50% senior convertible notes (6) — 200,000 1.50 % — 5.85% senior notes 99,722 99,722 5.85 % March 2017 9.00% senior notes 275,000 275,000 9.00 % June 2017 4.00% senior notes (7) 550,000 550,000 4.00 % November 2017 7.125% senior notes 300,000 300,000 7.125 % February 2018 4.875% senior notes (8) 300,000 300,000 4.875 % July 2018 5.00% senior notes (9) 770,000 770,000 5.00 % July 2019 6.50% senior notes (10) 275,000 — 6.50 % July 2021 Total unsecured notes 2,569,722 3,221,125 Other debt obligations: Trust preferred securities 100,000 100,000 LIBOR + 1.50% October 2035 Total debt obligations 3,418,357 4,150,389 Debt discounts and deferred financing costs, net (28,449 ) (31,566 ) Total debt obligations, net (11) $ 3,389,908 $ 4,118,823 _______________________________________________________________________________ (1) The loan bears interest at the Company's election of either (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.5% or (c) LIBOR plus 1.0% and subject to a margin ranging from 1.25% to 1.75% , or (ii) LIBOR subject to a margin ranging from 2.25% to 2.75% . At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through March 2019. (2) The loan bears interest at the Company's election of either (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.5% or (c) LIBOR plus 1.0% and subject to a margin of 3.5% or (ii) LIBOR subject to a margin of 4.5% with a minimum LIBOR rate of 1.0% . (3) As of December 31, 2016 and 2015 , includes a loan with a floating rate of LIBOR plus 2.00% . As of December 31, 2016 , the weighted average interest rate of these loans is 5.1% . (4) The loan had a LIBOR floor of 1.25% . (5) The Company's 3.00% senior convertible fixed rate notes due November 2016 (" 3.00% Convertible Notes") were convertible at the option of the holders, into 85.0 shares per $1,000 principal amount of 3.00% Convertible Notes, at $11.77 per share at any time prior to the close of business on November 14, 2016. $9.6 million principal amount of the 3.00% Convertible Notes were converted into 0.8 million shares of common stock. (6) The Company's 1.50% senior convertible fixed rate notes due November 2016 (" 1.50% Convertible Notes") were convertible at the option of the holders, into 57.8 shares per $1,000 principal amount of 1.50% Convertible Notes, at $17.29 per share at any time prior to the close of business on November 14, 2016. None of the 1.50% Convertible Notes were converted into shares of common stock. (7) The Company can prepay these senior notes without penalty beginning August 1, 2017. (8) The Company can prepay these senior notes without penalty beginning January 1, 2018. (9) The Company can prepay these senior notes without penalty beginning July 1, 2018. (10) The Company can prepay these senior notes without penalty beginning July 1, 2020. (11) The Company capitalized interest relating to development activities of $5.8 million , $5.3 million and $4.9 million for the years ended December 31, 2016 2015 and 2014 , respectively. |
Schedule of future scheduled maturities of outstanding long-term debt obligations, net | As of December 31, 2016 , future scheduled maturities of outstanding debt obligations are as follows ($ in thousands): Unsecured Debt Secured Debt Total 2017 (1) $ 924,722 $ — $ 924,722 2018 600,000 11,196 611,196 2019 770,000 29,191 799,191 2020 — 498,648 498,648 2021 275,000 119,860 394,860 Thereafter 100,000 89,740 189,740 Total principal maturities 2,669,722 748,635 3,418,357 Unamortized discounts and deferred financing costs, net (18,426 ) (10,023 ) (28,449 ) Total debt obligations, net $ 2,651,296 $ 738,612 $ 3,389,908 _____________________________________________________________________________ (1) The Company has $924.7 million of debt obligations maturing in three separate tranches during 2017, and $311.2 million of other debt obligations maturing before the end of February 2018, as listed in the debt obligations table above. The Company's plans to satisfy these obligations primarily consist of accessing the debt and/or equity markets to obtain capital to satisfy the maturing obligations. In addition, management intends to execute on its business strategy of disposing of assets and selling interests in business lines as well as collecting loan repayments from borrowers to further generate available liquidity. Should these sources of capital not be sufficiently available, the Company will slow its pace of making new investments and will need to identify alternative sources of capital. As of February 23, 2017, the Company had approximately $710.7 million of cash and available capacity under existing borrowing arrangements. |
Schedule of carrying value of encumbered assets by asset type | As of December 31, 2016 and 2015 , the carrying value of the Company's encumbered and unencumbered assets by asset type are as follows ($ in thousands): As of December 31, 2016 2015 Encumbered Assets Unencumbered Assets Encumbered Assets Unencumbered Assets Real estate, net $ 881,212 $ 610,540 $ 816,721 $ 777,262 Real estate available and held for sale — 83,764 10,593 126,681 Land and development, net 35,165 910,400 17,714 984,249 Loans receivable and other lending investments, net (1)(2) 172,581 1,142,050 170,162 1,314,823 Other investments — 214,406 22,352 231,820 Cash and other assets — 639,588 — 1,008,415 Total $ 1,088,958 $ 3,600,748 $ 1,037,542 $ 4,443,250 _______________________________________________________________________________ (1) As of December 31, 2016 and 2015 , the amounts presented exclude general reserves for loan losses of $23.3 million and $36.0 million , respectively. (2) As of December 31, 2016 and 2015 , the amounts presented exclude loan participations of $159.1 million and $153.0 million , respectively. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of unfunded commitments | As of December 31, 2016 , the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments, that it approves all Discretionary Fundings and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands): Loans and Other Lending Investments (1) Real Estate Other Investments Total Performance-Based Commitments $ 366,287 $ 14,616 $ 25,574 $ 406,477 Strategic Investments — — 45,540 45,540 Total (2) $ 366,287 $ 14,616 $ 71,114 $ 452,017 _______________________________________________________________________________ (1) Excludes $158.7 million of commitments on loan participations sold that are not the obligation of the Company. (2) The Company did not have any Discretionary Fundings as of December 31, 2016. |
Schedule of future minimum rental payments for operating leases | Future minimum operating lease payments to be collected under non-cancelable leases, excluding customer reimbursements of expenses, in effect as of December 31, 2016 , are as follows ($ in thousands): Year Net Lease Assets Operating Properties 2017 $ 120,055 $ 36,580 2018 123,005 34,535 2019 123,567 30,805 2020 123,059 28,225 2021 123,063 26,794 Future minimum lease obligations under non-cancelable operating leases are as follows ($ in thousands): 2017 $ 5,463 2018 4,552 2019 3,692 2020 3,696 2021 1,439 Thereafter 3,752 |
Risk Management and Derivativ41
Risk Management and Derivatives (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of fair value of derivative financial instruments as well as their classification on Consolidated Balance Sheets | The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of December 31, 2016 and 2015 ($ in thousands): Derivative Assets as of December 31, Derivative Liabilities as of December 31, 2016 2015 2016 2015 Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Balance Sheet Location Fair Value Derivatives Designated in Hedging Relationships Foreign exchange contracts Other Assets $ — Other Assets $ 39 Other Liabilities $ 8 N/A $ — Interest rate swaps N/A — N/A — Other Liabilities 39 Other Liabilities 131 Total $ — $ 39 $ 47 $ 131 Derivatives not Designated in Hedging Relationships Foreign exchange contracts Other Assets $ 702 Other Assets $ 378 N/A $ — N/A $ — Interest rate cap Other Assets 25 Other Assets 1,105 N/A — N/A — Total $ 727 $ 1,483 $ — $ — |
Schedule of derivative financial instruments on Consolidated Statements of Operations | The tables below present the effect of the Company's derivative financial instruments in the consolidated statements of operations and the consolidated statements of comprehensive income (loss) for the years ended December 31, 2016 , 2015 and 2014 ($ in thousands): Derivatives Designated in Hedging Relationships Location of Gain (Loss) Recognized in Income Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Ineffective Portion) For the Year Ended December 31, 2016 Interest rate cap Interest Expense $ — $ (185 ) N/A Interest rate cap Earnings from equity investments (4 ) (3 ) N/A Interest rate swaps Interest Expense (175 ) (32 ) N/A Interest rate swaps Earnings from equity investments 94 (378 ) N/A Foreign exchange contracts Earnings from equity investments (167 ) — N/A For the Year Ended December 31, 2015 Interest rate cap Interest Expense — (626 ) N/A Interest rate cap Earnings from equity investments (13 ) (1 ) N/A Interest rate swaps Interest Expense (537 ) 170 N/A Interest rate swap Earnings from equity method investments (528 ) (464 ) N/A Foreign exchange contracts Earnings from equity method investments (124 ) — N/A For the Year Ended December 31, 2014 Interest rate cap Interest Expense — (56 ) N/A Interest rate cap Other Expense (2,984 ) — (3,634 ) Interest rate cap Earnings from equity method investments (9 ) — N/A Interest rate swaps Interest Expense (970 ) (6 ) N/A Interest rate swap Earnings from equity method investments (753 ) (420 ) N/A Foreign exchange contracts Earnings from equity method investments (471 ) — N/A Amount of Gain or (Loss) Recognized in Income Location of Gain or (Loss) Recognized in Income For the Years Ended December 31, Derivatives not Designated in Hedging Relationships 2016 2015 2014 Interest rate cap Other Expense $ (1,080 ) $ (3,671 ) $ (1,347 ) Foreign exchange contracts Other Expense 1,115 2,403 7,257 |
Schedule of notional amounts of outstanding derivative positions | As of December 31, 2016 , the Company had the following outstanding interest rate swap that was used to hedge its variable rate debt that was designated as a cash flow hedge ($ in thousands): Derivative Type Notional Amount Variable Rate Fixed Rate Effective Date Maturity Interest rate swap $ 26,396 LIBOR + 2.00% 3.47% October 2012 November 2019 As of December 31, 2016 , the Company had the following outstanding foreign currency derivatives that were used to hedge its net investments in foreign operations that were designated (Rs and $ in thousands): Derivative Type Notional Amount Notional (USD Equivalent) Maturity Sells Indian rupee ("INR")/Buys USD Forward ₨ 350,000 $ 5,089 April 2017 As of December 31, 2016 , the Company had the following outstanding foreign currency derivatives that were used to hedge its net investments in foreign operations that were not designated ($, €, and £ in thousands): Derivative Type Notional Amount Notional (USD Equivalent) Maturity Sells euro ("EUR")/Buys USD Forward € 6,300 $ 7,095 January 2017 Sells pound sterling ("GBP")/Buys USD Forward £ 3,400 $ 4,427 January 2017 As of December 31, 2016 , the Company had the following outstanding interest rate cap that was used to hedge its variable rate debt that was not designated as a cash flow hedge ($ in thousands): Derivative Type Notional Amount Variable Rate Fixed Rate Effective Date Maturity Interest rate cap $ 500,000 LIBOR 1.00% July 2014 July 2017 |
Equity (Tables)
Equity (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Equity [Abstract] | |
Schedule of cumulative redeemable and convertible perpetual preferred stock outstanding | Preferred Stock —The Company had the following series of Cumulative Redeemable and Convertible Perpetual Preferred Stock outstanding as of December 31, 2016 and 2015 : Cumulative Preferential Cash Dividends (1)(2) Series Shares Issued and Outstanding (in thousands) Par Value Liquidation Preference (3)(4) Rate per Annum Equivalent to Fixed Annual Rate (per share) D 4,000 $ 0.001 $ 25.00 8.00 % $ 2.00 E 5,600 0.001 25.00 7.875 % 1.97 F 4,000 0.001 25.00 7.80 % 1.95 G 3,200 0.001 25.00 7.65 % 1.91 I 5,000 0.001 25.00 7.50 % 1.88 J (convertible) 4,000 0.001 50.00 4.50 % 2.25 25,800 _______________________________________________________________________________ (1) Holders of shares of the Series D, E, F, G, I and J preferred stock are entitled to receive dividends, when and as declared by the Company's Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360 -day year consisting of twelve 30 -day months. Dividends will be payable to holders of record as of the close of business on the first day of the calendar month in which the applicable dividend payment date falls or on another date designated by the Company's Board of Directors for the payment of dividends that is not more than 30 nor less than 10 days prior to the dividend payment date. (2) The Company declared and paid dividends of $8.0 million , $11.0 million , $7.8 million , $6.1 million and $9.4 million on its Series D, E, F, G and I Cumulative Redeemable Preferred Stock during the years ended December 31, 2016 and 2015 . The Company declared and paid dividends of $9.0 million on its Series J Convertible Perpetual Preferred Stock during the years ended December 31, 2016 and 2015 , respectively. The character of the 2016 dividends are as follows: 47.30% is a capital gain distribution, of which 76.15% represents unrecaptured section 1250 gain and 23.85% long term capital gain, and 52.70% is ordinary income. All 2015 dividends qualified as a return of capital for tax reporting purposes. There are no dividend arrearages on any of the preferred shares currently outstanding. (3) The Company may, at its option, redeem the Series D, E, F, G, and I Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. (4) Each share of the Series J Preferred Stock is convertible at the holder's option at any time, initially into 3.9087 shares of the Company's common stock (equal to an initial conversion price of approximately $12.79 per share), subject to specified adjustments. The Company may not redeem the Series J Preferred Stock prior to March 15, 2018. On or after March 15, 2018, the Company may, at its option, redeem the Series J Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $50.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. |
Accumulated other comprehensive income (loss) reflected in the Company's shareholders' equity | Accumulated Other Comprehensive Income (Loss) —"Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands): As of December 31, 2016 2015 Unrealized gains (losses) on available-for-sale securities $ 149 $ (125 ) Unrealized gains (losses) on cash flow hedges 27 (690 ) Unrealized losses on cumulative translation adjustment (4,394 ) (4,036 ) Accumulated other comprehensive income (loss) $ (4,218 ) $ (4,851 ) |
Stock-Based Compensation Plan43
Stock-Based Compensation Plans and Employee Benefits (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of changes in non-vested restricted stock units | Changes in non-vested restricted stock units ("Units") during the year ended December 31, 2016 were as follows (number of shares and $ in thousands, except per share amounts): Number of Shares Weighted Average Grant Date Fair Value Per Share Aggregate Intrinsic Value Non-vested as of December 31, 2015 426 $ 12.90 $ 4,991 Granted 223 $ 10.11 Vested (277 ) $ 10.91 Forfeited (82 ) $ 17.49 Non-vested as of December 31, 2016 290 $ 11.33 $ 3,578 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Earnings Per Share [Abstract] | |
Reconciliation of income (loss) from continuing operations used in the basic and diluted EPS calculations | The following table presents a reconciliation of income (loss) from operations used in the basic and diluted EPS calculations ($ in thousands, except for per share data): For the Years Ended December 31, 2016 2015 2014 Income (loss) from operations $ (5,114 ) $ (99,973 ) $ (74,178 ) Income from sales of real estate 105,296 93,816 89,943 Net (income) loss attributable to noncontrolling interests (4,876 ) 3,722 704 Preferred dividends (51,320 ) (51,320 ) (51,320 ) Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for basic earnings per common share (1) $ 43,986 $ (53,755 ) $ (34,851 ) Add: Effect of joint venture shares 7 — — Add: Effect of 1.50% senior convertible unsecured notes 3,907 — — Add: Effect of 3.00% senior convertible unsecured notes 6,239 — — Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for diluted earnings per common share (1) $ 54,139 $ (53,755 ) $ (34,851 ) _______________________________________________________________________________ (1) For the year ended December 31, 2016, includes income from operations allocable to Participating Security Holders of $14 and $13 on a basic and dilutive basis. |
Schedule of earnings per share allocable to common shares and HPU shares | For the Years Ended December 31, 2016 2015 2014 Earnings allocable to common shares: Numerator for basic earnings per share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 43,972 $ (52,675 ) $ (33,722 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 43,972 $ (52,675 ) $ (33,722 ) Numerator for diluted earnings per share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 54,126 $ (52,675 ) $ (33,722 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 54,126 $ (52,675 ) $ (33,722 ) Denominator for basic and diluted earnings per share: Weighted average common shares outstanding for basic earnings per common share 73,453 84,987 85,031 Add: Effect of assumed shares issued under treasury stock method or restricted stock units 84 — — Add: Effect of joint venture shares 298 — — Add: Effect of 1.50% senior convertible unsecured notes 9,868 — — Add: Effect of 3.00% senior convertible unsecured notes 14,764 — — Weighted average common shares outstanding for diluted earnings per common share 98,467 84,987 85,031 Basic earnings per common share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 0.60 $ (0.62 ) $ (0.40 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 0.60 $ (0.62 ) $ (0.40 ) Diluted earnings per common share: Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders $ 0.55 $ (0.62 ) $ (0.40 ) Net income (loss) attributable to iStar Inc. and allocable to common shareholders $ 0.55 $ (0.62 ) $ (0.40 ) For the Years Ended December 31, 2016 2015 2014 Earnings allocable to HPUs (1) : Numerator for basic and diluted earnings per HPU share: Net income (loss) attributable to iStar Inc. and allocable to HPU holders $ — $ (1,080 ) $ (1,129 ) Denominator for basic and diluted earnings per HPU share: Weighted average HPUs outstanding for basic and diluted earnings per share — 9 15 Basic and diluted earnings per HPU share: Net income (loss) attributable to iStar Inc. and allocable to HPU holders $ — $ (120.00 ) $ (75.27 ) _______________________________________________________________________________ (1) All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). |
Schedule of anti-dilutive shares | For the years ended December 31, 2016 , 2015 and 2014 , the following shares were not included in the diluted EPS calculation because they were anti-dilutive (in thousands): For the Years Ended December 31, 2016 (1) 2015 (1) 2014 (1) Joint venture shares — 298 298 3.00% convertible senior unsecured notes — 16,992 16,992 Series J convertible perpetual preferred stock 15,635 15,635 15,635 1.50% convertible senior unsecured notes — 11,567 11,567 _______________________________________________________________________________ (1) For the years ended December 31, 2015 and 2014 , the effect of the Company's unvested Units, market-based Units and CSEs were anti-dilutive. (2) For the year ended December 31, 2016, the effect of 16 and 125 unvested time and market-based Units, respectively, were anti-dilutive. |
Fair Values (Tables)
Fair Values (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Fair Value Disclosures [Abstract] | |
Schedule of assets and liabilities recorded at fair value on a recurring and non-recurring basis | The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands): Fair Value Using Total Quoted market prices in active markets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) As of December 31, 2016 Recurring basis: Derivative assets (1) $ 727 $ — $ 727 $ — Derivative liabilities (1) 47 — 47 — Available-for-sale securities (1) 21,666 — — 21,666 Non-recurring basis: Impaired loans (2) 7,200 — — 7,200 Impaired real estate (3) 3,063 — — 3,063 As of December 31, 2015 Recurring basis: Derivative assets (1) $ 1,522 $ — $ 1,522 $ — Derivative liabilities (1) 131 — 131 — Available-for-sale securities (1) 1,161 — — 1,161 Non-recurring basis: Impaired loans (4) 3,200 — — 3,200 _______________________________________________________________________________ (1) The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. The fair value of the Company's available-for-sale securities are based upon unadjusted third-party broker quotes and are classified as Level 3. (2) The Company recorded a provision for loan losses on one loan with a fair value of $5.2 million using an appraisal based on market comparable sales. In addition, the Company recorded a recovery of loan losses on one loan with a fair value of $2.0 million based on proceeds to be received. (3) The Company recorded an impairment on one real estate asset with a fair value of $3.1 million based on a discount rate of 11% using discounted cash flows over a two year sellout period. (4) The Company recorded a provision for loan losses on one loan with a fair value of $3.2 million based on a discounted cash flow analysis using a discount rate of 14% . |
Summary of changes in Level 3 available-for-sale securities reported at fair value | The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company's consolidated balance sheets for the years ended December 31, 2016 and 2015 ($ in thousands): 2016 2015 Beginning balance $ 1,161 $ 1,167 Purchases 20,240 — Repayments (10 ) (10 ) Unrealized gains recorded in other comprehensive income 275 4 Ending balance $ 21,666 $ 1,161 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Segment Reporting [Abstract] | |
Schedule of financial measures for each segment based on which performance is evaluated | The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands): Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2016 Operating lease income $ — $ 148,002 $ 64,593 $ 423 $ — $ 213,018 Interest income 129,153 — — — — 129,153 Other income 4,658 1,633 33,216 3,170 3,838 46,515 Land development revenue — — — 88,340 — 88,340 Earnings (loss) from equity method investments — 3,567 33,863 30,012 9,907 77,349 Income from sales of real estate — 21,138 75,357 8,801 — 105,296 Total revenue and other earnings 133,811 174,340 207,029 130,746 13,745 659,671 Real estate expense — (19,058 ) (82,401 ) (36,963 ) — (138,422 ) Land development cost of sales — — — (62,007 ) — (62,007 ) Other expense (2,719 ) — — — (3,164 ) (5,883 ) Allocated interest expense (57,787 ) (65,880 ) (23,156 ) (34,888 ) (39,687 ) (221,398 ) Allocated general and administrative (2) (15,311 ) (17,585 ) (6,574 ) (13,693 ) (19,975 ) (73,138 ) Segment profit (loss) (3) $ 57,994 $ 71,817 $ 94,898 $ (16,805 ) $ (49,081 ) $ 158,823 Other significant non-cash items: Recovery of loan losses $ (12,514 ) $ — $ — $ — $ — $ (12,514 ) Impairment of assets — 4,829 5,855 3,800 — 14,484 Depreciation and amortization — 34,049 17,887 1,296 1,097 54,329 Capitalized expenditures — 3,667 56,784 109,548 — 169,999 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2015 Operating lease income $ — $ 151,481 $ 77,454 $ 785 $ — $ 229,720 Interest income 134,687 — — — — 134,687 Other income 9,737 357 34,637 1,219 3,981 49,931 Land development revenue — — — 100,216 — 100,216 Earnings (loss) from equity method investments — 5,221 1,663 16,683 8,586 32,153 Income from sales of real estate — 40,082 53,734 — — 93,816 Total revenue and other earnings 144,424 197,141 167,488 118,903 12,567 640,523 Real estate expense — (21,855 ) (95,888 ) (29,007 ) — (146,750 ) Land development cost of sales — — — (67,382 ) — (67,382 ) Other expense (2,291 ) — — — (4,083 ) (6,374 ) Allocated interest expense (57,109 ) (66,504 ) (28,014 ) (32,087 ) (40,925 ) (224,639 ) Allocated general and administrative (2) (13,128 ) (15,569 ) (6,988 ) (11,488 ) (22,091 ) (69,264 ) Segment profit (loss) (3) $ 71,896 $ 93,213 $ 36,598 $ (21,061 ) $ (54,532 ) $ 126,114 Other significant non-cash items: Provision for loan losses $ 36,567 $ — $ — $ — $ — $ 36,567 Impairment of assets — — 5,935 4,589 — 10,524 Depreciation and amortization — 38,138 24,548 1,422 1,139 65,247 Capitalized expenditures — 4,195 84,103 94,971 — 183,269 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Year Ended December 31, 2014 Operating lease income $ — $ 151,934 $ 90,331 $ 835 $ — $ 243,100 Interest income 122,704 — — — — 122,704 Other income 21,217 4,437 42,000 3,327 10,052 81,033 Land development revenue — — — 15,191 — 15,191 Earnings (loss) from equity method investments — 3,260 1,669 14,966 75,010 94,905 Income from sales of real estate — 6,206 83,737 — — 89,943 Total revenue and other earnings 143,921 165,837 217,737 34,319 85,062 646,876 Real estate expense — (22,967 ) (113,504 ) (26,918 ) — (163,389 ) Land development cost of sales — — — (12,840 ) — (12,840 ) Other expense (243 ) — — — (6,097 ) (6,340 ) Allocated interest expense (5) (58,043 ) (72,089 ) (39,535 ) (29,432 ) (25,384 ) (224,483 ) Allocated general and administrative (2) (13,211 ) (16,603 ) (9,608 ) (13,062 ) (22,489 ) (74,973 ) Segment profit (loss) (3) $ 72,424 $ 54,178 $ 55,090 $ (47,933 ) $ 31,092 $ 164,851 Other significant non-cash items: Recovery of loan losses $ (1,714 ) $ — $ — $ — $ — $ (1,714 ) Impairment of assets (5) — 3,689 8,131 22,814 — 34,634 Depreciation and amortization (5) — 38,841 32,142 1,440 1,148 73,571 Capitalized expenditures — 3,933 61,186 80,119 — 145,238 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total As of December 31, 2016 Real estate Real estate, net $ — $ 1,015,590 $ 476,162 $ — $ — $ 1,491,752 Real estate available and held for sale — 1,284 82,480 — — 83,764 Total real estate — 1,016,874 558,642 — — 1,575,516 Land and development, net — — — 945,565 — 945,565 Loans receivable and other lending investments, net 1,450,439 — — — — 1,450,439 Other investments — 92,669 3,583 84,804 33,350 214,406 Total portfolio assets $ 1,450,439 $ 1,109,543 $ 562,225 $ 1,030,369 $ 33,350 4,185,926 Cash and other assets 639,588 Total assets $ 4,825,514 As of December 31, 2015 Real estate Real estate, net $ — $ 1,112,479 $ 481,504 $ — $ — $ 1,593,983 Real estate available and held for sale — — 137,274 — — 137,274 Total real estate — 1,112,479 618,778 — — 1,731,257 Land and development, net — — — 1,001,963 — 1,001,963 Loans receivable and other lending investments, net 1,601,985 — — — — 1,601,985 Other investments — 69,096 11,124 100,419 73,533 254,172 Total portfolio assets $ 1,601,985 $ 1,181,575 $ 629,902 $ 1,102,382 $ 73,533 4,589,377 Cash and other assets 1,008,415 Total assets $ 5,597,792 _______________________________________________________________________________ (1) Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. (2) General and administrative excludes stock-based compensation expense of $10.9 million , $12.0 million and $13.3 million for the years ended December 31, 2016 , 2015 and 2014 , respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Years Ended December 31, 2016 2015 2014 Segment profit $ 158,823 $ 126,114 $ 164,851 Less: Recovery of (provision for) loan losses 12,514 (36,567 ) 1,714 Less: Impairment of assets (14,484 ) (10,524 ) (34,634 ) Less: Depreciation and amortization (54,329 ) (65,247 ) (73,571 ) Less: Stock-based compensation expense (10,889 ) (12,013 ) (13,314 ) Less: Income tax benefit (expense) 10,166 (7,639 ) (3,912 ) Less: Loss on early extinguishment of debt, net (1,619 ) (281 ) (25,369 ) Net income (loss) $ 100,182 $ (6,157 ) $ 15,765 |
Reconciliation of segment profit to income (loss) from continuing operations | The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Years Ended December 31, 2016 2015 2014 Segment profit $ 158,823 $ 126,114 $ 164,851 Less: Recovery of (provision for) loan losses 12,514 (36,567 ) 1,714 Less: Impairment of assets (14,484 ) (10,524 ) (34,634 ) Less: Depreciation and amortization (54,329 ) (65,247 ) (73,571 ) Less: Stock-based compensation expense (10,889 ) (12,013 ) (13,314 ) Less: Income tax benefit (expense) 10,166 (7,639 ) (3,912 ) Less: Loss on early extinguishment of debt, net (1,619 ) (281 ) (25,369 ) Net income (loss) $ 100,182 $ (6,157 ) $ 15,765 |
Quarterly Financial Informati47
Quarterly Financial Information (Unaudited) (Tables) | 12 Months Ended |
Dec. 31, 2016 | |
Quarterly Financial Information Disclosure [Abstract] | |
Schedule of quarterly financial information | The following table sets forth the selected quarterly financial data for the Company ($ in thousands, except per share amounts). For the Quarters Ended December 31, September 30, June 30, March 31, 2016: Revenue $ 106,811 $ 128,668 $ 126,903 $ 114,644 Net income (loss) $ (8,461 ) $ 58,155 $ 59,787 $ (9,299 ) Earnings per common share data (1) : Net income (loss) attributable to iStar Inc. Basic (2) $ (19,252 ) $ 46,292 $ 38,112 $ (21,187 ) Diluted (2) $ (19,252 ) $ 51,453 $ 43,293 $ (21,187 ) Earnings per share Basic $ (0.27 ) $ 0.65 $ 0.52 $ (0.27 ) Diluted $ (0.27 ) $ 0.44 $ 0.37 $ (0.27 ) Weighted average number of common shares Basic 71,603 71,210 73,984 77,060 Diluted 71,603 115,666 118,510 77,060 2015: Revenue $ 172,025 $ 120,487 $ 109,185 $ 112,857 Net income (loss) $ 19,974 $ 5,958 $ (19,776 ) $ (12,313 ) Earnings per common share data (1) : Net income (loss) attributable to iStar Inc. Basic (3) $ 7,685 $ (6,072 ) $ (30,950 ) $ (22,553 ) Diluted (3) $ 7,684 $ (6,072 ) $ (30,950 ) $ (22,553 ) Earnings per share Basic $ 0.09 $ (0.07 ) $ (0.36 ) $ (0.26 ) Diluted $ 0.09 $ (0.07 ) $ (0.36 ) $ (0.26 ) Weighted average number of common shares Basic 83,162 85,766 85,541 85,497 Diluted 83,581 85,766 85,541 85,497 Earnings per HPU share data (1)(4) : Net income (loss) attributable to iStar Inc. Basic and diluted $ — $ (94 ) $ (1,027 ) $ (749 ) Earnings per share Basic and diluted $ — $ (13.41 ) $ (68.47 ) $ (49.93 ) Weighted average number of HPU shares—basic and diluted — 7 15 15 _______________________________________________________________________________ (1) Basic and diluted EPS are computed independently based on the weighted-average shares of common stock and stock equivalents outstanding for each period. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year. (2) For the quarter ended June 30, 2016 includes net income attributable to iStar Inc. and allocable to Participating Security Holders of $20 and $14 on a basic and dilutive basis, respectively. (3) For the quarter ended December 31, 2015 includes net income attributable to iStar Inc. and allocable to Participating Security Holders of $5 and $5 on a basic and dilutive basis, respectively. (4) All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13). |
Basis of Presentation and Pri48
Basis of Presentation and Principles of Consolidation (Details) $ in Millions | Dec. 31, 2016USD ($) |
Consolidated VIEs | |
Total revenues and total expenses related to consolidated VIEs | |
Variable interest entity, consolidated, carrying amount, assets | $ 450.3 |
Variable interest entity, consolidated, carrying amount, liabilities | 82.1 |
Unconsolidated VIEs | |
Total revenues and total expenses related to consolidated VIEs | |
Carrying value of the investments | 47.2 |
Variable interest entity unfunded commitment | $ 57.5 |
Business and Organization (Deta
Business and Organization (Details) $ in Billions | Dec. 31, 2016USD ($) |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Investment across a range of real estate sectors over the past two decades (more than $35 billion) | $ 35 |
Summary of Significant Accoun50
Summary of Significant Accounting Policies (Real Estate and Land Development) (Details) | 12 Months Ended |
Dec. 31, 2016 | |
Building | |
Property, Plant and Equipment [Line Items] | |
Useful life | 40 years |
Furniture and Equipment | |
Property, Plant and Equipment [Line Items] | |
Useful life | 5 years |
Summary of Significant Accoun51
Summary of Significant Accounting Policies (Revenue Recognition) (Details) - USD ($) $ in Millions | Dec. 31, 2016 | Dec. 31, 2015 |
Real Estate Tenant Receivables | ||
Financing Receivable, Impaired [Line Items] | ||
Allowance for doubtful accounts receivable | $ 1.3 | $ 1.9 |
Deferred Operating Lease | ||
Financing Receivable, Impaired [Line Items] | ||
Allowance for doubtful accounts receivable | $ 1.3 | $ 1.5 |
Summary of Significant Accoun52
Summary of Significant Accounting Policies (Income Taxes) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Entity Information [Line Items] | |||
Assets with foreclosure elections | $ 578,100 | ||
Operating loss carryforwards | $ 902,900 | ||
Total income tax (expense) benefit | 10,166 | (7,639) | $ (3,912) |
Provision adjustment | 2,800 | ||
Taxable REIT Subsidiaries | |||
Entity Information [Line Items] | |||
Operating loss carryforwards | 15,600 | 3,200 | |
Assets owned taxable subsidiaries | 603,900 | ||
Current tax benefit (expense) | 9,751 | (7,639) | (3,912) |
Deferred tax benefit (expense) | 0 | 0 | 0 |
Total income tax (expense) benefit | 9,751 | (7,639) | (3,912) |
REIT income tax benefit | 400 | ||
Income (loss) of subsidiaries | (49,400) | 17,000 | 19,300 |
Income taxes paid | 200 | 8,400 | $ 1,300 |
Deferred tax assets | 66,498 | 53,910 | |
Valuation allowance | (66,498) | (53,910) | |
Net deferred tax assets (liabilities) | 0 | 0 | |
Real estate asset basis differences | 29,700 | 40,000 | |
Other credits | 3,300 | ||
Deferred expenses and other items | $ 17,900 | $ 10,700 |
Real Estate (Schedule of Real E
Real Estate (Schedule of Real Estate Assets) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Real Estate Properties [Line Items] | ||
Real estate, net | $ 1,491,752 | $ 1,593,983 |
Real estate available and held for sale | 83,764 | 137,274 |
Total real estate | 1,575,516 | 1,731,257 |
Net Lease | ||
Real Estate Properties [Line Items] | ||
Land, at cost | 272,666 | 306,172 |
Buildings and improvements, at cost | 1,111,589 | 1,183,723 |
Less: accumulated depreciation | (368,665) | (377,416) |
Real estate, net | 1,015,590 | 1,112,479 |
Real estate available and held for sale | 1,284 | 0 |
Total real estate | 1,016,874 | 1,112,479 |
Operating Properties | ||
Real Estate Properties [Line Items] | ||
Land, at cost | 211,054 | 133,275 |
Buildings and improvements, at cost | 311,283 | 427,371 |
Less: accumulated depreciation | (46,175) | (79,142) |
Real estate, net | 476,162 | 481,504 |
Real estate available and held for sale | 82,480 | 137,274 |
Total real estate | 558,642 | 618,778 |
Real Estate Properties | ||
Real Estate Properties [Line Items] | ||
Land, at cost | 483,720 | 439,447 |
Buildings and improvements, at cost | 1,422,872 | 1,611,094 |
Less: accumulated depreciation | (414,840) | (456,558) |
Real estate, net | 1,491,752 | 1,593,983 |
Real estate available and held for sale | 83,764 | 137,274 |
Total real estate | 1,575,516 | 1,731,257 |
Residential Operating Properties | ||
Real Estate Properties [Line Items] | ||
Real estate available and held for sale | $ 82,500 | $ 137,300 |
Real Estate (Real Estate Availa
Real Estate (Real Estate Available and Held for Sale) (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2016USD ($)lease_asset | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | |
Real Estate Properties [Line Items] | |||
Property transferred to held for sale, aggregate, carrying value | $ 8.2 | ||
Commercial Operating Properties | |||
Real Estate Properties [Line Items] | |||
Property transferred to held for sale, aggregate, carrying value | $ 16.1 | ||
Property transferred from held for sale, aggregate, carrying value | $ 2.9 | ||
Residential Operating Properties | |||
Real Estate Properties [Line Items] | |||
Property transferred to held for sale, aggregate, carrying value | $ 1.8 | ||
Number of residential units | lease_asset | 2 | ||
Condominium Units | |||
Real Estate Properties [Line Items] | |||
Property transferred to held for sale, aggregate, carrying value | $ 56.7 | ||
Net Lease | |||
Real Estate Properties [Line Items] | |||
Property transferred to held for sale, aggregate, carrying value | $ 1.8 | $ 4 |
Real Estate (Acquisitions) (Det
Real Estate (Acquisitions) (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016USD ($)lease_assetproperty | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)property | |
Real Estate Properties [Line Items] | |||
Number of net lease assets acquired | lease_asset | 1 | ||
Acquisitions of real estate assets | $ 38,433 | $ 0 | $ 4,666 |
Payments for land and funded tenant improvements | $ 3,900 | ||
Number of properties acquired | property | 2 | ||
Business combination, pro forma information, revenue of acquiree since acquisition date, actual | 8,300 | ||
Business combination, pro forma information, loss of acquiree since acquisition date, actual | (2,900) | ||
Net Lease Asset | |||
Real Estate Properties [Line Items] | |||
Acquisitions of real estate assets | $ 32,700 | ||
Operating leases, term | 99 years | ||
Real Estate Acquired in Satisfaction of Debt | |||
Real Estate Properties [Line Items] | |||
Fair value of assets acquired | $ 13,400 | ||
Real Estate Acquired in Satisfaction of Debt | Commercial Operating Properties | |||
Real Estate Properties [Line Items] | |||
Fair value of assets acquired | $ 72,400 | ||
Number of properties acquired | property | 3 |
Real Estate (Pro Forma Financia
Real Estate (Pro Forma Financial Information) (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2014USD ($) | |
Real Estate [Abstract] | |
Pro forma total revenues | $ 466,327 |
Pro forma net income | $ 15,351 |
Real Estate (Dispositions) (Det
Real Estate (Dispositions) (Details) $ in Thousands | 1 Months Ended | 12 Months Ended | ||||
Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($)property | Dec. 31, 2014USD ($) | Feb. 28, 2014 | |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from sales of real estate | $ 105,296 | $ 93,816 | $ 89,943 | |||
Other finite-lived intangible assets | $ 32,800 | $ 32,800 | ||||
Noncontrolling interest, ownership percentage by parent | 95.70% | 95.70% | ||||
Condominium Units | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Proceeds from sale of other real estate | $ 97,800 | 127,900 | 236,200 | |||
Income from sales of real estate | 26,100 | 40,100 | 79,100 | |||
Net Lease Asset Two | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from sales of real estate | 21,100 | 40,100 | 6,200 | |||
Net proceeds from sales of real estate | 117,200 | 100,800 | 127,200 | |||
Operating Properties | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Property sold, aggregate, carrying value | 126,300 | |||||
Income from sales of real estate | 4,600 | |||||
Net proceeds from sales of real estate | $ 93,500 | 34,200 | ||||
Operating leases, term | 99 years | |||||
Other finite-lived intangible assets | $ 32,800 | $ 32,800 | ||||
Payments for repurchase of redeemable noncontrolling interest | $ 6,400 | |||||
Number of real estate properties sold | property | 3 | |||||
Operating Properties | RCC | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from sales of real estate | 49,300 | $ 13,600 | ||||
Sales price of real estate held for investment | $ 229,100 | $ 68,500 | ||||
iStar's ownership percentage | 50.00% | 50.00% | ||||
Net Lease | iStar Net Lease I LLC | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
iStar's ownership percentage | 51.90% | |||||
Net proceeds from sales of real estate | $ 10,100 | |||||
Noncontrolling interest, ownership percentage by parent | 72.00% | |||||
Transfer mortgage payable | $ 26,000 | |||||
Operating Properties | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Property sold, aggregate, carrying value | $ 5,000 | |||||
Operating Properties | RCC | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from sales of real estate | $ 8,800 | 13,600 | ||||
Sales price of real estate held for investment | $ 36,000 | $ 68,500 | ||||
iStar's ownership percentage | 50.00% | 50.00% | 50.00% | 50.00% | ||
Net Lease Asset One | iStar Net Lease I LLC | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Net proceeds from sales of real estate | $ 93,700 |
Real Estate (Impairments) (Deta
Real Estate (Impairments) (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)property | |
Property, Plant and Equipment [Line Items] | |||
Impairment of real estate | $ | $ 10.7 | $ 5.9 | $ 11.8 |
Real Estate Properties | |||
Property, Plant and Equipment [Line Items] | |||
Number of properties impaired | property | 2 |
Real Estate (Tenant Reimburseme
Real Estate (Tenant Reimbursements) (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Real Estate [Abstract] | |||
Tenant reimbursements | $ 24.3 | $ 26.8 | $ 30 |
Real Estate (Allowance for doub
Real Estate (Allowance for doubtful accounts) (Details) - USD ($) $ in Millions | Dec. 31, 2016 | Dec. 31, 2015 |
Real Estate Tenant Receivables | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Allowance for doubtful accounts receivable | $ 1.3 | $ 1.9 |
Deferred Operating Lease | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Allowance for doubtful accounts receivable | $ 1.3 | $ 1.5 |
Real Estate (Future Minimum Ope
Real Estate (Future Minimum Operating Lease Payments (Details) $ in Thousands | Dec. 31, 2016USD ($) |
Net Lease | |
Real Estate Properties [Line Items] | |
2,017 | $ 120,055 |
2,018 | 123,005 |
2,019 | 123,567 |
2,020 | 123,059 |
2,021 | 123,063 |
Operating Properties | |
Real Estate Properties [Line Items] | |
2,017 | 36,580 |
2,018 | 34,535 |
2,019 | 30,805 |
2,020 | 28,225 |
2,021 | $ 26,794 |
Land and Development (Schedule
Land and Development (Schedule of Land and Development Assets) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Real Estate Properties [Line Items] | ||
Total land and development, net | $ 945,565 | $ 1,001,963 |
Land | ||
Real Estate Properties [Line Items] | ||
Land and land development, at cost | 952,051 | 1,007,995 |
Less: accumulated depreciation | (6,486) | (6,032) |
Total land and development, net | $ 945,565 | $ 1,001,963 |
Land and Development (Additiona
Land and Development (Additional Information) (Details) | 12 Months Ended | |||
Dec. 31, 2016USD ($)real_estate_asset | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | Apr. 30, 2015USD ($) | |
Real Estate Properties [Line Items] | ||||
Increase in ownership percentage | 10.70% | |||
Payment to redeem a noncontrolling interest | $ 10,800,000 | $ 6,400,000 | ||
Noncontrolling interest, ownership percentage by parent | 95.70% | |||
Land development revenue | $ 88,340,000 | 100,216,000 | $ 15,191,000 | |
Land development cost of sales | 62,007,000 | 67,382,000 | 12,840,000 | |
Income from sales of real estate | 105,296,000 | 93,816,000 | 89,943,000 | |
Impairment of land and development assets | 3,800,000 | 4,600,000 | 22,800,000 | |
Redeemable noncontrolling interests | 5,031,000 | 10,718,000 | ||
Redemption value | $ 0 | 9,200,000 | ||
Newly Formed Unconsolidated Entity | ||||
Real Estate Properties [Line Items] | ||||
iStar's ownership percentage | 50.00% | |||
Income from sales of real estate | $ 8,800,000 | |||
Real Estate Equity Investment Three | ||||
Real Estate Properties [Line Items] | ||||
Property sold, aggregate, carrying value | 6,800,000 | |||
Real Estate Acquired in Satisfaction of Debt | ||||
Real Estate Properties [Line Items] | ||||
Fair value of assets acquired | 13,400,000 | |||
Land | ||||
Real Estate Properties [Line Items] | ||||
Purchase price | $ 16,100,000 | |||
Deferred revenue | $ 5,300,000 | |||
Land | Real Estate Equity Investment Three | ||||
Real Estate Properties [Line Items] | ||||
Property contributed, aggregate carrying value | 9,500,000 | |||
Land | Real Estate Acquired in Satisfaction of Debt | ||||
Real Estate Properties [Line Items] | ||||
Number of real estate properties acquired | real_estate_asset | 2 | |||
Fair value of assets acquired | $ 40,600,000 | $ 5,500,000 | ||
Not Currently Redeemable | ||||
Real Estate Properties [Line Items] | ||||
Redeemable noncontrolling interests | $ 1,300,000 | $ 7,200,000 |
Loans Receivable and Other Le64
Loans Receivable and Other Lending Investments, net (Schedule of Loans Receivable) (Details) - USD ($) $ in Thousands | 1 Months Ended | 12 Months Ended | |||
Jun. 30, 2015 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Oct. 31, 2015 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | $ 1,456,068 | $ 1,647,861 | |||
Reserves for loan losses | (85,545) | (108,165) | |||
Total loans receivable, net | 1,370,523 | 1,539,696 | |||
Other lending investments—securities | 79,916 | 62,289 | |||
Total loans receivable and other lending investments, net | 1,450,439 | 1,601,985 | |||
Interest receivable | 6,900 | 9,000 | |||
(Recovery of) provision for loan losses | (12,514) | 36,567 | $ (1,714) | ||
Carrying value of loans sold | 5,500 | 30,800 | |||
Realized investment gains (losses) | $ 19,100 | ||||
Loan 1 | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | $ 196,600 | ||||
Total loans receivable, net | 24,000 | $ 24,000 | |||
(Recovery of) provision for loan losses | 25,900 | ||||
Loans Receivable One | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | 146,700 | ||||
Fair value reduction | $ 49,900 | ||||
Senior mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | 940,738 | 975,915 | |||
Corporate/Partnership loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | 490,389 | 643,270 | |||
Subordinate mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Total gross carrying value of loans | $ 24,941 | $ 28,676 |
Loans Receivable and Other Le65
Loans Receivable and Other Lending Investments, net (Reserve for Loan Losses) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Allowance for Loan Losses [Roll Forward] | |||
Provision for (recovery of) loan losses | $ (8,296) | $ 37,616 | $ (5,886) |
Charge-offs | (18,370) | (28,513) | (281,285) |
Recoveries of previously recorded loan loss reserves | 13,700 | 600 | 10,100 |
Loans Receivable Allowance | |||
Allowance for Loan Losses [Roll Forward] | |||
Reserve for loan losses at beginning of period | 108,165 | 98,490 | 377,204 |
Provision for (recovery of) loan losses | (12,514) | 36,567 | (1,714) |
Charge-offs | (10,106) | (26,892) | (277,000) |
Reserve for loan losses at end of period | $ 85,545 | $ 108,165 | $ 98,490 |
Loans Receivable and Other Le66
Loans Receivable and Other Lending Investments, net (Schedule of Investment in Loans) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Recorded investment (comprised of a loans carrying value plus accrued interest) in loans and the associated reserve for loan losses | ||
Financing receivable, gross | $ 1,463,003 | $ 1,656,839 |
Individually evaluated for impairment, reserves for loan losses | (85,545) | (108,165) |
Total | 1,377,458 | 1,548,674 |
Individually evaluated for impairment, net discount | (400) | (200) |
Collectively evaluated for impairment, net discount | 1,900 | (8,200) |
Interest receivable | 6,900 | 9,000 |
Other lending investments—securities | 79,916 | 62,289 |
Individually Evaluated for Impairment | ||
Recorded investment (comprised of a loans carrying value plus accrued interest) in loans and the associated reserve for loan losses | ||
Financing receivable, gross | 253,941 | 132,492 |
Individually evaluated for impairment, reserves for loan losses | (62,245) | (72,165) |
Total | 191,696 | 60,327 |
Individually Evaluated for Impairment | Nonperforming Financial Instruments | ||
Recorded investment (comprised of a loans carrying value plus accrued interest) in loans and the associated reserve for loan losses | ||
Financing receivable, gross | 157,200 | |
Individually evaluated for impairment, reserves for loan losses | (12,500) | |
Release of general reserve | 11,600 | |
Collectively Evaluated for Impairment | ||
Recorded investment (comprised of a loans carrying value plus accrued interest) in loans and the associated reserve for loan losses | ||
Financing receivable, gross | 1,209,062 | 1,524,347 |
Individually evaluated for impairment, reserves for loan losses | (23,300) | (36,000) |
Total | $ 1,185,762 | $ 1,488,347 |
Loans Receivable and Other Le67
Loans Receivable and Other Lending Investments, net (Credit Characteristics for Performing Loans) (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Performing Loans | $ 1,377,458 | $ 1,548,674 |
Real Estate Finance | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Performing Loans | $ 1,209,062 | $ 1,524,347 |
Weighted Average Risk Ratings | 3.11 | 3.15 |
Real Estate Finance | Senior mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Performing Loans | $ 859,250 | $ 853,595 |
Weighted Average Risk Ratings | 3.12 | 2.96 |
Real Estate Finance | Corporate/Partnership loans | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Performing Loans | $ 335,677 | $ 641,713 |
Weighted Average Risk Ratings | 3.09 | 3.37 |
Real Estate Finance | Subordinate mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Performing Loans | $ 14,135 | $ 29,039 |
Weighted Average Risk Ratings | 3 | 3.64 |
Loans Receivable and Other Le68
Loans Receivable and Other Lending Investments, net (Credit Characteristics by Payment Status) (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016USD ($)Loan | Dec. 31, 2015USD ($)Loan | |
Recorded investment in loans, aged by payment status and presented by class | ||
Current | $ 1,229,180 | $ 1,540,589 |
Less Than and Equal to 90 Days | 0 | 0 |
Greater Than 90 Days | 233,823 | 116,250 |
Total Past Due | 233,823 | 116,250 |
Financing receivable, total | $ 1,463,003 | $ 1,656,839 |
Financing receivable, number of loans greater than 90 days past due | Loan | 4 | 4 |
Financing receivables, past due time period | 90 days | 90 days |
Minimum | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Financing receivables, past due time period | 1 year | 1 year |
Maximum | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Financing receivables, past due time period | 8 years | 7 years |
Senior mortgages | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | $ 868,505 | $ 864,099 |
Less Than and Equal to 90 Days | 0 | 0 |
Greater Than 90 Days | 76,677 | 116,250 |
Total Past Due | 76,677 | 116,250 |
Financing receivable, total | 945,182 | 980,349 |
Corporate/Partnership loans | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | 335,677 | 647,451 |
Less Than and Equal to 90 Days | 0 | 0 |
Greater Than 90 Days | 157,146 | 0 |
Total Past Due | 157,146 | 0 |
Financing receivable, total | 492,823 | 647,451 |
Subordinate mortgages | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | 24,998 | 29,039 |
Less Than and Equal to 90 Days | 0 | 0 |
Greater Than 90 Days | 0 | 0 |
Total Past Due | 0 | 0 |
Financing receivable, total | $ 24,998 | $ 29,039 |
Loans Receivable and Other Le69
Loans Receivable and Other Lending Investments, net (Impaired Loans) (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | $ 253,941,000 | $ 132,492,000 | |
Unpaid Principal Balance | 243,409,000 | 131,514,000 | |
Related Allowance | (62,245,000) | (72,165,000) | |
Average Recorded Investment | 195,482,000 | 153,387,000 | $ 422,973,000 |
Interest Income Recognized | 226,000 | 50,000 | 2,261,000 |
Subordinate mortgages | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 10,862,000 | 0 | |
Unpaid Principal Balance | 10,846,000 | 0 | |
Related Allowance | 0 | 0 | |
Average Recorded Investment | 6,799,000 | 0 | 0 |
Interest Income Recognized | 0 | 0 | 0 |
Senior mortgages | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 85,933,000 | 126,754,000 | |
Unpaid Principal Balance | 85,780,000 | 125,776,000 | |
Related Allowance | (49,774,000) | (69,627,000) | |
Average Recorded Investment | 122,582,000 | 129,135,000 | 370,010,000 |
Interest Income Recognized | 226,000 | 38,000 | 2,080,000 |
Corporate/Partnership loans | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 157,146,000 | 5,738,000 | |
Unpaid Principal Balance | 146,783,000 | 5,738,000 | |
Related Allowance | (12,471,000) | (2,538,000) | |
Average Recorded Investment | 66,101,000 | 24,252,000 | 52,963,000 |
Interest Income Recognized | 0 | 12,000 | 181,000 |
Nonperforming Financial Instruments | |||
Financing Receivable, Impaired [Line Items] | |||
Impaired financing receivable, interest income, cash basis method | 0 | 0 | |
With no related allowance recorded | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 10,862,000 | 0 | |
Unpaid Principal Balance | 10,846,000 | 0 | |
Related Allowance | 0 | 0 | |
Average Recorded Investment | 10,460,000 | 0 | 35,659,000 |
Interest Income Recognized | 226,000 | 0 | 1,922,000 |
With no related allowance recorded | Subordinate mortgages | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 10,862,000 | 0 | |
Unpaid Principal Balance | 10,846,000 | 0 | |
Related Allowance | 0 | 0 | |
Average Recorded Investment | 6,799,000 | 0 | |
Interest Income Recognized | 0 | 0 | 0 |
With no related allowance recorded | Senior mortgages | |||
Financing Receivable, Impaired [Line Items] | |||
Average Recorded Investment | 3,661,000 | 0 | 35,659,000 |
Interest Income Recognized | 226,000 | 0 | 1,922,000 |
With an allowance recorded | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 243,079,000 | 132,492,000 | |
Unpaid Principal Balance | 232,563,000 | 131,514,000 | |
Related Allowance | (62,245,000) | (72,165,000) | |
Average Recorded Investment | 185,022,000 | 153,387,000 | 387,314,000 |
Interest Income Recognized | 0 | 50,000 | 339,000 |
With an allowance recorded | Senior mortgages | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 85,933,000 | 126,754,000 | |
Unpaid Principal Balance | 85,780,000 | 125,776,000 | |
Related Allowance | (49,774,000) | (69,627,000) | |
Average Recorded Investment | 118,921,000 | 129,135,000 | 334,351,000 |
Interest Income Recognized | 0 | 38,000 | 158,000 |
With an allowance recorded | Corporate/Partnership loans | |||
Financing Receivable, Impaired [Line Items] | |||
Recorded Investment | 157,146,000 | 5,738,000 | |
Unpaid Principal Balance | 146,783,000 | 5,738,000 | |
Related Allowance | (12,471,000) | (2,538,000) | |
Average Recorded Investment | 66,101,000 | 24,252,000 | 52,963,000 |
Interest Income Recognized | $ 0 | $ 12,000 | $ 181,000 |
Loans Receivable and Other Le70
Loans Receivable and Other Lending Investments, net (Troubled Debt Restructurings) (Details) | 12 Months Ended | ||
Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)Loan | Dec. 31, 2016USD ($) | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Pre-modification outstanding recorded investment | $ 11,600,000 | ||
Unfunded commitments, troubled debt restructurings | $ 0 | ||
Non-performing mortgage | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Number of loans | Loan | 1 | ||
Non-performing mortgage | One Year Payment Extension | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Recorded investment of loans whose maturity was extended | $ 7,000,000 | ||
Finance receivable, trouble debt restructuring time period | 1 year | ||
Individually Evaluated for Impairment | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Pre-modification outstanding recorded investment | $ 5,800,000 |
Loans Receivable and Other Le71
Loans Receivable and Other Lending Investments, net (Securities) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Available-for-sale Securities, Fair Value to Amortized Cost Basis [Abstract] | ||
Total | $ 21,240 | |
Estimated Fair Value | 21,666 | |
Held-to-Maturity Securities, Debt Maturities [Abstract] | ||
Total | 58,250 | |
Estimated Fair Value | 61,003 | |
Investments, Debt and Equity Securities [Abstract] | ||
Face Value | 79,694 | $ 55,559 |
Amortized Cost Basis | 79,490 | 62,138 |
Net Unrealized Gain (Loss) | 3,179 | 222 |
Estimated Fair Value | 82,669 | 62,360 |
Net Carrying Value | 79,916 | 62,289 |
Municipal Bonds | ||
Available-for-sale Securities, Fair Value to Amortized Cost Basis [Abstract] | ||
Face Value | 21,240 | 1,010 |
Total | 21,240 | 1,010 |
Net Unrealized Gain (Loss) | 426 | 151 |
Estimated Fair Value | 21,666 | 1,161 |
Net Carrying Value | 21,666 | 1,161 |
Corporate Debt Securities | ||
Held-to-Maturity Securities, Debt Maturities [Abstract] | ||
Face Value | 58,454 | 54,549 |
Total | 58,250 | 61,128 |
Net Unrealized Gain (Loss) | 2,753 | 71 |
Estimated Fair Value | 61,003 | 61,199 |
Net Carrying Value | $ 58,250 | $ 61,128 |
Loans Receivable and Other Le72
Loans Receivable and Other Lending Investments, net (Maturities of Company Securities) (Details) $ in Thousands | Dec. 31, 2016USD ($) |
Held-to-Maturity Securities, Amortized Cost Basis | |
Within one year | $ 0 |
After one year through 5 years | 58,250 |
After 5 years through 10 years | 0 |
After 10 years | 0 |
Total | 58,250 |
Held-to-Maturity Securities, Estimated Fair Value | |
Within one year | 0 |
After one year through 5 years | 61,003 |
After 5 years through 10 years | 0 |
After 10 years | 0 |
Total | 61,003 |
Available-for-Sale Securities, Amortized Cost Basis | |
Within one year | 0 |
After one year through 5 years | 0 |
After 5 years through 10 years | 0 |
After 10 years | 21,240 |
Total | 21,240 |
Available-for-Sale Securities, Estimated Fair Value | |
Within one year | 0 |
After one year through 5 years | 0 |
After 5 years through 10 years | 0 |
After 10 years | 21,666 |
Total | $ 21,666 |
Other Investments (Other Invest
Other Investments (Other Investments and Share of Earnings (Loss) (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)Investee | |
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | $ 214,406 | $ 254,172 | |
Earnings (loss) from equity method investments | 77,349 | 32,153 | $ 94,905 |
Net proceeds from sale of other investments | 43,936 | 0 | 0 |
Other real estate equity investments | |||
Schedule of Equity Method Investments [Line Items] | |||
Earnings (loss) from equity method investments | 11,600 | 32,900 | |
Net proceeds from sale of other investments | 39,800 | ||
Recognized earnings | 31,500 | ||
Other Strategic Investments | |||
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | 33,350 | 73,525 | |
Earnings (loss) from equity method investments | 9,907 | 8,586 | 41,477 |
Equity Method Investee Two | |||
Schedule of Equity Method Investments [Line Items] | |||
Earnings (loss) from equity method investments | 11,600 | $ 23,400 | |
Equity method Investee Three | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investee | Investee | 1 | ||
Oak Hill Funds Group | |||
Schedule of Equity Method Investments [Line Items] | |||
Earnings (loss) from equity method investments | 4,300 | 2,200 | $ 9,000 |
Real Estate Investment | |||
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | 181,056 | 180,647 | |
Earnings (loss) from equity method investments | 67,442 | 23,567 | 53,428 |
Real Estate Investment | iStar Net Lease I LLC | |||
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | 92,669 | 69,096 | |
Earnings (loss) from equity method investments | 3,567 | 5,221 | 1,915 |
Real Estate Investment | Marina Palms | |||
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | 35,185 | 30,099 | |
Earnings (loss) from equity method investments | 22,053 | 23,626 | 14,671 |
Real Estate Investment | Other real estate equity investments | |||
Schedule of Equity Method Investments [Line Items] | |||
Carrying value | 53,202 | 81,452 | |
Earnings (loss) from equity method investments | 41,822 | $ (5,280) | $ 36,842 |
Noncontrolling Interests | |||
Schedule of Equity Method Investments [Line Items] | |||
Recognized earnings | $ 10,100 |
Other Investments (Narrative) (
Other Investments (Narrative) (Details) | 1 Months Ended | 12 Months Ended | |||||
Dec. 31, 2016USD ($)unit | Nov. 30, 2016USD ($) | Jun. 30, 2015USD ($) | Dec. 31, 2016USD ($)propertyunit | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($)lease_asset | Feb. 28, 2014USD ($) | |
Schedule of Equity Method Investments [Line Items] | |||||||
Contributions to other investments | $ 58,197,000 | $ 11,531,000 | $ 159,424,000 | ||||
Noncontrolling interest, ownership percentage by parent | 95.70% | 95.70% | |||||
Number of properties acquired | property | 2 | ||||||
Total assets | $ 2,803,411,000 | $ 2,803,411,000 | 3,597,587,000 | ||||
Distributions from other investments | 92,482,000 | 119,854,000 | 61,031,000 | ||||
Carrying value | 214,406,000 | 214,406,000 | 254,172,000 | ||||
Land development revenue | 88,340,000 | 100,216,000 | 15,191,000 | ||||
Land development cost of sales | 62,007,000 | 67,382,000 | 12,840,000 | ||||
Income from sales of real estate | 105,296,000 | 93,816,000 | 89,943,000 | ||||
Earnings (loss) from equity method investments | 77,349,000 | 32,153,000 | 94,905,000 | ||||
(Recovery of) provision for loan losses | (12,514,000) | 36,567,000 | (1,714,000) | ||||
Cost investments | 1,400,000 | 1,400,000 | 1,500,000 | ||||
Proceeds from sale of available-for-sale securities | 7,400,000 | ||||||
Available-for-sale securities, realized gain | 2,600,000 | ||||||
iStar Net Lease I LLC | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Contributions to other investments | 37,700,000 | ||||||
Distributions from other investments | $ 13,200,000 | $ 61,200,000 | |||||
iStar Net Lease I LLC | Net Lease | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Debt instrument term | 5 years | 10 years | |||||
Debt instrument, face amount | $ 29,000,000 | $ 120,000,000 | |||||
iStar Net Lease I LLC | Net Lease | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 51.90% | ||||||
Partners' capital account, contributions (up to) | $ 500,000,000 | ||||||
Equity method investment, related party ownership percentage | 0.60% | ||||||
Equity method investment, related party promote fee percentage | 50.00% | ||||||
Equity method investment, partner ownership percentage | 47.50% | ||||||
Net proceeds from sales of real estate | $ 10,100,000 | ||||||
Noncontrolling interest, ownership percentage by parent | 72.00% | ||||||
Transfer mortgage payable | $ 26,000,000 | ||||||
Number of properties acquired | lease_asset | 58 | ||||||
Acquisitions of real estate assets | $ 200,000,000 | ||||||
Total assets | $ 511,300,000 | 511,300,000 | 400,200,000 | ||||
iStar Net Lease I LLC | Net Lease Asset One | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Net proceeds from sales of real estate | 93,700,000 | ||||||
iStar Net Lease I LLC | Other Income | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Management fees revenue | $ 1,600,000 | 1,500,000 | 1,300,000 | ||||
Marina Palms | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 47.50% | 47.50% | |||||
Number of units | unit | 468 | 468 | |||||
Marina Palms | Land | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Total assets | $ 201,800,000 | $ 201,800,000 | 278,500,000 | ||||
Marine Palms, LLC, North Tower | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Number of units for sale | unit | 1 | 1 | |||||
Number of units | unit | 234 | 234 | |||||
Marine Palms, LLC, South Tower | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Number of units | unit | 234 | 234 | |||||
Percentage of units pre-sold | 83.00% | ||||||
Other real estate equity investments | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Earnings (loss) from equity method investments | $ 11,600,000 | 32,900,000 | |||||
Other real estate equity investments | Minimum | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 20.00% | 20.00% | |||||
Other real estate equity investments | Maximum | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 85.00% | 85.00% | |||||
Other real estate equity investments | Land | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Carrying value | $ 49,600,000 | $ 49,600,000 | 70,400,000 | ||||
Other real estate equity investments | Operating Properties | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Carrying value | $ 3,600,000 | $ 3,600,000 | $ 11,100,000 | ||||
Newly Formed Unconsolidated Entity | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 50.00% | 50.00% | |||||
Income from sales of real estate | $ 8,800,000 | ||||||
RCC | Operating Properties | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 50.00% | 50.00% | 50.00% | ||||
Contributions to other investments | $ 13,600,000 | ||||||
Distributions from other investments | $ 17,600,000 | 21,000,000 | |||||
Sales price of real estate held for investment | $ 36,000,000 | 68,500,000 | |||||
Proceeds from sale of other real estate, net of equity contribution | 7,000,000 | 55,400,000 | |||||
Income from sales of real estate | 8,800,000 | 13,600,000 | |||||
Loans commitment | 27,000,000 | 27,000,000 | |||||
Payments for funding under loan commitments | $ 23,000,000 | 23,000,000 | |||||
Equity Method Investee Two | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Earnings (loss) from equity method investments | $ 11,600,000 | $ 23,400,000 | |||||
Equity Method Investee Two | Land | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 50.00% | 50.00% | 85.70% | ||||
Carrying value | $ 0 | $ 0 | 6,300,000 | ||||
Loans commitment | $ 45,700,000 | 45,700,000 | |||||
Interest and fee income | $ 3,600,000 | 3,900,000 | $ 600,000 | ||||
Equity Method Investee Two | Land | Loans Receivable and Other Lending Investments, Net | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
Payments for funding under loan commitments | 33,700,000 | ||||||
Real Estate Equity Investment Four | Land | |||||||
Schedule of Equity Method Investments [Line Items] | |||||||
iStar's ownership percentage | 20.10% | 20.10% | 15.70% | ||||
Impairment | $ 3,600,000 | ||||||
Carrying value | $ 26,400,000 | 26,400,000 | $ 24,000,000 | ||||
(Recovery of) provision for loan losses | $ 2,800,000 | ||||||
Payments for investments | $ 1,900,000 |
Other Investments (Summarized f
Other Investments (Summarized financial information) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Investments, All Other Investments [Abstract] | |||
Total assets | $ 2,803,411 | $ 3,597,587 | |
Total liabilities | 683,079 | 768,622 | |
Noncontrolling interests | 23,544 | 19,208 | |
Total equity | 2,096,788 | 2,809,757 | |
Revenues | 272,281 | 481,224 | $ 626,039 |
Expenses | (227,720) | (245,968) | (185,603) |
Net income attributable to parent entities | $ 42,209 | $ 234,529 | $ 440,210 |
Other Assets and Other Liabil76
Other Assets and Other Liabilities (Deferred Expenses and Other Assets) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Real Estate Properties [Line Items] | |||
Other finite-lived intangible assets | $ 32,800 | ||
Intangible assets, accumulated amortization | 32,600 | $ 37,300 | |
Intangible assets, net | 63,098 | 71,446 | |
Other receivables | 52,820 | 22,557 | |
Other assets | 39,591 | 36,999 | |
Restricted cash | 25,883 | 26,657 | |
Leasing costs, net | 12,566 | 19,393 | |
Corporate furniture, fixtures and equipment, net | 5,691 | 4,405 | |
Deferred expenses and other assets, net | 199,649 | 181,457 | |
Amortization of above market lease and lease incentives | 4,100 | 6,700 | $ 8,600 |
Amortization of intangible assets | 1,900 | 3,600 | $ 6,700 |
Accumulated amortization on leasing costs | 6,700 | 9,800 | |
Accumulated depreciation on corporate furniture, fixtures and equipment | 9,000 | 8,100 | |
Operating Properties | |||
Real Estate Properties [Line Items] | |||
Other finite-lived intangible assets | 32,800 | ||
Other receivables | $ 26,000 | $ 11,300 |
Other Assets and Other Liabil77
Other Assets and Other Liabilities (Schedule of Other Liabilities) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Other Significant Noncash Transactions [Line Items] | |||
Other liabilities | $ 75,993 | $ 80,332 | |
Accrued expenses | 72,693 | 68,937 | |
Accrued interest payable | 54,033 | 55,081 | |
Intangible liabilities, net | 8,851 | 10,485 | |
Accounts payable, accrued expenses and other liabilities | 211,570 | 214,835 | |
Profit sharing payable | 24,000 | 14,500 | |
Special assessment bond | 8,500 | 6,600 | |
Below market lease, accumulated amortization | 6,400 | 6,600 | |
Amortization of below market lease | 1,100 | 1,500 | $ 2,500 |
Assets Held-for-Sale | |||
Other Significant Noncash Transactions [Line Items] | |||
Other liabilities | 1,200 | 4,400 | |
Accrued expenses | $ 1,700 | $ 5,300 |
Other Assets and Other Liabil78
Other Assets and Other Liabilities (Intangible assets) (Details) $ in Thousands | Dec. 31, 2016USD ($) |
Other Assets and Other Liabilities [Abstract] | |
2,017 | $ 2,484 |
2,018 | 2,135 |
2,019 | 2,097 |
2,020 | 2,068 |
2,021 | $ 2,022 |
Loan Participations Payable, 79
Loan Participations Payable, Net (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016USD ($)debt_instrument | Dec. 31, 2015USD ($)debt_instrument | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Debt discounts and deferred financing costs, net | $ (28,449) | $ (31,566) |
Loan participations payable, net | 159,321 | $ 152,086 |
Number of debt instruments | debt_instrument | 2 | |
Loans receivable | 1,370,523 | $ 1,539,696 |
Loan Participations Payable | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loan Participations Payable, gross | 160,251 | 153,000 |
Debt discounts and deferred financing costs, net | (930) | (914) |
Loan participations payable, net | $ 159,321 | 152,086 |
Loan Participation Payable One | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of debt instruments | debt_instrument | 3 | |
Loan Participations Payable | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans receivable | $ 159,100 | $ 153,000 |
Loan Participations Payable | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Weighted average interest rate | 4.80% | 4.60% |
Debt Obligations, net (Schedule
Debt Obligations, net (Schedule of Debt) (Details) - USD ($) $ / shares in Units, shares in Millions | 1 Months Ended | 12 Months Ended | |||||
Jun. 30, 2016 | Mar. 31, 2012 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Aug. 31, 2016 | Mar. 31, 2016 | |
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 3,418,357,000 | $ 4,150,389,000 | |||||
Debt discounts and deferred financing costs, net | (28,449,000) | (31,566,000) | |||||
Total long-term debt obligations, net | 3,389,908,000 | 4,118,823,000 | |||||
Conversion of senior unsecured convertible notes into common stock | 9,596,000 | 0 | $ 0 | ||||
Interest costs capitalized | 5,800,000 | 5,300,000 | $ 4,900,000 | ||||
2015 Revolving Credit Facility | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | 0 | 250,000,000 | |||||
Debt instrument, face amount | $ 250,000,000 | ||||||
2015 Revolving Credit Facility | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 2.75% | ||||||
2015 Revolving Credit Facility | London Interbank Offered Rate (LIBOR) | Base Rate | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 1.00% | ||||||
2015 Revolving Credit Facility | Federal Funds Effective Swap Rate | Base Rate | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 0.50% | ||||||
2015 Revolving Credit Facility | Minimum | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument, margin | 2.25% | ||||||
2015 Revolving Credit Facility | Minimum | Base Rate | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument, margin | 1.25% | ||||||
2015 Revolving Credit Facility | Maximum | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument, margin | 2.75% | ||||||
2015 Revolving Credit Facility | Maximum | Base Rate | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument, margin | 1.75% | ||||||
2016 Senior Secured Credit Facility | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 498,648,000 | 0 | |||||
Debt instrument, face amount | $ 450,000,000 | $ 500,000,000 | |||||
Variable interest rate, spread | 1.00% | ||||||
2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 4.50% | 4.50% | |||||
2016 Senior Secured Credit Facility | Federal Funds Effective Swap Rate | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 0.50% | ||||||
2016 Senior Secured Credit Facility | Minimum | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 1.00% | 1.00% | |||||
2016 Senior Secured Credit Facility | Maximum | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 3.50% | ||||||
Mortgages collateralized by net lease assets | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 249,987,000 | $ 239,547,000 | |||||
Stated interest rate, minimum | 3.875% | ||||||
Stated interest rate, maximum | 7.26% | ||||||
Weighted average interest rate | 5.10% | ||||||
Mortgages collateralized by net lease assets | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 2.00% | 2.00% | |||||
2012 Tranche A-2 Facility | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 0 | $ 339,717,000 | |||||
Debt instrument, face amount | $ 470,000,000 | ||||||
Variable interest rate, spread | 5.75% | ||||||
2012 Tranche A-2 Facility | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 5.75% | ||||||
Total secured credit facilities and mortgages | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 748,635,000 | 829,264,000 | |||||
5.875% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 0 | 261,403,000 | |||||
Stated interest rate | 5.875% | 5.875% | |||||
3.875% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 0 | 265,000,000 | |||||
Stated interest rate | 3.875% | ||||||
3.00% senior convertible notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 0 | $ 200,000,000 | |||||
Stated interest rate | 3.00% | ||||||
Convertible debt conversion ratio | 0.0085 | ||||||
Conversion price (in dollars per share) | $ 11.77 | ||||||
Conversion of senior unsecured convertible notes into common stock | $ 9,600,000 | $ 9,600,000 | |||||
Shares of common stock converted (in shares) | 0.8 | ||||||
1.50% senior convertible notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 0 | $ 200,000,000 | |||||
Stated interest rate | 1.50% | ||||||
Convertible debt conversion ratio | 0.00578 | ||||||
Conversion price (in dollars per share) | $ 17.29 | ||||||
5.85% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 99,722,000 | $ 99,722,000 | |||||
Stated interest rate | 5.85% | ||||||
9.00% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 275,000,000 | 275,000,000 | |||||
Stated interest rate | 9.00% | ||||||
4.00% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 550,000,000 | 550,000,000 | |||||
Stated interest rate | 4.00% | ||||||
7.125% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 300,000,000 | 300,000,000 | |||||
Stated interest rate | 7.125% | ||||||
4.875% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 300,000,000 | 300,000,000 | |||||
Stated interest rate | 4.875% | ||||||
5.00% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 770,000,000 | 770,000,000 | |||||
Stated interest rate | 5.00% | ||||||
6.50% senior notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 275,000,000 | 0 | |||||
Stated interest rate | 6.50% | 6.50% | |||||
Unsecured Notes | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 2,569,722,000 | 3,221,125,000 | |||||
Trust preferred securities | |||||||
Debt Instrument [Line Items] | |||||||
Total debt obligations | $ 100,000,000 | $ 100,000,000 | |||||
Trust preferred securities | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 1.50% | ||||||
Term Loan for Remaining Balance After Maturity | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument term | 1 year | ||||||
2012 Tranche A-1 Facility | |||||||
Debt Instrument [Line Items] | |||||||
Debt instrument, face amount | $ 410,000,000 | ||||||
Variable interest rate, spread | 4.00% | ||||||
2012 Tranche A-1 Facility | Minimum | London Interbank Offered Rate (LIBOR) | |||||||
Debt Instrument [Line Items] | |||||||
Variable interest rate, spread | 1.25% |
Debt Obligations, net (Future S
Debt Obligations, net (Future Scheduled Maturities) (Details) - USD ($) $ in Thousands | Feb. 23, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Maturities of Long-term Debt [Abstract] | |||
2,017 | $ 924,722 | ||
2,018 | 611,196 | ||
2,019 | 799,191 | ||
2,020 | 498,648 | ||
2,021 | 394,860 | ||
Thereafter | 189,740 | ||
Total principal maturities | 3,418,357 | $ 4,150,389 | |
Debt discounts and deferred financing costs, net | (28,449) | (31,566) | |
Total long-term debt obligations, net | 3,389,908 | $ 4,118,823 | |
Subsequent Event | |||
Maturities of Long-term Debt [Abstract] | |||
Available capacity | $ 710,700 | ||
Unsecured Debt | |||
Maturities of Long-term Debt [Abstract] | |||
2,017 | 924,722 | ||
2,018 | 600,000 | ||
2,019 | 770,000 | ||
2,020 | 0 | ||
2,021 | 275,000 | ||
Thereafter | 100,000 | ||
Total principal maturities | 2,669,722 | ||
Debt discounts and deferred financing costs, net | (18,426) | ||
Total long-term debt obligations, net | 2,651,296 | ||
Unsecured Debt | Subsequent Event | |||
Maturities of Long-term Debt [Abstract] | |||
Obligations maturing in February 2018 | $ 311,200 | ||
Secured Debt | |||
Maturities of Long-term Debt [Abstract] | |||
2,017 | 0 | ||
2,018 | 11,196 | ||
2,019 | 29,191 | ||
2,020 | 498,648 | ||
2,021 | 119,860 | ||
Thereafter | 89,740 | ||
Total principal maturities | 748,635 | ||
Debt discounts and deferred financing costs, net | (10,023) | ||
Total long-term debt obligations, net | $ 738,612 |
Debt Obligations, net (Secured
Debt Obligations, net (Secured Credit Facility and Term Loan Narrative) (Details) shares in Millions | 1 Months Ended | 2 Months Ended | 12 Months Ended | |||||||
Dec. 31, 2016USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Mar. 31, 2015USD ($) | Mar. 31, 2012USD ($)tranche | Feb. 24, 2017 | Dec. 31, 2016USD ($)shares | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | Aug. 31, 2016USD ($) | |
Line of Credit Facility [Line Items] | ||||||||||
Repayment of principal amount | $ 1,437,557,000 | $ 432,383,000 | $ 1,471,174,000 | |||||||
Loss on early extinguishment of debt, net | 1,619,000 | 281,000 | 25,369,000 | |||||||
Borrowings from debt obligations | 716,001,000 | 549,000,000 | 1,349,822,000 | |||||||
Conversion of senior unsecured convertible notes into common stock | $ 9,596,000 | 0 | 0 | |||||||
2016 Senior Secured Credit Facility | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 450,000,000 | $ 500,000,000 | ||||||||
Percentage of par credit facilities were issued at | 99.00% | |||||||||
Variable interest rate, spread | 1.00% | |||||||||
Multiple of the minimum collateral coverage on outstanding borrowings | 1.25 | |||||||||
Minimum amortization payment | 0.25% | |||||||||
Lender fees | $ 4,500,000 | |||||||||
Third party fees recognized | 6,200,000 | |||||||||
Third party fees capitalized | 4,300,000 | |||||||||
2016 Senior Secured Credit Facility | Other Expense | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Third party fees recognized | $ 1,900,000 | |||||||||
2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 4.50% | 4.50% | ||||||||
2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | Minimum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 1.00% | 1.00% | ||||||||
2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | Maximum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 3.50% | |||||||||
2012 Tranche A-2 Facility | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 470,000,000 | |||||||||
Percentage of par credit facilities were issued at | 98.50% | |||||||||
Variable interest rate, spread | 5.75% | |||||||||
Repayment of principal amount | $ 323,200,000 | |||||||||
Loss on early extinguishment of debt, net | $ 1,200,000 | $ 300,000 | $ 1,500,000 | |||||||
2012 Tranche A-2 Facility | London Interbank Offered Rate (LIBOR) | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 5.75% | |||||||||
2015 Revolving Credit Facility | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 250,000,000 | $ 250,000,000 | ||||||||
Multiple of the minimum collateral coverage on outstanding borrowings | 1.5 | 1.5 | ||||||||
Repayment of principal amount | $ 5,000,000 | $ 245,000,000 | ||||||||
Maximum borrowing capacity | $ 250,000,000 | $ 250,000,000 | $ 250,000,000 | |||||||
Line of credit facility, interest rate | 3.19% | |||||||||
Converted loan, term | 1 year | |||||||||
2015 Revolving Credit Facility | Minimum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Commitment fee percentage | 0.375% | |||||||||
2015 Revolving Credit Facility | Maximum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Commitment fee percentage | 0.50% | |||||||||
2015 Revolving Credit Facility | London Interbank Offered Rate (LIBOR) | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 2.75% | |||||||||
2012 Secured Credit Facilities | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 880,000,000 | |||||||||
Multiple of the minimum collateral coverage on outstanding borrowings | 1.25 | 1.25 | ||||||||
Number of tranches | tranche | 2 | |||||||||
2012 Tranche A-1 Facility | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 410,000,000 | |||||||||
Percentage of par credit facilities were issued at | 98.00% | |||||||||
Variable interest rate, spread | 4.00% | |||||||||
2012 Tranche A-1 Facility | London Interbank Offered Rate (LIBOR) | Minimum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 1.25% | |||||||||
5.875% senior notes | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Repayment of principal amount | $ 261,400,000 | |||||||||
Stated interest rate | 5.875% | 5.875% | 5.875% | |||||||
6.50% senior notes | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Stated interest rate | 6.50% | 6.50% | 6.50% | |||||||
Borrowings from debt obligations | $ 275,000,000 | |||||||||
Unsecured Notes 3.875 Percent Senior Notes Due July 2016 | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Repayment of principal amount | $ 265,000,000 | |||||||||
Stated interest rate | 3.875% | 3.875% | ||||||||
3.00% senior convertible notes | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Repayment of principal amount | $ 200,000,000 | |||||||||
Stated interest rate | 3.00% | |||||||||
Conversion of senior unsecured convertible notes into common stock | $ 9,600,000 | $ 9,600,000 | ||||||||
Shares of common stock converted (in shares) | shares | 0.8 | |||||||||
1.50% senior convertible notes | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Repayment of principal amount | $ 200,000,000 | |||||||||
Stated interest rate | 1.50% | |||||||||
Unsecured Debt | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Loss on early extinguishment of debt, net | 400,000 | |||||||||
2016 Secured Term Loan | Secured Debt | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Debt instrument, face amount | $ 170,000,000 | $ 170,000,000 | ||||||||
2016 Secured Term Loan | Secured Debt | London Interbank Offered Rate (LIBOR) | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 1.50% | |||||||||
Subsequent Event | 2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 3.75% | |||||||||
Subsequent Event | 2016 Senior Secured Credit Facility | London Interbank Offered Rate (LIBOR) | Minimum | ||||||||||
Line of Credit Facility [Line Items] | ||||||||||
Variable interest rate, spread | 1.00% |
Debt Obligations, net (Encumber
Debt Obligations, net (Encumbered/Unencumbered Assets) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Debt Instrument [Line Items] | ||
Real estate, net | $ 1,491,752 | $ 1,593,983 |
Real estate available and held for sale | 83,764 | 137,274 |
Land and development, net | 945,565 | 1,001,963 |
Loans receivable and other lending investments, net | 1,450,439 | 1,601,985 |
Other investments | 214,406 | 254,172 |
Cash and other assets | 639,588 | 1,008,415 |
Total assets | 4,825,514 | 5,597,792 |
General reserves for loan losses | 85,545 | 108,165 |
Loan participations | 1,370,523 | 1,539,696 |
Collectively Evaluated for Impairment | ||
Debt Instrument [Line Items] | ||
General reserves for loan losses | 23,300 | 36,000 |
Loan Participations Payable | ||
Debt Instrument [Line Items] | ||
Loan participations | 159,100 | 153,000 |
Encumbered Assets | ||
Debt Instrument [Line Items] | ||
Real estate, net | 881,212 | 816,721 |
Real estate available and held for sale | 0 | 10,593 |
Land and development, net | 35,165 | 17,714 |
Loans receivable and other lending investments, net | 172,581 | 170,162 |
Other investments | 0 | 22,352 |
Cash and other assets | 0 | 0 |
Total assets | 1,088,958 | 1,037,542 |
Unencumbered Assets | ||
Debt Instrument [Line Items] | ||
Real estate, net | 610,540 | 777,262 |
Real estate available and held for sale | 83,764 | 126,681 |
Land and development, net | 910,400 | 984,249 |
Loans receivable and other lending investments, net | 1,142,050 | 1,314,823 |
Other investments | 214,406 | 231,820 |
Cash and other assets | 639,588 | 1,008,415 |
Total assets | $ 3,600,748 | $ 4,443,250 |
Debt Obligations, net (Debt Cov
Debt Obligations, net (Debt Covenants) (Details) | 12 Months Ended |
Dec. 31, 2016 | |
Unsecured Credit Facilities | |
Debt Instrument [Line Items] | |
Minimum ratio of unencumbered assets to unsecured indebtedness | 1.2 |
Multiple of minimum fixed charges on outstanding borrowings | 1.5 |
2012 Secured Credit Facilities | |
Debt Instrument [Line Items] | |
Multiple of the minimum collateral coverage on outstanding borrowings | 1.25 |
2015 Revolving Credit Facility | |
Debt Instrument [Line Items] | |
Multiple of the minimum collateral coverage on outstanding borrowings | 1.5 |
Multiple of minimum fixed charges on outstanding borrowings | 1.5 |
Total secured credit facilities and mortgages | |
Debt Instrument [Line Items] | |
Percentage of REIT taxable income permitted for distribution under debt convenants | 100.00% |
Commitments and Contingencies85
Commitments and Contingencies (Unfunded Commitments) (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2016USD ($) | |
Commitments and Contingencies Disclosure [Abstract] | |
Percentage of capital committed to strategic investments that may be drawn down | 100.00% |
Unfunded Financial Commitments [Line Items] | |
Performance-Based Commitments | $ 406,477 |
Strategic Investments | 45,540 |
Total | 452,017 |
Loans and Other Lending Investments | |
Unfunded Financial Commitments [Line Items] | |
Performance-Based Commitments | 366,287 |
Strategic Investments | 0 |
Total | 366,287 |
Real Estate | |
Unfunded Financial Commitments [Line Items] | |
Performance-Based Commitments | 14,616 |
Strategic Investments | 0 |
Total | 14,616 |
Other Investments | |
Unfunded Financial Commitments [Line Items] | |
Performance-Based Commitments | 25,574 |
Strategic Investments | 45,540 |
Total | 71,114 |
Loan Participations Payable | |
Unfunded Financial Commitments [Line Items] | |
Performance-Based Commitments | $ 158,700 |
Commitments and Contingencies86
Commitments and Contingencies (Other Commitments) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Commitments and Contingencies Disclosure [Abstract] | |||
Rent expense | $ 5,900 | $ 6,000 | $ 5,800 |
2,017 | 5,463 | ||
2,018 | 4,552 | ||
2,019 | 3,692 | ||
2,020 | 3,696 | ||
2,021 | 1,439 | ||
Thereafter | $ 3,752 |
Commitments and Contingencies87
Commitments and Contingencies (Narrative) (Details) $ in Millions | Dec. 31, 2016 | Jan. 22, 2015USD ($)a |
Other Commitments [Line Items] | ||
Land subject to litigation | a | 1,250 | |
Land | Real Estate Sales | ||
Other Commitments [Line Items] | ||
Unpaid purchase price | $ | $ 114 | |
Unpaid purchase price, interest rate | 12.00% | |
Noncontrolling interest, ownership percentage by noncontrolling owners | 4.30% |
Risk Management and Derivativ88
Risk Management and Derivatives (Risk Concentration) (Details) | 12 Months Ended |
Dec. 31, 2016borrower | |
Land | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 22.40% |
Office/Industrial | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 22.90% |
Hotel | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 12.50% |
Commercial Entertainment and Leisure Real Estate | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 10.60% |
Condominium Units | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 10.00% |
Mixed Use Collateral | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 10.00% |
Customer Concentration Risk | |
Concentration Risk [Line Items] | |
Number of large borrowers or tenants | 5 |
Concentration risk percentage of revenue (no more than) | 18.40% |
Concentration risk percentage of one single customer, revenue (no more than) | 5.90% |
New York | Geographic Concentration Risk | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 19.00% |
California | Geographic Concentration Risk | |
Concentration Risk [Line Items] | |
Concentration risk, percentage | 13.00% |
Risk Management and Derivativ89
Risk Management and Derivatives (Fair Value of Derivative Financial Instruments) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Designated as hedge | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | $ 0 | $ 39 |
Derivative Liabilities, Fair Value | 47 | 131 |
Designated as hedge | Foreign exchange contracts | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Liabilities, Fair Value | 0 | |
Designated as hedge | Foreign exchange contracts | Other Assets | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | 0 | 39 |
Designated as hedge | Foreign exchange contracts | Other Liabilities | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Liabilities, Fair Value | 8 | |
Designated as hedge | Interest rate swaps | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | 0 | 0 |
Designated as hedge | Interest rate swaps | Other Liabilities | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Liabilities, Fair Value | 39 | 131 |
Not designated as hedge | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | 727 | 1,483 |
Derivative Liabilities, Fair Value | 0 | 0 |
Not designated as hedge | Foreign exchange contracts | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Liabilities, Fair Value | 0 | 0 |
Not designated as hedge | Foreign exchange contracts | Other Assets | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | 702 | 378 |
Not designated as hedge | Interest rate cap | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Liabilities, Fair Value | 0 | 0 |
Not designated as hedge | Interest rate cap | Other Assets | ||
Derivative financial instruments on consolidated balance sheets | ||
Derivative Assets, Fair Value | $ 25 | $ 1,105 |
Risk Management and Derivativ90
Risk Management and Derivatives (Classification on the Consolidated Statements of Operations) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Interest Expense | Interest rate cap | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | $ 0 | $ 0 | $ 0 |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | (185) | (626) | (56) |
Interest Expense | Interest rate swaps | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | (175) | (537) | (970) |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | (32) | 170 | (6) |
Earnings from equity investments | Interest rate cap | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | (4) | (13) | (9) |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | (3) | (1) | 0 |
Earnings from equity investments | Interest rate swaps | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | 94 | (528) | (753) |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | (378) | (464) | (420) |
Earnings from equity investments | Foreign exchange contracts | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | (167) | (124) | (471) |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | 0 | 0 | 0 |
Other Expense | Interest rate cap | Designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | (2,984) | ||
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | 0 | ||
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Ineffective Portion) | (3,634) | ||
Other Expense | Interest rate cap | Not designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain or (Loss) Recognized in Income | (1,080) | (3,671) | (1,347) |
Other Expense | Foreign exchange contracts | Not designated as hedge | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain or (Loss) Recognized in Income | $ 1,115 | $ 2,403 | $ 7,257 |
Risk Management and Derivativ91
Risk Management and Derivatives (Foreign Exchange Contracts) (Details) € in Thousands, ₨ in Thousands, £ in Thousands, $ in Thousands | 12 Months Ended | |||||
Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | Dec. 31, 2016EUR (€) | Dec. 31, 2016GBP (£) | Dec. 31, 2016INR (₨) | |
Derivative [Line Items] | ||||||
Foreign currency transaction gain (loss) | $ 100 | $ (100) | $ 100 | |||
Sells Indian rupee (INR)/Buys USD Forward | ||||||
Derivative [Line Items] | ||||||
Notional Amount | 5,089 | ₨ 350,000 | ||||
Sells euro (EUR)/Buys USD Forward | ||||||
Derivative [Line Items] | ||||||
Notional Amount | 7,095 | € 6,300 | ||||
Sells pound sterling (GBP)/Buys USD Forward | ||||||
Derivative [Line Items] | ||||||
Notional Amount | $ 4,427 | £ 3,400 |
Risk Management and Derivativ92
Risk Management and Derivatives (Interest Rate Hedges) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2014 | ||
Derivative [Line Items] | |||
Realized loss on interest rate hedge | [1] | $ 3,600 | |
Interest rate swap | |||
Derivative [Line Items] | |||
Secured term loan | $ 28,000 | ||
Notional Amount | $ 26,396 | ||
Derivative, Variable Rate | 2.00% | ||
Derivative, Fixed Rate | 3.47% | ||
Interest rate cap | |||
Derivative [Line Items] | |||
Notional Amount | $ 500,000 | ||
Fixed Rate | 1.00% | ||
Interest rate swaps | |||
Derivative [Line Items] | |||
Hedge gain to be reclassified within next 12 months | $ 500 | ||
[1] | Reclassified to "Interest expense" in the Company's consolidated statements of operations are $217, $456 and $62 for the years ended December 31, 2016, 2015 and 2014, respectively. Reclassified to "Other Expense" in the Company's consolidated statements of operations is $3,634 for the year ended December 31, 2014 (refer to Note 12). Reclassified to "Earnings from equity method investments" in the Company's consolidated statements of operations are $381, $465 and $420, respectively, for the years ended December 31, 2016, 2015 and 2014. |
Risk Management and Derivativ93
Risk Management and Derivatives (Credit Risk-Related Contingent Features) (Details) - USD ($) | Dec. 31, 2016 | Dec. 31, 2015 |
Derivative [Line Items] | ||
Net exposure under contracts | $ 0 | |
Forward Contracts | ||
Derivative [Line Items] | ||
Collateral posted for hedges | $ 400,000 | $ 1,000,000 |
Equity (Preferred Stock) (Detai
Equity (Preferred Stock) (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 25,800,000 | 25,800,000 |
Number of days in year used in the computation of preferred stock dividends for any partial dividend period | 360 days | 360 days |
Number of months used in the computation of preferred stock dividends for any partial dividend period | 12 months | 12 months |
Number of days in month, dividends computation of dividends payable for any partial dividend period | 30 days | 30 days |
Capital gains distribution percentage | 47.30% | 47.30% |
Unrecaptured Section 1250 gain percentage | 76.15% | 76.15% |
Long term capital gain percentage | 23.85% | 23.85% |
Ordinary income percentage | 52.70% | 52.70% |
Amount of preferred dividends in arrears | $ 0 | |
Shares issued upon conversion | 3.9087 | |
Redemption price as a percentage of liquidation preference | 100.00% | 100.00% |
Maximum | ||
Class of Stock [Line Items] | ||
Number of days prior to dividend payment date that Board of Directors may elect to designate as the payment date | 30 days | 30 days |
Minimum | ||
Class of Stock [Line Items] | ||
Number of days prior to dividend payment date that Board of Directors may elect to designate as the payment date | 10 days | 10 days |
Series D | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 4,000,000 | 4,000,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Rate per Annum | 8.00% | 8.00% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 2 | $ 2 |
Dividends declared and paid | $ 8,000,000 | $ 8,000,000 |
Series E | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 5,600,000 | 5,600,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Rate per Annum | 7.875% | 7.875% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 1.97 | $ 1.97 |
Dividends declared and paid | $ 11,000,000 | $ 11,000,000 |
Series F | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 4,000,000 | 4,000,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Rate per Annum | 7.80% | 7.80% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 1.95 | $ 1.95 |
Dividends declared and paid | $ 7,800,000 | $ 7,800,000 |
Series G | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 3,200,000 | 3,200,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Rate per Annum | 7.65% | 7.65% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 1.91 | $ 1.91 |
Dividends declared and paid | $ 6,100,000 | $ 6,100,000 |
Series I | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 5,000,000 | 5,000,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Rate per Annum | 7.50% | 7.50% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 1.88 | $ 1.88 |
Dividends declared and paid | $ 9,400,000 | $ 9,400,000 |
Series J (convertible) | ||
Class of Stock [Line Items] | ||
Shares Issued and Outstanding | 4,000,000 | 4,000,000 |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 |
Liquidation Preference (in dollars per share) | $ 50 | $ 50 |
Rate per Annum | 4.50% | 4.50% |
Equivalent to Fixed Annual Rate (in dollars per share) | $ 2.25 | $ 2.25 |
Dividends declared and paid | $ 9,000,000 | $ 9,000,000 |
Conversion price (in dollars per share) | $ 12.79 | $ 12.79 |
Redemption price as a percentage of liquidation preference | 100.00% | 100.00% |
Class D, E, F, G, I | ||
Class of Stock [Line Items] | ||
Liquidation Preference (in dollars per share) | $ 25 | $ 25 |
Equity (High Performance Unit P
Equity (High Performance Unit Program) (Details) $ / shares in Units, $ in Millions | Aug. 13, 2015USD ($)$ / sharesshares | Dec. 31, 2015USD ($)voteplanshares | Dec. 31, 2016shares |
Class of Stock [Line Items] | |||
HPUs outstanding (in shares) | 14,888 | ||
Common stock equivalent underlying HPUs (in shares) | 2,800,000 | ||
Cash exchange rate for CSE underlying HPU (in dollars per share) | $ / shares | $ 9.30 | ||
Common stock exchange rate for CSE underlying HPU, Shares | 0.7 | ||
HPU cash value acquired | $ | $ 9.8 | ||
Stock issued during period (in shares) | 1,200,000 | ||
Stock issued | $ | $ 15.2 | ||
High performance units, value | $ | $ 9.8 | ||
HPU | |||
Class of Stock [Line Items] | |||
Stock performance award, number of voting rights per share | vote | 0.25 | ||
Percentage of holders with binding commitments to tender, cash redemption | 37.00% | ||
Percentage of holders with binding commitments to tender | 63.00% | ||
High Performance Unit Program | |||
Class of Stock [Line Items] | |||
Stock performance award initial purchase price of participant interest | $ | $ 9.8 | ||
Stock performance award, number of plans, not meet performance thresholds | plan | 4 | ||
High Performance Unit Program 2002 Plan | Employee Stock Performance Award Participant | HPU | |||
Class of Stock [Line Items] | |||
Stock performance award common stock shares basis for distribution calculation | 819,254 | ||
Stock performance award, shares outstanding, number | 5,000 | ||
High Performance Unit Program 2003 Plan | Employee Stock Performance Award Participant | HPU | |||
Class of Stock [Line Items] | |||
Stock performance award common stock shares basis for distribution calculation | 987,149 | ||
Stock performance award, shares outstanding, number | 5,000 | ||
High Performance Unit Program 2004 Plan | Employee Stock Performance Award Participant | HPU | |||
Class of Stock [Line Items] | |||
Stock performance award common stock shares basis for distribution calculation | 1,031,875 | ||
Stock performance award, shares outstanding, number | 5,000 |
Equity (Dividends) (Details)
Equity (Dividends) (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Dividends [Abstract] | ||
Minimum percentage of taxable income excluding capital gains | 90.00% | |
Percentage of taxable income (including net capital gains) to be distributed in order to qualify as REIT | 100.00% | |
Operating loss carryforwards | $ 902.9 |
Equity (Stock Repurchase Progra
Equity (Stock Repurchase Program) (Details) - USD ($) $ / shares in Units, shares in Millions | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Aug. 04, 2016 | Feb. 29, 2016 | |
Equity [Abstract] | ||||
Repurchase of common stock, authorized amount | $ 50,000,000 | $ 50,000,000 | ||
Stock repurchased and retired during period, shares | 10.2 | 5.7 | ||
Common stock value acquired including acquisition costs | $ 98,400,000 | $ 70,400,000 | ||
Average cost per share | $ 9.67 | $ 12.25 | ||
Available repurchase of common stock, authorized amount | $ 50,000,000 |
Equity (Accumulated Other Compr
Equity (Accumulated Other Comprehensive Income (Loss)) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 |
Class of Stock [Line Items] | ||||
Accumulated other comprehensive income (loss) | $ 1,059,684 | $ 1,101,330 | $ 1,248,348 | $ 1,301,465 |
Accumulated other comprehensive income (loss) | ||||
Class of Stock [Line Items] | ||||
Accumulated other comprehensive income (loss) | (4,218) | (4,851) | $ (971) | $ (4,276) |
Unrealized gains (losses) on available-for-sale securities | ||||
Class of Stock [Line Items] | ||||
Accumulated other comprehensive income (loss) | 149 | (125) | ||
Unrealized gains (losses) on cash flow hedges | ||||
Class of Stock [Line Items] | ||||
Accumulated other comprehensive income (loss) | 27 | (690) | ||
Unrealized losses on cumulative translation adjustment | ||||
Class of Stock [Line Items] | ||||
Accumulated other comprehensive income (loss) | $ (4,394) | $ (4,036) |
Stock-Based Compensation Plan99
Stock-Based Compensation Plans and Employee Benefits (Stock-based Compensation) (Details) $ / shares in Units, $ in Thousands | Jun. 15, 2016shares | Jan. 29, 2016shares | Jan. 30, 2015Installmentshares | Jun. 30, 2016shares | Jan. 31, 2016$ / sharesshares | Jan. 31, 2015shares | May 31, 2014shares | Dec. 31, 2016USD ($)Installment$ / sharesshares | Dec. 31, 2015USD ($)$ / sharesshares | Dec. 31, 2014USD ($)$ / shares |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Stock-based compensation expense | $ | $ 10,889 | $ 12,013 | $ 13,314 | |||||||
Unrecognized compensation cost | $ | $ 1,900 | |||||||||
Weighted-average period to recognize the unrecognized compensation cost | 2 years 25 days | |||||||||
Accrued expenses | $ | $ 72,693 | 68,937 | ||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Forfeited (in shares) | 38,070 | |||||||||
Employees | ||||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Granted units | 20,000 | |||||||||
Shares issued (in shares) | 12,030 | |||||||||
Long-term Incentive Plan 2009 | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Number of shares authorized | 8,000,000 | |||||||||
Shares available for issuance | 3,600,000 | |||||||||
2013-2014 Performance Incentive Plan | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Number of points issued (in shares) | 10 | 10 | 73 | |||||||
Preferred return | 9.00% | |||||||||
2015-2016 Performance Plan | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Number of points issued (in shares) | 2.5 | 40 | 34 | |||||||
All Performance Incentive Plans | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Accrued expenses | $ | $ 22,400 | 16,600 | ||||||||
Common stock subject to sales restriction | Employees | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Shares issued | 92,057 | |||||||||
Non-vested, aggregate intrinsic value | $ | $ 700 | |||||||||
Restricted shares awarded | 58,667 | |||||||||
Sale restriction period | 18 months | |||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Non-vested at End of Period (in dollars per share) | $ / shares | $ 8.46 | |||||||||
Restricted stock units | ||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||
Non-vested, aggregate intrinsic value | $ | $ 3,578 | $ 4,991 | ||||||||
Number of Shares | ||||||||||
Non-vested at Beginning of Period (in shares) | 426,000 | 426,000 | ||||||||
Granted (in shares) | 223,000 | |||||||||
Vested (in shares) | (277,000) | |||||||||
Forfeited (in shares) | (82,000) | |||||||||
Non-vested at End of Period (in shares) | 290,000 | 426,000 | ||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Non-vested at Beginning of Period (in dollars per share) | $ / shares | $ 12.90 | $ 12.90 | ||||||||
Granted (in dollars per share) | $ / shares | 10.11 | $ 13.65 | $ 15.31 | |||||||
Vested (in dollars per share) | $ / shares | 10.91 | |||||||||
Forfeited (in dollars per share) | $ / shares | 17.49 | |||||||||
Non-vested at End of Period (in dollars per share) | $ / shares | $ 11.33 | $ 12.90 | ||||||||
Fair value of units vested during period | $ | $ 2,900 | $ 100 | $ 39,200 | |||||||
Service Based Restricted Stock Units Vesting on each Anniversary Date | ||||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Vesting period | 4 years | |||||||||
Service Based Restricted Stock Units Vesting on each Anniversary Date | Employees | ||||||||||
Number of Shares | ||||||||||
Non-vested at End of Period (in shares) | 80,000 | |||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Granted units | 80,000 | |||||||||
Service Based Restricted Stock Units Vesting on December 31, 2018 | Employees | ||||||||||
Number of Shares | ||||||||||
Non-vested at End of Period (in shares) | 109,417 | |||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Granted units | 122,817 | |||||||||
Number of cliff installments | Installment | 1 | |||||||||
Performance based restricted stock units vesting on December 31, 2017 | Employees | ||||||||||
Number of Shares | ||||||||||
Non-vested at End of Period (in shares) | 39,071 | |||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Risk-free interest rate | 0.75% | |||||||||
Expected stock price volatility | 28.14% | |||||||||
Performance based restricted stock units vesting on December 31, 2017 | Employees | Minimum | ||||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Vesting percentage | 0.00% | 0.00% | ||||||||
Performance based restricted stock units vesting on December 31, 2017 | Employees | Maximum | ||||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Vesting percentage | 200.00% | 200.00% | ||||||||
Service based restricted stock units vesting on December 31, 2017 | Employees | ||||||||||
Number of Shares | ||||||||||
Non-vested at End of Period (in shares) | 56,020 | |||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Number of cliff installments | Installment | 1 | |||||||||
Service based restricted stock units with specified vesting dates | Employees | ||||||||||
Weighted Average Grant Date Fair Value Per Share | ||||||||||
Vesting period | 3 years | |||||||||
Service based restricted stock units with specified vesting dates | Employees 2 | ||||||||||
Number of Shares | ||||||||||
Non-vested at End of Period (in shares) | 4,751 |
Stock-Based Compensation Pla100
Stock-Based Compensation Plans and Employee Benefits (Directors' Awards) (Details) - Director [Member] $ / shares in Units, $ in Millions | 12 Months Ended |
Dec. 31, 2016USD ($)$ / sharesshares | |
CSE | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of shares granted | 12,953 |
Vesting period | 7 months 15 days |
Restricted Stock | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of shares granted | 72,537 |
Vesting period | 1 year |
CSE and Restricted Stock Awards | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Options, grants in period, weighted average grant date fair value (in dollars per share) | $ / shares | $ 9.65 |
Non-vested, outstanding (in shares) | 333,384 |
Aggregate intrinsic value for directors | $ | $ 4.1 |
Stock-Based Compensation Pla101
Stock-Based Compensation Plans and Employee Benefits (401(k) Plan) (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||
Requisite service period | 3 months | ||
Defined contribution plan maximum percentage of matching contribution | 50.00% | ||
Defined contribution plan maximum percentage of employee compensation | 10.00% | ||
Gross contributions made by the Company | $ 1 | $ 1 | $ 0.9 |
Earnings Per Share (Schedule of
Earnings Per Share (Schedule of Earnings Per Share) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||
Jun. 30, 2016 | Dec. 31, 2015 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Income (loss) from operations | $ (5,114) | $ (99,973) | $ (74,178) | ||
Income from sales of real estate | 105,296 | 93,816 | 89,943 | ||
Net (income) loss attributable to noncontrolling interests | (4,876) | 3,722 | 704 | ||
Preferred dividends | (51,320) | (51,320) | (51,320) | ||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for basic earnings per common share | 43,986 | (53,755) | (34,851) | ||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for diluted earnings per common share | 54,139 | (53,755) | (34,851) | ||
Undistributed earnings (loss) allocated to participating securities, basic | $ 20 | $ 5 | 14 | ||
Undistributed earnings (loss) allocated to participating securities, diluted | $ 14 | $ 5 | 13 | ||
Joint venture shares | |||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Dilutive securities, effect on basic earnings per share, dilutive convertible securities | 7 | 0 | 0 | ||
1.50% convertible senior unsecured notes | |||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Dilutive securities, effect on basic earnings per share, dilutive convertible securities | $ 3,907 | 0 | 0 | ||
Stated interest rates | 1.50% | ||||
3.00% convertible senior unsecured notes | |||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Dilutive securities, effect on basic earnings per share, dilutive convertible securities | $ 6,239 | $ 0 | $ 0 | ||
Stated interest rates | 3.00% |
Earnings Per Share (Earnings Al
Earnings Per Share (Earnings Allocable to Common Shares) (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 12 Months Ended | ||||||||||
Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | ||
Denominator for basic and diluted earnings per share: | ||||||||||||
Weighted average number of shares, Basic (in shares) | 73,453 | 84,987 | 85,031 | |||||||||
Weighted average common shares outstanding for diluted earnings per common share (in shares) | 98,467 | 84,987 | 85,031 | |||||||||
Basic earnings per common share: | ||||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | $ 0.60 | $ (0.62) | $ (0.40) | |||||||||
Earnings per share, basic (in dollars per share) | 0.60 | (0.62) | (0.40) | |||||||||
Diluted earnings per common share: | ||||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | 0.55 | (0.62) | (0.40) | |||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | $ 0.55 | $ (0.62) | $ (0.40) | |||||||||
Denominator for basic and diluted earnings per HPU share: | ||||||||||||
Weighted average HPUs outstanding for basic and diluted earnings per share (in shares) | [1] | 0 | 9 | 15 | ||||||||
Basic and diluted earnings per HPU share: | ||||||||||||
Net income (loss) attributable to iStar Inc. and allocable to HPU holders (in dollars per share) | [1] | $ 0 | $ (120) | $ (75.27) | ||||||||
Common Stock | ||||||||||||
Denominator for basic and diluted earnings per share: | ||||||||||||
Weighted average number of shares, Basic (in shares) | 71,603 | 71,210 | 73,984 | 77,060 | 83,162 | 85,766 | 85,541 | 85,497 | 73,453 | 84,987 | 85,031 | |
Add: Effect of assumed shares issued under treasury stock method or restricted stock units (in shares) | 84 | 0 | 0 | |||||||||
Weighted average common shares outstanding for diluted earnings per common share (in shares) | 71,603 | 115,666 | 118,510 | 77,060 | 83,581 | 85,766 | 85,541 | 85,497 | 98,467 | 84,987 | 85,031 | |
Basic earnings per common share: | ||||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | $ 0.60 | $ (0.62) | $ (0.40) | |||||||||
Earnings per share, basic (in dollars per share) | $ (0.27) | $ 0.65 | $ 0.52 | $ (0.27) | $ 0.09 | $ (0.07) | $ (0.36) | $ (0.26) | 0.60 | (0.62) | (0.40) | |
Diluted earnings per common share: | ||||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | 0.55 | (0.62) | (0.40) | |||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders (in dollars per share) | $ (0.27) | $ 0.44 | $ 0.37 | $ (0.27) | $ 0.09 | $ (0.07) | $ (0.36) | $ (0.26) | 0.55 | (0.62) | (0.40) | |
HPU's | ||||||||||||
Denominator for basic and diluted earnings per HPU share: | ||||||||||||
Weighted average HPUs outstanding for basic and diluted earnings per share (in shares) | 0 | 7 | 15 | 15 | ||||||||
Basic and diluted earnings per HPU share: | ||||||||||||
Net income (loss) attributable to iStar Inc. and allocable to HPU holders (in dollars per share) | $ 0 | $ (120) | $ (75.27) | |||||||||
Basic | Common Stock | ||||||||||||
Numerator for basic earnings per share: | ||||||||||||
Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders | $ 43,972 | $ (52,675) | $ (33,722) | |||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | 43,972 | (52,675) | (33,722) | |||||||||
Diluted | Common Stock | ||||||||||||
Numerator for basic earnings per share: | ||||||||||||
Income (loss) from operations attributable to iStar Inc. and allocable to common shareholders | 54,126 | (52,675) | (33,722) | |||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | 54,126 | (52,675) | (33,722) | |||||||||
Basic and Diluted | HPU's | ||||||||||||
Numerator for basic and diluted earnings per HPU share: | ||||||||||||
Net income (loss) attributable to iStar Inc. and allocable to HPU holders | $ 0 | $ (1,080) | $ (1,129) | |||||||||
Denominator for basic and diluted earnings per HPU share: | ||||||||||||
Weighted average HPUs outstanding for basic and diluted earnings per share (in shares) | 0 | 9 | 15 | |||||||||
Joint venture shares | Common Stock | ||||||||||||
Denominator for basic and diluted earnings per share: | ||||||||||||
Add: Effect of joint venture shares (in shares) | 298 | 0 | 0 | |||||||||
1.50% convertible senior unsecured notes | Common Stock | ||||||||||||
Denominator for basic and diluted earnings per share: | ||||||||||||
Add: Effect of senior convertible unsecured notes (in shares) | 9,868 | 0 | 0 | |||||||||
3.00% convertible senior unsecured notes | Common Stock | ||||||||||||
Denominator for basic and diluted earnings per share: | ||||||||||||
Add: Effect of senior convertible unsecured notes (in shares) | 14,764 | 0 | 0 | |||||||||
[1] | All of the Company's outstanding High Performance Units ("HPUs") were repurchased and retired on August 13, 2015 (refer to Note 13). |
Earnings Per Share (Anti-diluti
Earnings Per Share (Anti-dilutive Shares) (Details) - shares shares in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Joint venture shares | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 0 | 298 | 298 |
3.00% convertible senior unsecured notes | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 0 | ||
3.00% senior convertible notes | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 16,992 | 16,992 | |
Series J convertible perpetual preferred stock | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 15,635 | 15,635 | 15,635 |
1.50% convertible senior unsecured notes | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 0 | 11,567 | 11,567 |
Unvested Time Based Units | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 16 | ||
Market-based Units | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Anti-dilutive shares | 125 |
Fair Values (Schedule of Fair V
Fair Values (Schedule of Fair Value Measurement) (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016USD ($)real_estate_asset | Dec. 31, 2015USD ($)Loan | |
Assets and liabilities recorded at fair value | ||
Sellout period | 2 years | |
Recurring basis | Quoted market prices in active markets (Level 1) | ||
Assets and liabilities recorded at fair value | ||
Derivative assets | $ 0 | $ 0 |
Derivative liabilities | 0 | 0 |
Available-for-sale securities | 0 | 0 |
Recurring basis | Significant other observable inputs (Level 2) | ||
Assets and liabilities recorded at fair value | ||
Derivative assets | 727 | 1,522 |
Derivative liabilities | 47 | 131 |
Available-for-sale securities | 0 | 0 |
Recurring basis | Significant unobservable inputs (Level 3) | ||
Assets and liabilities recorded at fair value | ||
Derivative assets | 0 | 0 |
Derivative liabilities | 0 | 0 |
Available-for-sale securities | 21,666 | 1,161 |
Recurring basis | Total | ||
Assets and liabilities recorded at fair value | ||
Derivative assets | 727 | 1,522 |
Derivative liabilities | 47 | 131 |
Available-for-sale securities | 21,666 | 1,161 |
Non-recurring basis | Liquidation | Loans Receivable One | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | 5,200 | |
Non-recurring basis | Comparable sales | Loans Receivable | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | 2,000 | |
Non-recurring basis | Discounted cash flow | Loans Receivable | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | $ 3,200 | |
Weighted average discount rate | 14.00% | |
Number of impaired loans | Loan | 1 | |
Non-recurring basis | Quoted market prices in active markets (Level 1) | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | 0 | $ 0 |
Impaired real estate | 0 | |
Non-recurring basis | Significant other observable inputs (Level 2) | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | 0 | 0 |
Impaired real estate | 0 | |
Non-recurring basis | Significant unobservable inputs (Level 3) | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | 7,200 | 3,200 |
Impaired real estate | $ 3,063 | |
Number of impaired loans | real_estate_asset | 1 | |
Non-recurring basis | Total | ||
Assets and liabilities recorded at fair value | ||
Impaired loans | $ 7,200 | $ 3,200 |
Impaired real estate | $ 3,063 | |
Weighted average discount rate | 11.00% |
Fair Values (Schedule of Level
Fair Values (Schedule of Level 3 Assets) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Beginning balance | $ 1,161 | $ 1,167 |
Purchases | 20,240 | 0 |
Repayments | (10) | (10) |
Unrealized gains recorded in other comprehensive income | 275 | 4 |
Ending balance | $ 21,666 | $ 1,161 |
Fair Values (Narrative) (Detail
Fair Values (Narrative) (Details) - USD ($) $ in Thousands | Dec. 31, 2016 | Dec. 31, 2015 |
Financial assets: | ||
Loans receivable and other lending investments, net | $ 1,450,439 | $ 1,601,985 |
Financial liabilities: | ||
Debt obligations, net | 3,389,908 | 4,118,823 |
Fair Value | ||
Financial assets: | ||
Loans receivable and other lending investments, net | 1,500,000 | 1,600,000 |
Financial liabilities: | ||
Debt obligations, net | $ 3,600,000 | $ 4,300,000 |
Segment Reporting (Schedule of
Segment Reporting (Schedule of Segments) (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016USD ($)segments | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | |
Segment Reporting [Abstract] | |||
Number of reportable segments | segments | 4 | ||
Segment Reporting | |||
Operating lease income | $ 213,018 | $ 229,720 | $ 243,100 |
Interest income | 129,153 | 134,687 | 122,704 |
Other income | 46,515 | 49,931 | 81,033 |
Land development revenue | 88,340 | 100,216 | 15,191 |
Earnings (loss) from equity method investments | 77,349 | 32,153 | 94,905 |
Income from sales of real estate | 105,296 | 93,816 | 89,943 |
Total revenue and other earnings | 659,671 | 640,523 | 646,876 |
Real estate expense | (138,422) | (146,750) | (163,389) |
Land development cost of sales | (62,007) | (67,382) | (12,840) |
Other expense | (5,883) | (6,374) | (6,340) |
Allocated interest expense | (221,398) | (224,639) | (224,483) |
Allocated general and administrative | (73,138) | (69,264) | (74,973) |
Segment profit (loss) | 158,823 | 126,114 | 164,851 |
(Recovery of) provision for loan losses | (12,514) | 36,567 | (1,714) |
Impairment of assets | 14,484 | 10,524 | 34,634 |
Depreciation and amortization | 54,329 | 65,247 | 73,571 |
Capitalized expenditures | 169,999 | 183,269 | 145,238 |
Real estate, net | 1,491,752 | 1,593,983 | |
Real estate available and held for sale | 83,764 | 137,274 | |
Total real estate | 1,575,516 | 1,731,257 | |
Land and development, net | 945,565 | 1,001,963 | |
Loans receivable and other lending investments, net | 1,450,439 | 1,601,985 | |
Other investments | 214,406 | 254,172 | |
Total portfolio assets | 4,185,926 | 4,589,377 | |
Cash and other assets | 639,588 | 1,008,415 | |
Total assets | 4,825,514 | 5,597,792 | |
Stock-based compensation expense | 10,889 | 12,013 | 13,314 |
Land and Development | |||
Segment Reporting | |||
Income from sales of real estate | 26,333 | 32,834 | 2,351 |
Operating Segments | Real Estate Finance | |||
Segment Reporting | |||
Operating lease income | 0 | 0 | 0 |
Interest income | 129,153 | 134,687 | 122,704 |
Other income | 4,658 | 9,737 | 21,217 |
Land development revenue | 0 | 0 | 0 |
Earnings (loss) from equity method investments | 0 | 0 | 0 |
Income from sales of real estate | 0 | 0 | 0 |
Total revenue and other earnings | 133,811 | 144,424 | 143,921 |
Real estate expense | 0 | 0 | 0 |
Land development cost of sales | 0 | 0 | 0 |
Other expense | (2,719) | (2,291) | (243) |
Allocated interest expense | (57,787) | (57,109) | (58,043) |
Allocated general and administrative | (15,311) | (13,128) | (13,211) |
Segment profit (loss) | 57,994 | 71,896 | 72,424 |
(Recovery of) provision for loan losses | (12,514) | 36,567 | (1,714) |
Impairment of assets | 0 | 0 | 0 |
Depreciation and amortization | 0 | 0 | 0 |
Capitalized expenditures | 0 | 0 | 0 |
Real estate, net | 0 | 0 | |
Real estate available and held for sale | 0 | 0 | |
Total real estate | 0 | 0 | |
Land and development, net | 0 | 0 | |
Loans receivable and other lending investments, net | 1,450,439 | 1,601,985 | |
Other investments | 0 | 0 | |
Total portfolio assets | 1,450,439 | 1,601,985 | |
Total assets | |||
Operating Segments | Net Lease | |||
Segment Reporting | |||
Operating lease income | 148,002 | 151,481 | 151,934 |
Interest income | 0 | 0 | 0 |
Other income | 1,633 | 357 | 4,437 |
Land development revenue | 0 | 0 | 0 |
Earnings (loss) from equity method investments | 3,567 | 5,221 | 3,260 |
Income from sales of real estate | 21,138 | 40,082 | 6,206 |
Total revenue and other earnings | 174,340 | 197,141 | 165,837 |
Real estate expense | (19,058) | (21,855) | (22,967) |
Land development cost of sales | 0 | 0 | 0 |
Other expense | 0 | 0 | 0 |
Allocated interest expense | (65,880) | (66,504) | (72,089) |
Allocated general and administrative | (17,585) | (15,569) | (16,603) |
Segment profit (loss) | 71,817 | 93,213 | 54,178 |
(Recovery of) provision for loan losses | 0 | 0 | 0 |
Impairment of assets | 4,829 | 0 | 3,689 |
Depreciation and amortization | 34,049 | 38,138 | 38,841 |
Capitalized expenditures | 3,667 | 4,195 | 3,933 |
Real estate, net | 1,015,590 | 1,112,479 | |
Real estate available and held for sale | 1,284 | 0 | |
Total real estate | 1,016,874 | 1,112,479 | |
Land and development, net | 0 | 0 | |
Loans receivable and other lending investments, net | 0 | 0 | |
Other investments | 92,669 | 69,096 | |
Total portfolio assets | 1,109,543 | 1,181,575 | |
Total assets | |||
Operating Segments | Operating Properties | |||
Segment Reporting | |||
Operating lease income | 64,593 | 77,454 | 90,331 |
Interest income | 0 | 0 | 0 |
Other income | 33,216 | 34,637 | 42,000 |
Land development revenue | 0 | 0 | 0 |
Earnings (loss) from equity method investments | 33,863 | 1,663 | 1,669 |
Income from sales of real estate | 75,357 | 53,734 | 83,737 |
Total revenue and other earnings | 207,029 | 167,488 | 217,737 |
Real estate expense | (82,401) | (95,888) | (113,504) |
Land development cost of sales | 0 | 0 | 0 |
Other expense | 0 | 0 | 0 |
Allocated interest expense | (23,156) | (28,014) | (39,535) |
Allocated general and administrative | (6,574) | (6,988) | (9,608) |
Segment profit (loss) | 94,898 | 36,598 | 55,090 |
(Recovery of) provision for loan losses | 0 | 0 | 0 |
Impairment of assets | 5,855 | 5,935 | 8,131 |
Depreciation and amortization | 17,887 | 24,548 | 32,142 |
Capitalized expenditures | 56,784 | 84,103 | 61,186 |
Real estate, net | 476,162 | 481,504 | |
Real estate available and held for sale | 82,480 | 137,274 | |
Total real estate | 558,642 | 618,778 | |
Land and development, net | 0 | 0 | |
Loans receivable and other lending investments, net | 0 | 0 | |
Other investments | 3,583 | 11,124 | |
Total portfolio assets | 562,225 | 629,902 | |
Total assets | |||
Operating Segments | Land and Development | |||
Segment Reporting | |||
Operating lease income | 423 | 785 | 835 |
Interest income | 0 | 0 | 0 |
Other income | 3,170 | 1,219 | 3,327 |
Land development revenue | 88,340 | 100,216 | 15,191 |
Earnings (loss) from equity method investments | 30,012 | 16,683 | 14,966 |
Income from sales of real estate | 8,801 | 0 | 0 |
Total revenue and other earnings | 130,746 | 118,903 | 34,319 |
Real estate expense | (36,963) | (29,007) | (26,918) |
Land development cost of sales | (62,007) | (67,382) | (12,840) |
Other expense | 0 | 0 | 0 |
Allocated interest expense | (34,888) | (32,087) | (29,432) |
Allocated general and administrative | (13,693) | (11,488) | (13,062) |
Segment profit (loss) | (16,805) | (21,061) | (47,933) |
(Recovery of) provision for loan losses | 0 | 0 | 0 |
Impairment of assets | 3,800 | 4,589 | 22,814 |
Depreciation and amortization | 1,296 | 1,422 | 1,440 |
Capitalized expenditures | 109,548 | 94,971 | 80,119 |
Real estate, net | 0 | 0 | |
Real estate available and held for sale | 0 | 0 | |
Total real estate | 0 | 0 | |
Land and development, net | 945,565 | 1,001,963 | |
Loans receivable and other lending investments, net | 0 | 0 | |
Other investments | 84,804 | 100,419 | |
Total portfolio assets | 1,030,369 | 1,102,382 | |
Total assets | |||
Corporate/Other | |||
Segment Reporting | |||
Operating lease income | 0 | 0 | 0 |
Interest income | 0 | 0 | 0 |
Other income | 3,838 | 3,981 | 10,052 |
Land development revenue | 0 | 0 | 0 |
Earnings (loss) from equity method investments | 9,907 | 8,586 | 75,010 |
Income from sales of real estate | 0 | 0 | 0 |
Total revenue and other earnings | 13,745 | 12,567 | 85,062 |
Real estate expense | 0 | 0 | 0 |
Land development cost of sales | 0 | 0 | 0 |
Other expense | (3,164) | (4,083) | (6,097) |
Allocated interest expense | (39,687) | (40,925) | (25,384) |
Allocated general and administrative | (19,975) | (22,091) | (22,489) |
Segment profit (loss) | (49,081) | (54,532) | 31,092 |
(Recovery of) provision for loan losses | 0 | 0 | 0 |
Impairment of assets | 0 | 0 | 0 |
Depreciation and amortization | 1,097 | 1,139 | 1,148 |
Capitalized expenditures | 0 | 0 | $ 0 |
Real estate, net | 0 | 0 | |
Real estate available and held for sale | 0 | 0 | |
Total real estate | 0 | 0 | |
Land and development, net | 0 | 0 | |
Loans receivable and other lending investments, net | 0 | 0 | |
Other investments | 33,350 | 73,533 | |
Total portfolio assets | $ 33,350 | 73,533 | |
Total assets |
Segment Reporting (Reconciliati
Segment Reporting (Reconciliation of Segment Profit (Loss)) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Reconciliation of segment profit (loss) to income (loss) from continuing operations | |||||||||||
Segment profit | $ 158,823 | $ 126,114 | $ 164,851 | ||||||||
Less: Recovery of (provision for) loan losses | (12,514) | 36,567 | (1,714) | ||||||||
Less: Impairment of assets | 14,484 | 10,524 | 34,634 | ||||||||
Less: Depreciation and amortization | (54,329) | (65,247) | (73,571) | ||||||||
Less: Stock-based compensation expense | (10,889) | (12,013) | (13,314) | ||||||||
Less: Income tax benefit (expense) | (10,166) | 7,639 | 3,912 | ||||||||
Less: Loss on early extinguishment of debt, net | (1,619) | (281) | (25,369) | ||||||||
Net income (loss) | $ (8,461) | $ 58,155 | $ 59,787 | $ (9,299) | $ 19,974 | $ 5,958 | $ (19,776) | $ (12,313) | $ 100,182 | $ (6,157) | $ 15,765 |
Quarterly Financial Informat110
Quarterly Financial Information (Unaudited) (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 12 Months Ended | ||||||||||
Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | ||
Class of Stock [Line Items] | ||||||||||||
Revenue | $ 106,811 | $ 128,668 | $ 126,903 | $ 114,644 | $ 172,025 | $ 120,487 | $ 109,185 | $ 112,857 | $ 477,026 | $ 514,554 | $ 462,028 | |
Net income (loss) | (8,461) | 58,155 | 59,787 | (9,299) | 19,974 | 5,958 | (19,776) | (12,313) | 100,182 | (6,157) | 15,765 | |
Earnings per common share data: | ||||||||||||
Net income (loss) attributable to iStar Inc. | $ 95,306 | $ (2,435) | $ 16,469 | |||||||||
Basic (in dollars per share) | $ 0.60 | $ (0.62) | $ (0.40) | |||||||||
Diluted (in dollars per share) | $ 0.55 | $ (0.62) | $ (0.40) | |||||||||
Weighted average number of shares, Basic (in shares) | 73,453 | 84,987 | 85,031 | |||||||||
Weighted average number of shares, Diluted | 98,467 | 84,987 | 85,031 | |||||||||
Earnings per HPU share data: | ||||||||||||
Basic and diluted (in dollars per share) | [1] | $ 0 | $ (120) | $ (75.27) | ||||||||
Weighted average number of HPU shares—basic and diluted | [1] | 0 | 9 | 15 | ||||||||
Undistributed earnings (loss) allocated to participating securities, basic | 20 | 5 | $ 14 | |||||||||
Undistributed earnings (loss) allocated to participating securities, diluted | 14 | 5 | $ 13 | |||||||||
Common Stock | ||||||||||||
Earnings per common share data: | ||||||||||||
Net income (loss) attributable to iStar Inc. | (19,252) | 46,292 | 38,112 | (21,187) | 7,685 | (6,072) | (30,950) | (22,553) | ||||
Net income (loss) attributable to iStar Inc., diluted | $ (19,252) | $ 51,453 | $ 43,293 | $ (21,187) | $ 7,684 | $ (6,072) | $ (30,950) | $ (22,553) | ||||
Basic (in dollars per share) | $ (0.27) | $ 0.65 | $ 0.52 | $ (0.27) | $ 0.09 | $ (0.07) | $ (0.36) | $ (0.26) | $ 0.60 | $ (0.62) | $ (0.40) | |
Diluted (in dollars per share) | $ (0.27) | $ 0.44 | $ 0.37 | $ (0.27) | $ 0.09 | $ (0.07) | $ (0.36) | $ (0.26) | $ 0.55 | $ (0.62) | $ (0.40) | |
Weighted average number of shares, Basic (in shares) | 71,603 | 71,210 | 73,984 | 77,060 | 83,162 | 85,766 | 85,541 | 85,497 | 73,453 | 84,987 | 85,031 | |
Weighted average number of shares, Diluted | 71,603 | 115,666 | 118,510 | 77,060 | 83,581 | 85,766 | 85,541 | 85,497 | 98,467 | 84,987 | 85,031 | |
HPU | ||||||||||||
Earnings per HPU share data: | ||||||||||||
Net income (loss) attributable to iStar Inc. | $ 0 | $ (94) | $ (1,027) | $ (749) | ||||||||
Basic and diluted (in dollars per share) | $ 0 | $ (13.41) | $ (68.47) | $ (49.93) | ||||||||
Weighted average number of HPU shares—basic and diluted | 0 | 7 | 15 | 15 | ||||||||
[1] | All of the Company's outstanding High Performance Units ("HPUs") were repurchased and retired on August 13, 2015 (refer to Note 13). |
Schedule II - Valuation and 111
Schedule II - Valuation and Qualifying Accounts and Reserves (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2016 | |
Movement in Valuation Allowances and Reserves [Roll Forward] | ||||
Balance at Beginning of Period | $ 165,459 | $ 156,454 | $ 439,323 | |
Charged to Costs and Expenses | (8,296) | 37,616 | (5,886) | |
Adjustments to Valuation Accounts | 15,838 | (98) | 4,302 | |
Deductions | (18,370) | (28,513) | (281,285) | |
Balance at End of Period | 165,459 | 156,454 | 439,323 | $ 154,631 |
Reserve for loan losses | ||||
Movement in Valuation Allowances and Reserves [Roll Forward] | ||||
Balance at Beginning of Period | 108,165 | 98,490 | 377,204 | |
Charged to Costs and Expenses | (12,514) | 36,567 | (1,714) | |
Adjustments to Valuation Accounts | 0 | 0 | 0 | |
Deductions | (10,106) | (26,892) | (277,000) | |
Balance at End of Period | 108,165 | 98,490 | 377,204 | 85,545 |
Allowance for doubtful accounts | ||||
Movement in Valuation Allowances and Reserves [Roll Forward] | ||||
Balance at Beginning of Period | 3,384 | 3,646 | 5,857 | |
Charged to Costs and Expenses | 985 | 1,359 | 2,074 | |
Adjustments to Valuation Accounts | 0 | 0 | 0 | |
Deductions | (1,781) | (1,621) | (4,285) | |
Balance at End of Period | 3,384 | 3,646 | 5,857 | 2,588 |
Allowance for deferred tax assets | ||||
Movement in Valuation Allowances and Reserves [Roll Forward] | ||||
Balance at Beginning of Period | 53,910 | 54,318 | 56,262 | |
Charged to Costs and Expenses | 3,233 | (310) | (6,246) | |
Adjustments to Valuation Accounts | 15,838 | (98) | 4,302 | |
Deductions | (6,483) | 0 | 0 | |
Balance at End of Period | $ 53,910 | $ 54,318 | $ 56,262 | $ 66,498 |
Schedule III - Real Estate a112
Schedule III - Real Estate and Accumulated Depreciation - Schedule of Real Estate Assets (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 | |
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 249,987 | |||
Initial Cost to Company, Land | 1,408,355 | |||
Initial Cost to Company, Building and Improvements | 1,506,299 | |||
Cost Capitalized Subsequent to Acquisition | 32,535 | |||
Gross Amount Carried at Close of Period, Land | 1,362,977 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,584,212 | |||
Gross Amount Carried at Close of Period, Total | 2,947,189 | $ 3,200,342 | $ 3,444,676 | $ 3,589,072 |
Accumulated Depreciation | 426,108 | $ 467,122 | $ 481,980 | $ 432,374 |
Properties pledged as collateral | 633,000 | |||
Aggregate cost for federal income tax purposes | 3,140,000 | |||
Office Facilities | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 94,256 | |||
Initial Cost to Company, Land | 24,664 | |||
Initial Cost to Company, Building and Improvements | 273,323 | |||
Cost Capitalized Subsequent to Acquisition | 18,896 | |||
Gross Amount Carried at Close of Period, Land | 25,671 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 291,212 | |||
Gross Amount Carried at Close of Period, Total | 316,883 | |||
Accumulated Depreciation | 109,485 | |||
Office Facilities | Arizona OAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 1,033 | |||
Initial Cost to Company, Building and Improvements | 6,652 | |||
Cost Capitalized Subsequent to Acquisition | 2,938 | |||
Gross Amount Carried at Close of Period, Land | 1,033 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,590 | |||
Gross Amount Carried at Close of Period, Total | 10,623 | |||
Accumulated Depreciation | $ 3,503 | |||
Depreciable Life | 40 years | |||
Office Facilities | Arizona OAZ 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,033 | |||
Initial Cost to Company, Building and Improvements | 6,652 | |||
Cost Capitalized Subsequent to Acquisition | 287 | |||
Gross Amount Carried at Close of Period, Land | 1,033 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 6,939 | |||
Gross Amount Carried at Close of Period, Total | 7,972 | |||
Accumulated Depreciation | $ 2,954 | |||
Depreciable Life | 40 years | |||
Office Facilities | Arizona OAZ 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,033 | |||
Initial Cost to Company, Building and Improvements | 6,652 | |||
Cost Capitalized Subsequent to Acquisition | 205 | |||
Gross Amount Carried at Close of Period, Land | 1,033 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 6,857 | |||
Gross Amount Carried at Close of Period, Total | 7,890 | |||
Accumulated Depreciation | $ 2,941 | |||
Depreciable Life | 40 years | |||
Office Facilities | Arizona OAZ 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 701 | |||
Initial Cost to Company, Building and Improvements | 4,339 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 701 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 4,339 | |||
Gross Amount Carried at Close of Period, Total | 5,040 | |||
Accumulated Depreciation | $ 1,862 | |||
Depreciable Life | 40 years | |||
Office Facilities | Colorado OCO 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,757 | |||
Initial Cost to Company, Building and Improvements | 16,930 | |||
Cost Capitalized Subsequent to Acquisition | 6,503 | |||
Gross Amount Carried at Close of Period, Land | 1,757 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 23,433 | |||
Gross Amount Carried at Close of Period, Total | 25,190 | |||
Accumulated Depreciation | $ 11,070 | |||
Depreciable Life | 40 years | |||
Office Facilities | Colorado OCO 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 2,795 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 16,752 | |||
Cost Capitalized Subsequent to Acquisition | 48 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 16,800 | |||
Gross Amount Carried at Close of Period, Total | 16,800 | |||
Accumulated Depreciation | $ 6,196 | |||
Depreciable Life | 40 years | |||
Office Facilities | Maryland OMD 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 10,124 | |||
Initial Cost to Company, Land | 1,800 | |||
Initial Cost to Company, Building and Improvements | 18,706 | |||
Cost Capitalized Subsequent to Acquisition | 743 | |||
Gross Amount Carried at Close of Period, Land | 1,800 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 19,449 | |||
Gross Amount Carried at Close of Period, Total | 21,249 | |||
Accumulated Depreciation | $ 7,067 | |||
Depreciable Life | 40 years | |||
Office Facilities | Massachusetts OMA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 10,125 | |||
Initial Cost to Company, Land | 1,600 | |||
Initial Cost to Company, Building and Improvements | 21,947 | |||
Cost Capitalized Subsequent to Acquisition | 285 | |||
Gross Amount Carried at Close of Period, Land | 1,600 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 22,232 | |||
Gross Amount Carried at Close of Period, Total | 23,832 | |||
Accumulated Depreciation | $ 8,280 | |||
Depreciable Life | 40 years | |||
Office Facilities | New Jersey ONJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 50,877 | |||
Initial Cost to Company, Land | 7,726 | |||
Initial Cost to Company, Building and Improvements | 74,429 | |||
Cost Capitalized Subsequent to Acquisition | 10 | |||
Gross Amount Carried at Close of Period, Land | 7,724 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 74,441 | |||
Gross Amount Carried at Close of Period, Total | 82,165 | |||
Accumulated Depreciation | $ 26,169 | |||
Depreciable Life | 40 years | |||
Office Facilities | New Jersey ONJ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 9,139 | |||
Initial Cost to Company, Land | 1,008 | |||
Initial Cost to Company, Building and Improvements | 13,763 | |||
Cost Capitalized Subsequent to Acquisition | 180 | |||
Gross Amount Carried at Close of Period, Land | 1,008 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 13,943 | |||
Gross Amount Carried at Close of Period, Total | 14,951 | |||
Accumulated Depreciation | $ 4,424 | |||
Depreciable Life | 40 years | |||
Office Facilities | New Jersey ONJ 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 11,196 | |||
Initial Cost to Company, Land | 2,456 | |||
Initial Cost to Company, Building and Improvements | 28,955 | |||
Cost Capitalized Subsequent to Acquisition | 774 | |||
Gross Amount Carried at Close of Period, Land | 2,456 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 29,729 | |||
Gross Amount Carried at Close of Period, Total | 32,185 | |||
Accumulated Depreciation | $ 9,480 | |||
Depreciable Life | 40 years | |||
Office Facilities | Pennsylvania OPA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 690 | |||
Initial Cost to Company, Building and Improvements | 26,098 | |||
Cost Capitalized Subsequent to Acquisition | (49) | |||
Gross Amount Carried at Close of Period, Land | 690 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 26,049 | |||
Gross Amount Carried at Close of Period, Total | 26,739 | |||
Accumulated Depreciation | $ 9,958 | |||
Depreciable Life | 40 years | |||
Office Facilities | Texas OTX 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,364 | |||
Initial Cost to Company, Building and Improvements | 10,628 | |||
Cost Capitalized Subsequent to Acquisition | 5,780 | |||
Gross Amount Carried at Close of Period, Land | 2,373 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 15,399 | |||
Gross Amount Carried at Close of Period, Total | 17,772 | |||
Accumulated Depreciation | $ 6,711 | |||
Depreciable Life | 40 years | |||
Office Facilities | Texas OTX 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,233 | |||
Initial Cost to Company, Building and Improvements | 15,160 | |||
Cost Capitalized Subsequent to Acquisition | 146 | |||
Gross Amount Carried at Close of Period, Land | 1,233 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 15,306 | |||
Gross Amount Carried at Close of Period, Total | 16,539 | |||
Accumulated Depreciation | $ 6,248 | |||
Depreciable Life | 40 years | |||
Office Facilities | Texas OTX 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,230 | |||
Initial Cost to Company, Building and Improvements | 5,660 | |||
Cost Capitalized Subsequent to Acquisition | 1,046 | |||
Gross Amount Carried at Close of Period, Land | 1,230 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 6,706 | |||
Gross Amount Carried at Close of Period, Total | 7,936 | |||
Accumulated Depreciation | $ 2,622 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 155,731 | |||
Initial Cost to Company, Land | 76,845 | |||
Initial Cost to Company, Building and Improvements | 281,977 | |||
Cost Capitalized Subsequent to Acquisition | 62,289 | |||
Gross Amount Carried at Close of Period, Land | 76,797 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 344,314 | |||
Gross Amount Carried at Close of Period, Total | 421,111 | |||
Accumulated Depreciation | 90,698 | |||
Industrial Facilities | Arizona IAZ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 2,519 | |||
Initial Cost to Company, Building and Improvements | 7,481 | |||
Cost Capitalized Subsequent to Acquisition | 1,686 | |||
Gross Amount Carried at Close of Period, Land | 2,519 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,167 | |||
Gross Amount Carried at Close of Period, Total | 11,686 | |||
Accumulated Depreciation | $ 2,128 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Arizona IAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,279 | |||
Initial Cost to Company, Building and Improvements | 5,221 | |||
Cost Capitalized Subsequent to Acquisition | 4,576 | |||
Gross Amount Carried at Close of Period, Land | 3,279 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,797 | |||
Gross Amount Carried at Close of Period, Total | 13,076 | |||
Accumulated Depreciation | $ 2,407 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | California ICA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 17,100 | |||
Initial Cost to Company, Land | 11,635 | |||
Initial Cost to Company, Building and Improvements | 19,515 | |||
Cost Capitalized Subsequent to Acquisition | 5,943 | |||
Gross Amount Carried at Close of Period, Land | 11,635 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 25,458 | |||
Gross Amount Carried at Close of Period, Total | 37,093 | |||
Accumulated Depreciation | $ 5,768 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | California ICA 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,086 | |||
Initial Cost to Company, Building and Improvements | 7,964 | |||
Cost Capitalized Subsequent to Acquisition | 2,968 | |||
Gross Amount Carried at Close of Period, Land | 1,086 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 10,932 | |||
Gross Amount Carried at Close of Period, Total | 12,018 | |||
Accumulated Depreciation | $ 5,494 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | California ICA 016 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 26,396 | |||
Initial Cost to Company, Land | 15,708 | |||
Initial Cost to Company, Building and Improvements | 27,987 | |||
Cost Capitalized Subsequent to Acquisition | 8,398 | |||
Gross Amount Carried at Close of Period, Land | 15,708 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 36,385 | |||
Gross Amount Carried at Close of Period, Total | 52,093 | |||
Accumulated Depreciation | $ 18,532 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Colorado ICO 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 832 | |||
Initial Cost to Company, Building and Improvements | 1,379 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 832 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,379 | |||
Gross Amount Carried at Close of Period, Total | 2,211 | |||
Accumulated Depreciation | $ 358 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Florida IFL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 14,814 | |||
Initial Cost to Company, Land | 3,510 | |||
Initial Cost to Company, Building and Improvements | 20,846 | |||
Cost Capitalized Subsequent to Acquisition | 8,279 | |||
Gross Amount Carried at Close of Period, Land | 3,510 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 29,125 | |||
Gross Amount Carried at Close of Period, Total | 32,635 | |||
Accumulated Depreciation | $ 6,251 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Florida IFL 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,048 | |||
Initial Cost to Company, Building and Improvements | 8,676 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 3,048 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 8,676 | |||
Gross Amount Carried at Close of Period, Total | 11,724 | |||
Accumulated Depreciation | $ 3,723 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Florida IFL 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,612 | |||
Initial Cost to Company, Building and Improvements | 4,586 | |||
Cost Capitalized Subsequent to Acquisition | (1,408) | |||
Gross Amount Carried at Close of Period, Land | 1,241 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 3,549 | |||
Gross Amount Carried at Close of Period, Total | 4,790 | |||
Accumulated Depreciation | $ 998 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Georgia IGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 12,894 | |||
Initial Cost to Company, Land | 2,791 | |||
Initial Cost to Company, Building and Improvements | 24,637 | |||
Cost Capitalized Subsequent to Acquisition | 349 | |||
Gross Amount Carried at Close of Period, Land | 2,791 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 24,986 | |||
Gross Amount Carried at Close of Period, Total | 27,777 | |||
Accumulated Depreciation | $ 5,737 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Indiana IIN 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 462 | |||
Initial Cost to Company, Building and Improvements | 9,224 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 462 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,224 | |||
Gross Amount Carried at Close of Period, Total | 9,686 | |||
Accumulated Depreciation | $ 2,888 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Massachusetts IMA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 17,741 | |||
Initial Cost to Company, Land | 7,439 | |||
Initial Cost to Company, Building and Improvements | 21,774 | |||
Cost Capitalized Subsequent to Acquisition | 10,979 | |||
Gross Amount Carried at Close of Period, Land | 7,439 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 32,753 | |||
Gross Amount Carried at Close of Period, Total | 40,192 | |||
Accumulated Depreciation | $ 7,028 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Michigan IMI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 598 | |||
Initial Cost to Company, Building and Improvements | 9,814 | |||
Cost Capitalized Subsequent to Acquisition | 1 | |||
Gross Amount Carried at Close of Period, Land | 598 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,815 | |||
Gross Amount Carried at Close of Period, Total | 10,413 | |||
Accumulated Depreciation | $ 3,105 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Minnesota IMN 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 403 | |||
Initial Cost to Company, Building and Improvements | 1,147 | |||
Cost Capitalized Subsequent to Acquisition | (344) | |||
Gross Amount Carried at Close of Period, Land | 1,206 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 1,206 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Minnesota IMN 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 6,705 | |||
Initial Cost to Company, Building and Improvements | 17,690 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 6,225 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 18,170 | |||
Gross Amount Carried at Close of Period, Total | 24,395 | |||
Accumulated Depreciation | $ 5,411 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | New Jersey INJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 20,575 | |||
Initial Cost to Company, Land | 8,368 | |||
Initial Cost to Company, Building and Improvements | 15,376 | |||
Cost Capitalized Subsequent to Acquisition | 21,141 | |||
Gross Amount Carried at Close of Period, Land | 8,368 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 36,517 | |||
Gross Amount Carried at Close of Period, Total | 44,885 | |||
Accumulated Depreciation | $ 7,912 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Oklahoma IOK 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 5,858 | |||
Initial Cost to Company, Land | 411 | |||
Initial Cost to Company, Building and Improvements | 7,037 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 411 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 7,037 | |||
Gross Amount Carried at Close of Period, Total | 7,448 | |||
Accumulated Depreciation | $ 11 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Texas ITX 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 12,803 | |||
Initial Cost to Company, Land | 1,631 | |||
Initial Cost to Company, Building and Improvements | 27,858 | |||
Cost Capitalized Subsequent to Acquisition | (416) | |||
Gross Amount Carried at Close of Period, Land | 1,631 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 27,442 | |||
Gross Amount Carried at Close of Period, Total | 29,073 | |||
Accumulated Depreciation | $ 6,243 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Texas ITX 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 13,742 | |||
Initial Cost to Company, Land | 2,189 | |||
Initial Cost to Company, Building and Improvements | 15,284 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 2,189 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 15,279 | |||
Gross Amount Carried at Close of Period, Total | 17,468 | |||
Accumulated Depreciation | $ 134 | |||
Depreciable Life | 40 years | |||
Industrial Facilities | Virginia IVA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 13,808 | |||
Initial Cost to Company, Land | 2,619 | |||
Initial Cost to Company, Building and Improvements | 28,481 | |||
Cost Capitalized Subsequent to Acquisition | 142 | |||
Gross Amount Carried at Close of Period, Land | 2,619 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 28,623 | |||
Gross Amount Carried at Close of Period, Total | 31,242 | |||
Accumulated Depreciation | $ 6,570 | |||
Depreciable Life | 40 years | |||
Land | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 924,178 | |||
Initial Cost to Company, Building and Improvements | 2,836 | |||
Cost Capitalized Subsequent to Acquisition | 126,458 | |||
Gross Amount Carried at Close of Period, Land | 979,397 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 74,075 | |||
Gross Amount Carried at Close of Period, Total | 1,053,472 | |||
Accumulated Depreciation | $ 6,099 | |||
Land | Minimum | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Depreciable Life | 15 years | |||
Land | Maximum | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Depreciable Life | 20 years | |||
Land | Arizona LAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 1,400 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 1,400 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 1,400 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Arizona LAZ 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 96,700 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 96,700 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 96,700 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Arizona LAZ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 28,464 | |||
Initial Cost to Company, Building and Improvements | 2,836 | |||
Cost Capitalized Subsequent to Acquisition | (11,000) | |||
Gross Amount Carried at Close of Period, Land | 17,464 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,836 | |||
Gross Amount Carried at Close of Period, Total | 20,300 | |||
Accumulated Depreciation | $ 2,836 | |||
Depreciable Life | 0 years | |||
Land | California LCA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 2,382 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 2,382 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 2,382 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | California LCA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 87,300 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (2,649) | |||
Gross Amount Carried at Close of Period, Land | 84,651 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 84,651 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | California LCA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 68,155 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (22,099) | |||
Gross Amount Carried at Close of Period, Land | 46,056 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 46,056 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | California LCA 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 84,100 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 29,314 | |||
Gross Amount Carried at Close of Period, Land | 113,414 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 113,414 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | California LCA 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 59,100 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 59,100 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 59,100 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 7,600 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 7,600 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 7,600 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 8,100 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 8,100 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 8,100 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 5,883 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 235 | |||
Gross Amount Carried at Close of Period, Land | 5,883 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 235 | |||
Gross Amount Carried at Close of Period, Total | 6,118 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Flordia LFA 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 9,300 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (220) | |||
Gross Amount Carried at Close of Period, Land | 9,080 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 9,080 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 26,600 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 42,503 | |||
Gross Amount Carried at Close of Period, Land | 26,600 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 42,503 | |||
Gross Amount Carried at Close of Period, Total | 69,103 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 10,440 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 10,440 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 10,440 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Florida LFA 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 9,300 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 9,300 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 9,300 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Georgia LGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 3,800 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (3,800) | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 0 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Georgia LGA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 1,400 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 1,400 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 1,400 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Georgia LGA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 3,915 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 3,915 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 3,915 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Illinois LIL 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 31,500 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 31,500 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 31,500 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Maryland LMD 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 102,938 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 102,938 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 102,938 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Maryland LMD 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,486 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 2,486 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 2,486 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Michigan LMI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 5,374 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 5,374 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 5,374 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | New Jersey LNJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 43,300 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 61,178 | |||
Gross Amount Carried at Close of Period, Land | 104,478 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 104,478 | |||
Accumulated Depreciation | $ 528 | |||
Depreciable Life | 0 years | |||
Land | New York LNY 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 58,900 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (13,460) | |||
Gross Amount Carried at Close of Period, Land | 45,440 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 45,440 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | New York LNY 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,277 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 25,491 | |||
Gross Amount Carried at Close of Period, Land | 3,277 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 25,491 | |||
Gross Amount Carried at Close of Period, Total | 28,768 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | New York LNY 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 52,461 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 2,525 | |||
Gross Amount Carried at Close of Period, Land | 52,461 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,525 | |||
Gross Amount Carried at Close of Period, Total | 54,986 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Oregon LOR 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 20,326 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | (14,922) | |||
Gross Amount Carried at Close of Period, Land | 5,404 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 5,404 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Pennsylvania LPA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 1,460 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 485 | |||
Gross Amount Carried at Close of Period, Land | 1,460 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 485 | |||
Gross Amount Carried at Close of Period, Total | 1,945 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Texas LTX 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,375 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 3,375 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 3,375 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Texas LTX 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,621 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 3,621 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 3,621 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Land | Virginia LVA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 72,138 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 32,877 | |||
Gross Amount Carried at Close of Period, Land | 105,015 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 105,015 | |||
Accumulated Depreciation | $ 2,735 | |||
Depreciable Life | 0 years | |||
Land | West Virginia LWV 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 9,083 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 9,083 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 0 | |||
Gross Amount Carried at Close of Period, Total | 9,083 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Entertainment | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 121,208 | |||
Initial Cost to Company, Building and Improvements | 237,284 | |||
Cost Capitalized Subsequent to Acquisition | 92,223 | |||
Gross Amount Carried at Close of Period, Land | 121,191 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 329,524 | |||
Gross Amount Carried at Close of Period, Total | 450,715 | |||
Accumulated Depreciation | 101,006 | |||
Entertainment | Alabama EAL 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 277 | |||
Initial Cost to Company, Building and Improvements | 359 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 277 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 357 | |||
Gross Amount Carried at Close of Period, Total | 634 | |||
Accumulated Depreciation | $ 115 | |||
Depreciable Life | 40 years | |||
Entertainment | Alabama EAL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 319 | |||
Initial Cost to Company, Building and Improvements | 414 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 319 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 414 | |||
Gross Amount Carried at Close of Period, Total | 733 | |||
Accumulated Depreciation | $ 132 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 793 | |||
Initial Cost to Company, Building and Improvements | 1,027 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 793 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,027 | |||
Gross Amount Carried at Close of Period, Total | 1,820 | |||
Accumulated Depreciation | $ 328 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 521 | |||
Initial Cost to Company, Building and Improvements | 673 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 521 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 670 | |||
Gross Amount Carried at Close of Period, Total | 1,191 | |||
Accumulated Depreciation | $ 216 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 630 | |||
Initial Cost to Company, Building and Improvements | 815 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 630 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 815 | |||
Gross Amount Carried at Close of Period, Total | 1,445 | |||
Accumulated Depreciation | $ 261 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 590 | |||
Initial Cost to Company, Building and Improvements | 764 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 590 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 764 | |||
Gross Amount Carried at Close of Period, Total | 1,354 | |||
Accumulated Depreciation | $ 244 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 476 | |||
Initial Cost to Company, Building and Improvements | 616 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 476 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 613 | |||
Gross Amount Carried at Close of Period, Total | 1,089 | |||
Accumulated Depreciation | $ 197 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 654 | |||
Initial Cost to Company, Building and Improvements | 845 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 654 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 841 | |||
Gross Amount Carried at Close of Period, Total | 1,495 | |||
Accumulated Depreciation | $ 271 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 666 | |||
Initial Cost to Company, Building and Improvements | 862 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 666 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 857 | |||
Gross Amount Carried at Close of Period, Total | 1,523 | |||
Accumulated Depreciation | $ 276 | |||
Depreciable Life | 40 years | |||
Entertainment | Arizona EAZ 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 460 | |||
Initial Cost to Company, Building and Improvements | 596 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 460 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 596 | |||
Gross Amount Carried at Close of Period, Total | 1,056 | |||
Accumulated Depreciation | $ 190 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,097 | |||
Initial Cost to Company, Building and Improvements | 1,421 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 1,097 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,420 | |||
Gross Amount Carried at Close of Period, Total | 2,517 | |||
Accumulated Depreciation | $ 454 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 434 | |||
Initial Cost to Company, Building and Improvements | 560 | |||
Cost Capitalized Subsequent to Acquisition | 1 | |||
Gross Amount Carried at Close of Period, Land | 434 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 561 | |||
Gross Amount Carried at Close of Period, Total | 995 | |||
Accumulated Depreciation | $ 179 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 332 | |||
Initial Cost to Company, Building and Improvements | 429 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 332 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 429 | |||
Gross Amount Carried at Close of Period, Total | 761 | |||
Accumulated Depreciation | $ 137 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 676 | |||
Initial Cost to Company, Building and Improvements | 876 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 676 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 876 | |||
Gross Amount Carried at Close of Period, Total | 1,552 | |||
Accumulated Depreciation | $ 280 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 720 | |||
Initial Cost to Company, Building and Improvements | 932 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 720 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 932 | |||
Gross Amount Carried at Close of Period, Total | 1,652 | |||
Accumulated Depreciation | $ 298 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 574 | |||
Initial Cost to Company, Building and Improvements | 743 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 574 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 739 | |||
Gross Amount Carried at Close of Period, Total | 1,313 | |||
Accumulated Depreciation | $ 238 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 392 | |||
Initial Cost to Company, Building and Improvements | 508 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 392 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 505 | |||
Gross Amount Carried at Close of Period, Total | 897 | |||
Accumulated Depreciation | $ 163 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 358 | |||
Initial Cost to Company, Building and Improvements | 464 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 358 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 462 | |||
Gross Amount Carried at Close of Period, Total | 820 | |||
Accumulated Depreciation | $ 149 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 010 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 18,000 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 18,000 | |||
Gross Amount Carried at Close of Period, Total | 18,000 | |||
Accumulated Depreciation | $ 5,608 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 852 | |||
Initial Cost to Company, Building and Improvements | 1,101 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 852 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,096 | |||
Gross Amount Carried at Close of Period, Total | 1,948 | |||
Accumulated Depreciation | $ 353 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 013 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 1,953 | |||
Cost Capitalized Subsequent to Acquisition | 25,772 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 27,725 | |||
Gross Amount Carried at Close of Period, Total | 27,725 | |||
Accumulated Depreciation | $ 5,428 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 014 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 659 | |||
Initial Cost to Company, Building and Improvements | 852 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 659 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 848 | |||
Gross Amount Carried at Close of Period, Total | 1,507 | |||
Accumulated Depreciation | $ 273 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 015 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 562 | |||
Initial Cost to Company, Building and Improvements | 729 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 562 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 728 | |||
Gross Amount Carried at Close of Period, Total | 1,290 | |||
Accumulated Depreciation | $ 233 | |||
Depreciable Life | 40 years | |||
Entertainment | California ECA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,642 | |||
Initial Cost to Company, Building and Improvements | 2,124 | |||
Cost Capitalized Subsequent to Acquisition | (11) | |||
Gross Amount Carried at Close of Period, Land | 1,642 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,113 | |||
Gross Amount Carried at Close of Period, Total | 3,755 | |||
Accumulated Depreciation | $ 680 | |||
Depreciable Life | 40 years | |||
Entertainment | Colorado ECO 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 640 | |||
Initial Cost to Company, Building and Improvements | 827 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 640 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 827 | |||
Gross Amount Carried at Close of Period, Total | 1,467 | |||
Accumulated Depreciation | $ 265 | |||
Depreciable Life | 40 years | |||
Entertainment | Colorado ECO 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 729 | |||
Initial Cost to Company, Building and Improvements | 944 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 729 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 943 | |||
Gross Amount Carried at Close of Period, Total | 1,672 | |||
Accumulated Depreciation | $ 302 | |||
Depreciable Life | 40 years | |||
Entertainment | Colorado ECO 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 536 | |||
Initial Cost to Company, Building and Improvements | 694 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 536 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 691 | |||
Gross Amount Carried at Close of Period, Total | 1,227 | |||
Accumulated Depreciation | $ 222 | |||
Depreciable Life | 40 years | |||
Entertainment | Colorado ECO 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 901 | |||
Initial Cost to Company, Building and Improvements | 1,165 | |||
Cost Capitalized Subsequent to Acquisition | (6) | |||
Gross Amount Carried at Close of Period, Land | 901 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,159 | |||
Gross Amount Carried at Close of Period, Total | 2,060 | |||
Accumulated Depreciation | $ 373 | |||
Depreciable Life | 40 years | |||
Entertainment | Connecticut ECT 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,097 | |||
Initial Cost to Company, Building and Improvements | 1,420 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 1,097 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,413 | |||
Gross Amount Carried at Close of Period, Total | 2,510 | |||
Accumulated Depreciation | $ 455 | |||
Depreciable Life | 40 years | |||
Entertainment | Delaware EDE 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,076 | |||
Initial Cost to Company, Building and Improvements | 1,390 | |||
Cost Capitalized Subsequent to Acquisition | 3 | |||
Gross Amount Carried at Close of Period, Land | 1,076 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,393 | |||
Gross Amount Carried at Close of Period, Total | 2,469 | |||
Accumulated Depreciation | $ 445 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 41,809 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 41,809 | |||
Gross Amount Carried at Close of Period, Total | 41,809 | |||
Accumulated Depreciation | $ 18,286 | |||
Depreciable Life | 27 years | |||
Entertainment | Florida EFL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 412 | |||
Initial Cost to Company, Building and Improvements | 531 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 412 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 529 | |||
Gross Amount Carried at Close of Period, Total | 941 | |||
Accumulated Depreciation | $ 171 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 6,550 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 17,118 | |||
Gross Amount Carried at Close of Period, Land | 6,533 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 17,135 | |||
Gross Amount Carried at Close of Period, Total | 23,668 | |||
Accumulated Depreciation | $ 4,138 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,067 | |||
Initial Cost to Company, Building and Improvements | 1,382 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 1,067 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,382 | |||
Gross Amount Carried at Close of Period, Total | 2,449 | |||
Accumulated Depreciation | $ 442 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 401 | |||
Initial Cost to Company, Building and Improvements | 520 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 401 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 520 | |||
Gross Amount Carried at Close of Period, Total | 921 | |||
Accumulated Depreciation | $ 166 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 282 | |||
Initial Cost to Company, Building and Improvements | 364 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 282 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 362 | |||
Gross Amount Carried at Close of Period, Total | 644 | |||
Accumulated Depreciation | $ 117 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 352 | |||
Initial Cost to Company, Building and Improvements | 455 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 352 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 454 | |||
Gross Amount Carried at Close of Period, Total | 806 | |||
Accumulated Depreciation | $ 145 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 437 | |||
Initial Cost to Company, Building and Improvements | 567 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 437 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 567 | |||
Gross Amount Carried at Close of Period, Total | 1,004 | |||
Accumulated Depreciation | $ 181 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 012 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 532 | |||
Initial Cost to Company, Building and Improvements | 689 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 532 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 688 | |||
Gross Amount Carried at Close of Period, Total | 1,220 | |||
Accumulated Depreciation | $ 220 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 014 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 486 | |||
Initial Cost to Company, Building and Improvements | 629 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 486 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 629 | |||
Gross Amount Carried at Close of Period, Total | 1,115 | |||
Accumulated Depreciation | $ 201 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 016 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 497 | |||
Initial Cost to Company, Building and Improvements | 643 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 497 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 640 | |||
Gross Amount Carried at Close of Period, Total | 1,137 | |||
Accumulated Depreciation | $ 206 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 018 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 643 | |||
Initial Cost to Company, Building and Improvements | 833 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 643 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 828 | |||
Gross Amount Carried at Close of Period, Total | 1,471 | |||
Accumulated Depreciation | $ 267 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 019 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 4,200 | |||
Initial Cost to Company, Building and Improvements | 18,272 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 4,200 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 18,272 | |||
Gross Amount Carried at Close of Period, Total | 22,472 | |||
Accumulated Depreciation | $ 5,411 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 020 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 551 | |||
Initial Cost to Company, Building and Improvements | 714 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 551 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 710 | |||
Gross Amount Carried at Close of Period, Total | 1,261 | |||
Accumulated Depreciation | $ 228 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 021 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 364 | |||
Initial Cost to Company, Building and Improvements | 470 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 364 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 468 | |||
Gross Amount Carried at Close of Period, Total | 832 | |||
Accumulated Depreciation | $ 151 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 022 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 507 | |||
Initial Cost to Company, Building and Improvements | 656 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 507 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 656 | |||
Gross Amount Carried at Close of Period, Total | 1,163 | |||
Accumulated Depreciation | $ 210 | |||
Depreciable Life | 40 years | |||
Entertainment | Florida EFL 023 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 19,337 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 19,337 | |||
Gross Amount Carried at Close of Period, Total | 19,337 | |||
Accumulated Depreciation | $ 5,726 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 510 | |||
Initial Cost to Company, Building and Improvements | 660 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 510 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 656 | |||
Gross Amount Carried at Close of Period, Total | 1,166 | |||
Accumulated Depreciation | $ 211 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 286 | |||
Initial Cost to Company, Building and Improvements | 371 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 286 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 371 | |||
Gross Amount Carried at Close of Period, Total | 657 | |||
Accumulated Depreciation | $ 119 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 474 | |||
Initial Cost to Company, Building and Improvements | 613 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 474 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 612 | |||
Gross Amount Carried at Close of Period, Total | 1,086 | |||
Accumulated Depreciation | $ 196 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 581 | |||
Initial Cost to Company, Building and Improvements | 752 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 581 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 751 | |||
Gross Amount Carried at Close of Period, Total | 1,332 | |||
Accumulated Depreciation | $ 240 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 718 | |||
Initial Cost to Company, Building and Improvements | 930 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 718 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 925 | |||
Gross Amount Carried at Close of Period, Total | 1,643 | |||
Accumulated Depreciation | $ 298 | |||
Depreciable Life | 40 years | |||
Entertainment | Georgia EGA 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 502 | |||
Initial Cost to Company, Building and Improvements | 651 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 502 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 647 | |||
Gross Amount Carried at Close of Period, Total | 1,149 | |||
Accumulated Depreciation | $ 208 | |||
Depreciable Life | 40 years | |||
Entertainment | Illinois EIL 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 335 | |||
Initial Cost to Company, Building and Improvements | 434 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 335 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 434 | |||
Gross Amount Carried at Close of Period, Total | 769 | |||
Accumulated Depreciation | $ 139 | |||
Depreciable Life | 40 years | |||
Entertainment | Illinois EIL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 481 | |||
Initial Cost to Company, Building and Improvements | 622 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 481 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 622 | |||
Gross Amount Carried at Close of Period, Total | 1,103 | |||
Accumulated Depreciation | $ 199 | |||
Depreciable Life | 40 years | |||
Entertainment | Illinois EIL 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 8,803 | |||
Initial Cost to Company, Building and Improvements | 57 | |||
Cost Capitalized Subsequent to Acquisition | 30,479 | |||
Gross Amount Carried at Close of Period, Land | 8,803 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 30,536 | |||
Gross Amount Carried at Close of Period, Total | 39,339 | |||
Accumulated Depreciation | $ 7,111 | |||
Depreciable Life | 40 years | |||
Entertainment | Illinois EIL 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 433 | |||
Initial Cost to Company, Building and Improvements | 560 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 433 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 557 | |||
Gross Amount Carried at Close of Period, Total | 990 | |||
Accumulated Depreciation | $ 179 | |||
Depreciable Life | 40 years | |||
Entertainment | Illinois EIL 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 431 | |||
Initial Cost to Company, Building and Improvements | 557 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 431 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 554 | |||
Gross Amount Carried at Close of Period, Total | 985 | |||
Accumulated Depreciation | $ 178 | |||
Depreciable Life | 40 years | |||
Entertainment | Indiana EIN 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 542 | |||
Initial Cost to Company, Building and Improvements | 701 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 542 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 697 | |||
Gross Amount Carried at Close of Period, Total | 1,239 | |||
Accumulated Depreciation | $ 225 | |||
Depreciable Life | 40 years | |||
Entertainment | Kentucky EKY 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 417 | |||
Initial Cost to Company, Building and Improvements | 539 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 417 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 539 | |||
Gross Amount Carried at Close of Period, Total | 956 | |||
Accumulated Depreciation | $ 172 | |||
Depreciable Life | 40 years | |||
Entertainment | Kentucky EKY 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 365 | |||
Initial Cost to Company, Building and Improvements | 473 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 365 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 471 | |||
Gross Amount Carried at Close of Period, Total | 836 | |||
Accumulated Depreciation | $ 151 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 428 | |||
Initial Cost to Company, Building and Improvements | 554 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 428 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 553 | |||
Gross Amount Carried at Close of Period, Total | 981 | |||
Accumulated Depreciation | $ 177 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 575 | |||
Initial Cost to Company, Building and Improvements | 745 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 575 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 744 | |||
Gross Amount Carried at Close of Period, Total | 1,319 | |||
Accumulated Depreciation | $ 238 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 362 | |||
Initial Cost to Company, Building and Improvements | 468 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 362 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 466 | |||
Gross Amount Carried at Close of Period, Total | 828 | |||
Accumulated Depreciation | $ 150 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 884 | |||
Initial Cost to Company, Building and Improvements | 1,145 | |||
Cost Capitalized Subsequent to Acquisition | (6) | |||
Gross Amount Carried at Close of Period, Land | 884 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,139 | |||
Gross Amount Carried at Close of Period, Total | 2,023 | |||
Accumulated Depreciation | $ 367 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 399 | |||
Initial Cost to Company, Building and Improvements | 518 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 399 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 515 | |||
Gross Amount Carried at Close of Period, Total | 914 | |||
Accumulated Depreciation | $ 166 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 649 | |||
Initial Cost to Company, Building and Improvements | 839 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 649 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 834 | |||
Gross Amount Carried at Close of Period, Total | 1,483 | |||
Accumulated Depreciation | $ 269 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 366 | |||
Initial Cost to Company, Building and Improvements | 473 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 366 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 471 | |||
Gross Amount Carried at Close of Period, Total | 837 | |||
Accumulated Depreciation | $ 152 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 398 | |||
Initial Cost to Company, Building and Improvements | 516 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 398 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 513 | |||
Gross Amount Carried at Close of Period, Total | 911 | |||
Accumulated Depreciation | $ 165 | |||
Depreciable Life | 40 years | |||
Entertainment | Maryland EMD 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,126 | |||
Initial Cost to Company, Building and Improvements | 1,458 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 1,126 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,457 | |||
Gross Amount Carried at Close of Period, Total | 2,583 | |||
Accumulated Depreciation | $ 466 | |||
Depreciable Life | 40 years | |||
Entertainment | Massachusetts EMA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 523 | |||
Initial Cost to Company, Building and Improvements | 678 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 523 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 674 | |||
Gross Amount Carried at Close of Period, Total | 1,197 | |||
Accumulated Depreciation | $ 217 | |||
Depreciable Life | 40 years | |||
Entertainment | Massachusetts EMA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 548 | |||
Initial Cost to Company, Building and Improvements | 711 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 548 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 710 | |||
Gross Amount Carried at Close of Period, Total | 1,258 | |||
Accumulated Depreciation | $ 227 | |||
Depreciable Life | 40 years | |||
Entertainment | Massachusetts EMA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 519 | |||
Initial Cost to Company, Building and Improvements | 672 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 519 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 668 | |||
Gross Amount Carried at Close of Period, Total | 1,187 | |||
Accumulated Depreciation | $ 215 | |||
Depreciable Life | 40 years | |||
Entertainment | Massachusetts EMA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 344 | |||
Initial Cost to Company, Building and Improvements | 445 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 344 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 444 | |||
Gross Amount Carried at Close of Period, Total | 788 | |||
Accumulated Depreciation | $ 142 | |||
Depreciable Life | 40 years | |||
Entertainment | Michigan EMI 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 516 | |||
Initial Cost to Company, Building and Improvements | 667 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 516 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 664 | |||
Gross Amount Carried at Close of Period, Total | 1,180 | |||
Accumulated Depreciation | $ 214 | |||
Depreciable Life | 40 years | |||
Entertainment | Michigan EMI 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 554 | |||
Initial Cost to Company, Building and Improvements | 718 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 554 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 718 | |||
Gross Amount Carried at Close of Period, Total | 1,272 | |||
Accumulated Depreciation | $ 229 | |||
Depreciable Life | 40 years | |||
Entertainment | Michigan EMI 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 387 | |||
Initial Cost to Company, Building and Improvements | 500 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 387 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 498 | |||
Gross Amount Carried at Close of Period, Total | 885 | |||
Accumulated Depreciation | $ 160 | |||
Depreciable Life | 40 years | |||
Entertainment | Michigan EMI 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 533 | |||
Initial Cost to Company, Building and Improvements | 691 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 533 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 687 | |||
Gross Amount Carried at Close of Period, Total | 1,220 | |||
Accumulated Depreciation | $ 221 | |||
Depreciable Life | 40 years | |||
Entertainment | Minnesota EMN 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 666 | |||
Initial Cost to Company, Building and Improvements | 861 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 666 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 856 | |||
Gross Amount Carried at Close of Period, Total | 1,522 | |||
Accumulated Depreciation | $ 276 | |||
Depreciable Life | 40 years | |||
Entertainment | Minnesota EMN 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,962 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 17,164 | |||
Gross Amount Carried at Close of Period, Land | 2,962 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 17,164 | |||
Gross Amount Carried at Close of Period, Total | 20,126 | |||
Accumulated Depreciation | $ 4,422 | |||
Depreciable Life | 40 years | |||
Entertainment | Minnesota EMN 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,437 | |||
Initial Cost to Company, Building and Improvements | 8,715 | |||
Cost Capitalized Subsequent to Acquisition | 2,098 | |||
Gross Amount Carried at Close of Period, Land | 2,437 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 10,813 | |||
Gross Amount Carried at Close of Period, Total | 13,250 | |||
Accumulated Depreciation | $ 3,149 | |||
Depreciable Life | 40 years | |||
Entertainment | Missouri EMO 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 334 | |||
Initial Cost to Company, Building and Improvements | 432 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 334 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 432 | |||
Gross Amount Carried at Close of Period, Total | 766 | |||
Accumulated Depreciation | $ 138 | |||
Depreciable Life | 40 years | |||
Entertainment | Missouri EMO 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 878 | |||
Initial Cost to Company, Building and Improvements | 1,139 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 878 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,139 | |||
Gross Amount Carried at Close of Period, Total | 2,017 | |||
Accumulated Depreciation | $ 364 | |||
Depreciable Life | 40 years | |||
Entertainment | New Jersey ENJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,560 | |||
Initial Cost to Company, Building and Improvements | 2,019 | |||
Cost Capitalized Subsequent to Acquisition | (11) | |||
Gross Amount Carried at Close of Period, Land | 1,560 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,008 | |||
Gross Amount Carried at Close of Period, Total | 3,568 | |||
Accumulated Depreciation | $ 647 | |||
Depreciable Life | 40 years | |||
Entertainment | New Jersey ENJ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 830 | |||
Initial Cost to Company, Building and Improvements | 1,075 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 830 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,074 | |||
Gross Amount Carried at Close of Period, Total | 1,904 | |||
Accumulated Depreciation | $ 343 | |||
Depreciable Life | 40 years | |||
Entertainment | Nevada ENV 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 440 | |||
Initial Cost to Company, Building and Improvements | 569 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 440 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 566 | |||
Gross Amount Carried at Close of Period, Total | 1,006 | |||
Accumulated Depreciation | $ 182 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 603 | |||
Initial Cost to Company, Building and Improvements | 779 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 603 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 775 | |||
Gross Amount Carried at Close of Period, Total | 1,378 | |||
Accumulated Depreciation | $ 250 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 442 | |||
Initial Cost to Company, Building and Improvements | 571 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 442 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 571 | |||
Gross Amount Carried at Close of Period, Total | 1,013 | |||
Accumulated Depreciation | $ 183 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 385 | |||
Initial Cost to Company, Building and Improvements | 499 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 385 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 497 | |||
Gross Amount Carried at Close of Period, Total | 882 | |||
Accumulated Depreciation | $ 160 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 350 | |||
Initial Cost to Company, Building and Improvements | 453 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 350 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 452 | |||
Gross Amount Carried at Close of Period, Total | 802 | |||
Accumulated Depreciation | $ 145 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 494 | |||
Initial Cost to Company, Building and Improvements | 640 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 494 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 640 | |||
Gross Amount Carried at Close of Period, Total | 1,134 | |||
Accumulated Depreciation | $ 205 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 326 | |||
Initial Cost to Company, Building and Improvements | 421 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 326 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 421 | |||
Gross Amount Carried at Close of Period, Total | 747 | |||
Accumulated Depreciation | $ 135 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 320 | |||
Initial Cost to Company, Building and Improvements | 414 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 320 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 412 | |||
Gross Amount Carried at Close of Period, Total | 732 | |||
Accumulated Depreciation | $ 133 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 399 | |||
Initial Cost to Company, Building and Improvements | 516 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 399 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 514 | |||
Gross Amount Carried at Close of Period, Total | 913 | |||
Accumulated Depreciation | $ 165 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 010 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 959 | |||
Initial Cost to Company, Building and Improvements | 1,240 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 959 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,233 | |||
Gross Amount Carried at Close of Period, Total | 2,192 | |||
Accumulated Depreciation | $ 397 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 587 | |||
Initial Cost to Company, Building and Improvements | 761 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 587 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 761 | |||
Gross Amount Carried at Close of Period, Total | 1,348 | |||
Accumulated Depreciation | $ 243 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 012 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 521 | |||
Initial Cost to Company, Building and Improvements | 675 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 521 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 671 | |||
Gross Amount Carried at Close of Period, Total | 1,192 | |||
Accumulated Depreciation | $ 216 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 013 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 711 | |||
Initial Cost to Company, Building and Improvements | 920 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 711 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 919 | |||
Gross Amount Carried at Close of Period, Total | 1,630 | |||
Accumulated Depreciation | $ 294 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 014 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 558 | |||
Initial Cost to Company, Building and Improvements | 723 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 558 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 719 | |||
Gross Amount Carried at Close of Period, Total | 1,277 | |||
Accumulated Depreciation | $ 231 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 015 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 747 | |||
Initial Cost to Company, Building and Improvements | 967 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 747 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 967 | |||
Gross Amount Carried at Close of Period, Total | 1,714 | |||
Accumulated Depreciation | $ 309 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 016 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 683 | |||
Initial Cost to Company, Building and Improvements | 885 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 683 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 880 | |||
Gross Amount Carried at Close of Period, Total | 1,563 | |||
Accumulated Depreciation | $ 283 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 017 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,492 | |||
Initial Cost to Company, Building and Improvements | 1,933 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 1,492 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,931 | |||
Gross Amount Carried at Close of Period, Total | 3,423 | |||
Accumulated Depreciation | $ 618 | |||
Depreciable Life | 40 years | |||
Entertainment | New York ENY 018 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,471 | |||
Initial Cost to Company, Building and Improvements | 1,904 | |||
Cost Capitalized Subsequent to Acquisition | (10) | |||
Gross Amount Carried at Close of Period, Land | 1,471 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,894 | |||
Gross Amount Carried at Close of Period, Total | 3,365 | |||
Accumulated Depreciation | $ 610 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 397 | |||
Initial Cost to Company, Building and Improvements | 513 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 397 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 513 | |||
Gross Amount Carried at Close of Period, Total | 910 | |||
Accumulated Depreciation | $ 164 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 476 | |||
Initial Cost to Company, Building and Improvements | 615 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 476 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 612 | |||
Gross Amount Carried at Close of Period, Total | 1,088 | |||
Accumulated Depreciation | $ 197 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 410 | |||
Initial Cost to Company, Building and Improvements | 530 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 410 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 527 | |||
Gross Amount Carried at Close of Period, Total | 937 | |||
Accumulated Depreciation | $ 170 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 402 | |||
Initial Cost to Company, Building and Improvements | 520 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 402 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 517 | |||
Gross Amount Carried at Close of Period, Total | 919 | |||
Accumulated Depreciation | $ 167 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 948 | |||
Initial Cost to Company, Building and Improvements | 1,227 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 948 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,226 | |||
Gross Amount Carried at Close of Period, Total | 2,174 | |||
Accumulated Depreciation | $ 392 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 259 | |||
Initial Cost to Company, Building and Improvements | 336 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 259 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 334 | |||
Gross Amount Carried at Close of Period, Total | 593 | |||
Accumulated Depreciation | $ 107 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 349 | |||
Initial Cost to Company, Building and Improvements | 452 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 349 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 451 | |||
Gross Amount Carried at Close of Period, Total | 800 | |||
Accumulated Depreciation | $ 144 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 640 | |||
Initial Cost to Company, Building and Improvements | 828 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 640 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 828 | |||
Gross Amount Carried at Close of Period, Total | 1,468 | |||
Accumulated Depreciation | $ 265 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 409 | |||
Initial Cost to Company, Building and Improvements | 531 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 409 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 530 | |||
Gross Amount Carried at Close of Period, Total | 939 | |||
Accumulated Depreciation | $ 169 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 010 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 965 | |||
Initial Cost to Company, Building and Improvements | 1,249 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 965 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,242 | |||
Gross Amount Carried at Close of Period, Total | 2,207 | |||
Accumulated Depreciation | $ 400 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 475 | |||
Initial Cost to Company, Building and Improvements | 615 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 475 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 614 | |||
Gross Amount Carried at Close of Period, Total | 1,089 | |||
Accumulated Depreciation | $ 197 | |||
Depreciable Life | 40 years | |||
Entertainment | North Carolina ENC 012 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 494 | |||
Initial Cost to Company, Building and Improvements | 638 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 494 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 635 | |||
Gross Amount Carried at Close of Period, Total | 1,129 | |||
Accumulated Depreciation | $ 205 | |||
Depreciable Life | 40 years | |||
Entertainment | Ohio EOH 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 434 | |||
Initial Cost to Company, Building and Improvements | 562 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 434 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 562 | |||
Gross Amount Carried at Close of Period, Total | 996 | |||
Accumulated Depreciation | $ 180 | |||
Depreciable Life | 40 years | |||
Entertainment | Ohio EOH 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 967 | |||
Initial Cost to Company, Building and Improvements | 1,252 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 967 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,245 | |||
Gross Amount Carried at Close of Period, Total | 2,212 | |||
Accumulated Depreciation | $ 401 | |||
Depreciable Life | 40 years | |||
Entertainment | Ohio EOH 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 281 | |||
Initial Cost to Company, Building and Improvements | 365 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 281 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 363 | |||
Gross Amount Carried at Close of Period, Total | 644 | |||
Accumulated Depreciation | $ 117 | |||
Depreciable Life | 40 years | |||
Entertainment | Ohio EOH 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 393 | |||
Initial Cost to Company, Building and Improvements | 508 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 393 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 508 | |||
Gross Amount Carried at Close of Period, Total | 901 | |||
Accumulated Depreciation | $ 163 | |||
Depreciable Life | 40 years | |||
Entertainment | Oklahoma EOK 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 431 | |||
Initial Cost to Company, Building and Improvements | 557 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 431 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 554 | |||
Gross Amount Carried at Close of Period, Total | 985 | |||
Accumulated Depreciation | $ 178 | |||
Depreciable Life | 40 years | |||
Entertainment | Oklahoma EOK 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 954 | |||
Initial Cost to Company, Building and Improvements | 1,235 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 954 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,234 | |||
Gross Amount Carried at Close of Period, Total | 2,188 | |||
Accumulated Depreciation | $ 395 | |||
Depreciable Life | 40 years | |||
Entertainment | Oregon EOR 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 393 | |||
Initial Cost to Company, Building and Improvements | 508 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 393 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 505 | |||
Gross Amount Carried at Close of Period, Total | 898 | |||
Accumulated Depreciation | $ 163 | |||
Depreciable Life | 40 years | |||
Entertainment | Pennsylvania EPA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 407 | |||
Initial Cost to Company, Building and Improvements | 527 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 407 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 527 | |||
Gross Amount Carried at Close of Period, Total | 934 | |||
Accumulated Depreciation | $ 168 | |||
Depreciable Life | 40 years | |||
Entertainment | Pennsylvania EPA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 421 | |||
Initial Cost to Company, Building and Improvements | 544 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 421 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 544 | |||
Gross Amount Carried at Close of Period, Total | 965 | |||
Accumulated Depreciation | $ 174 | |||
Depreciable Life | 40 years | |||
Entertainment | Pennsylvania EPA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 409 | |||
Initial Cost to Company, Building and Improvements | 528 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 409 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 526 | |||
Gross Amount Carried at Close of Period, Total | 935 | |||
Accumulated Depreciation | $ 169 | |||
Depreciable Life | 40 years | |||
Entertainment | Pennsylvania EPA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 407 | |||
Initial Cost to Company, Building and Improvements | 527 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 407 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 525 | |||
Gross Amount Carried at Close of Period, Total | 932 | |||
Accumulated Depreciation | $ 169 | |||
Depreciable Life | 40 years | |||
Entertainment | Puerto Rico EPR 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 950 | |||
Initial Cost to Company, Building and Improvements | 1,230 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 950 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,229 | |||
Gross Amount Carried at Close of Period, Total | 2,179 | |||
Accumulated Depreciation | $ 393 | |||
Depreciable Life | 40 years | |||
Entertainment | Rhode Island ERI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 850 | |||
Initial Cost to Company, Building and Improvements | 1,100 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 850 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,095 | |||
Gross Amount Carried at Close of Period, Total | 1,945 | |||
Accumulated Depreciation | $ 352 | |||
Depreciable Life | 40 years | |||
Entertainment | South Carolina ESC 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 332 | |||
Initial Cost to Company, Building and Improvements | 429 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 332 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 429 | |||
Gross Amount Carried at Close of Period, Total | 761 | |||
Accumulated Depreciation | $ 137 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,045 | |||
Initial Cost to Company, Building and Improvements | 1,353 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 1,045 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,352 | |||
Gross Amount Carried at Close of Period, Total | 2,397 | |||
Accumulated Depreciation | $ 433 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 593 | |||
Initial Cost to Company, Building and Improvements | 767 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 593 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 763 | |||
Gross Amount Carried at Close of Period, Total | 1,356 | |||
Accumulated Depreciation | $ 246 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 838 | |||
Initial Cost to Company, Building and Improvements | 1,083 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 838 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,078 | |||
Gross Amount Carried at Close of Period, Total | 1,916 | |||
Accumulated Depreciation | $ 347 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 528 | |||
Initial Cost to Company, Building and Improvements | 682 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 528 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 679 | |||
Gross Amount Carried at Close of Period, Total | 1,207 | |||
Accumulated Depreciation | $ 219 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 480 | |||
Initial Cost to Company, Building and Improvements | 622 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 480 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 619 | |||
Gross Amount Carried at Close of Period, Total | 1,099 | |||
Accumulated Depreciation | $ 199 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 975 | |||
Initial Cost to Company, Building and Improvements | 1,261 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 975 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,254 | |||
Gross Amount Carried at Close of Period, Total | 2,229 | |||
Accumulated Depreciation | $ 404 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,108 | |||
Initial Cost to Company, Building and Improvements | 1,433 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 1,108 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,426 | |||
Gross Amount Carried at Close of Period, Total | 2,534 | |||
Accumulated Depreciation | $ 459 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 425 | |||
Initial Cost to Company, Building and Improvements | 549 | |||
Cost Capitalized Subsequent to Acquisition | (58) | |||
Gross Amount Carried at Close of Period, Land | 425 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 491 | |||
Gross Amount Carried at Close of Period, Total | 916 | |||
Accumulated Depreciation | $ 165 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 010 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 518 | |||
Initial Cost to Company, Building and Improvements | 671 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 518 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 671 | |||
Gross Amount Carried at Close of Period, Total | 1,189 | |||
Accumulated Depreciation | $ 214 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 758 | |||
Initial Cost to Company, Building and Improvements | 981 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 758 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 981 | |||
Gross Amount Carried at Close of Period, Total | 1,739 | |||
Accumulated Depreciation | $ 314 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 013 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 375 | |||
Initial Cost to Company, Building and Improvements | 485 | |||
Cost Capitalized Subsequent to Acquisition | (2) | |||
Gross Amount Carried at Close of Period, Land | 375 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 483 | |||
Gross Amount Carried at Close of Period, Total | 858 | |||
Accumulated Depreciation | $ 155 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 014 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 438 | |||
Initial Cost to Company, Building and Improvements | 567 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 438 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 564 | |||
Gross Amount Carried at Close of Period, Total | 1,002 | |||
Accumulated Depreciation | $ 182 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 017 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 561 | |||
Initial Cost to Company, Building and Improvements | 726 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 561 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 726 | |||
Gross Amount Carried at Close of Period, Total | 1,287 | |||
Accumulated Depreciation | $ 232 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 018 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 753 | |||
Initial Cost to Company, Building and Improvements | 976 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 753 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 975 | |||
Gross Amount Carried at Close of Period, Total | 1,728 | |||
Accumulated Depreciation | $ 312 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 019 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 521 | |||
Initial Cost to Company, Building and Improvements | 675 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 521 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 675 | |||
Gross Amount Carried at Close of Period, Total | 1,196 | |||
Accumulated Depreciation | $ 216 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 020 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 634 | |||
Initial Cost to Company, Building and Improvements | 821 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 634 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 817 | |||
Gross Amount Carried at Close of Period, Total | 1,451 | |||
Accumulated Depreciation | $ 263 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 021 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 379 | |||
Initial Cost to Company, Building and Improvements | 491 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 379 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 488 | |||
Gross Amount Carried at Close of Period, Total | 867 | |||
Accumulated Depreciation | $ 157 | |||
Depreciable Life | 40 years | |||
Entertainment | Texas ETX 022 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 592 | |||
Initial Cost to Company, Building and Improvements | 766 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 592 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 766 | |||
Gross Amount Carried at Close of Period, Total | 1,358 | |||
Accumulated Depreciation | $ 245 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,134 | |||
Initial Cost to Company, Building and Improvements | 1,467 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 1,134 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,466 | |||
Gross Amount Carried at Close of Period, Total | 2,600 | |||
Accumulated Depreciation | $ 469 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 845 | |||
Initial Cost to Company, Building and Improvements | 1,094 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 845 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,093 | |||
Gross Amount Carried at Close of Period, Total | 1,938 | |||
Accumulated Depreciation | $ 350 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 884 | |||
Initial Cost to Company, Building and Improvements | 1,145 | |||
Cost Capitalized Subsequent to Acquisition | (6) | |||
Gross Amount Carried at Close of Period, Land | 884 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,139 | |||
Gross Amount Carried at Close of Period, Total | 2,023 | |||
Accumulated Depreciation | $ 367 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 953 | |||
Initial Cost to Company, Building and Improvements | 1,233 | |||
Cost Capitalized Subsequent to Acquisition | (7) | |||
Gross Amount Carried at Close of Period, Land | 953 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,226 | |||
Gross Amount Carried at Close of Period, Total | 2,179 | |||
Accumulated Depreciation | $ 395 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 487 | |||
Initial Cost to Company, Building and Improvements | 632 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 487 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 631 | |||
Gross Amount Carried at Close of Period, Total | 1,118 | |||
Accumulated Depreciation | $ 202 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 006 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 425 | |||
Initial Cost to Company, Building and Improvements | 550 | |||
Cost Capitalized Subsequent to Acquisition | (3) | |||
Gross Amount Carried at Close of Period, Land | 425 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 547 | |||
Gross Amount Carried at Close of Period, Total | 972 | |||
Accumulated Depreciation | $ 176 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 007 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,151 | |||
Initial Cost to Company, Building and Improvements | 1,490 | |||
Cost Capitalized Subsequent to Acquisition | (8) | |||
Gross Amount Carried at Close of Period, Land | 1,151 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,482 | |||
Gross Amount Carried at Close of Period, Total | 2,633 | |||
Accumulated Depreciation | $ 477 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 008 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 546 | |||
Initial Cost to Company, Building and Improvements | 707 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 546 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 707 | |||
Gross Amount Carried at Close of Period, Total | 1,253 | |||
Accumulated Depreciation | $ 226 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 009 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 851 | |||
Initial Cost to Company, Building and Improvements | 1,103 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 851 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,102 | |||
Gross Amount Carried at Close of Period, Total | 1,953 | |||
Accumulated Depreciation | $ 352 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 010 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 819 | |||
Initial Cost to Company, Building and Improvements | 1,061 | |||
Cost Capitalized Subsequent to Acquisition | (1) | |||
Gross Amount Carried at Close of Period, Land | 819 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,060 | |||
Gross Amount Carried at Close of Period, Total | 1,879 | |||
Accumulated Depreciation | $ 339 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 011 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 958 | |||
Initial Cost to Company, Building and Improvements | 1,240 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 958 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,240 | |||
Gross Amount Carried at Close of Period, Total | 2,198 | |||
Accumulated Depreciation | $ 396 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 012 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 788 | |||
Initial Cost to Company, Building and Improvements | 1,020 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 788 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,015 | |||
Gross Amount Carried at Close of Period, Total | 1,803 | |||
Accumulated Depreciation | $ 327 | |||
Depreciable Life | 40 years | |||
Entertainment | Virginia EVA 013 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 554 | |||
Initial Cost to Company, Building and Improvements | 716 | |||
Cost Capitalized Subsequent to Acquisition | (4) | |||
Gross Amount Carried at Close of Period, Land | 554 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 712 | |||
Gross Amount Carried at Close of Period, Total | 1,266 | |||
Accumulated Depreciation | $ 229 | |||
Depreciable Life | 40 years | |||
Entertainment | Washington EWA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,500 | |||
Initial Cost to Company, Building and Improvements | 6,500 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 1,500 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 6,500 | |||
Gross Amount Carried at Close of Period, Total | 8,000 | |||
Accumulated Depreciation | $ 2,493 | |||
Depreciable Life | 40 years | |||
Entertainment | Wisconsin EWI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 521 | |||
Initial Cost to Company, Building and Improvements | 673 | |||
Cost Capitalized Subsequent to Acquisition | 2 | |||
Gross Amount Carried at Close of Period, Land | 521 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 675 | |||
Gross Amount Carried at Close of Period, Total | 1,196 | |||
Accumulated Depreciation | $ 216 | |||
Depreciable Life | 40 years | |||
Entertainment | Wisconsin EWI 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 413 | |||
Initial Cost to Company, Building and Improvements | 535 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 413 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 535 | |||
Gross Amount Carried at Close of Period, Total | 948 | |||
Accumulated Depreciation | $ 171 | |||
Depreciable Life | 40 years | |||
Entertainment | Wisconsin EWI 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 793 | |||
Initial Cost to Company, Building and Improvements | 1,025 | |||
Cost Capitalized Subsequent to Acquisition | (5) | |||
Gross Amount Carried at Close of Period, Land | 793 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,020 | |||
Gross Amount Carried at Close of Period, Total | 1,813 | |||
Accumulated Depreciation | $ 328 | |||
Depreciable Life | 40 years | |||
Entertainment | Wisconsin EWI 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,124 | |||
Initial Cost to Company, Building and Improvements | 1,455 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 1,124 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,455 | |||
Gross Amount Carried at Close of Period, Total | 2,579 | |||
Accumulated Depreciation | $ 465 | |||
Depreciable Life | 40 years | |||
Retail | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 48,724 | |||
Initial Cost to Company, Building and Improvements | 90,989 | |||
Cost Capitalized Subsequent to Acquisition | 42,485 | |||
Gross Amount Carried at Close of Period, Land | 47,797 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 134,401 | |||
Gross Amount Carried at Close of Period, Total | 182,198 | |||
Accumulated Depreciation | 23,606 | |||
Retail | Arizona RAZ 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 2,625 | |||
Initial Cost to Company, Building and Improvements | 4,875 | |||
Cost Capitalized Subsequent to Acquisition | 2,569 | |||
Gross Amount Carried at Close of Period, Land | 2,625 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 7,444 | |||
Gross Amount Carried at Close of Period, Total | 10,069 | |||
Accumulated Depreciation | $ 1,193 | |||
Depreciable Life | 40 years | |||
Retail | Arizona RAZ 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,184 | |||
Initial Cost to Company, Building and Improvements | 4,056 | |||
Cost Capitalized Subsequent to Acquisition | (1,588) | |||
Gross Amount Carried at Close of Period, Land | 2,184 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,468 | |||
Gross Amount Carried at Close of Period, Total | 4,652 | |||
Accumulated Depreciation | $ 313 | |||
Depreciable Life | 40 years | |||
Retail | Arizona RAZ 005 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,657 | |||
Initial Cost to Company, Building and Improvements | 2,666 | |||
Cost Capitalized Subsequent to Acquisition | (250) | |||
Gross Amount Carried at Close of Period, Land | 2,657 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 2,416 | |||
Gross Amount Carried at Close of Period, Total | 5,073 | |||
Accumulated Depreciation | $ 526 | |||
Depreciable Life | 40 years | |||
Retail | Colorado RCO 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,631 | |||
Initial Cost to Company, Building and Improvements | 279 | |||
Cost Capitalized Subsequent to Acquisition | 5,195 | |||
Gross Amount Carried at Close of Period, Land | 2,607 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 5,498 | |||
Gross Amount Carried at Close of Period, Total | 8,105 | |||
Accumulated Depreciation | $ 1,315 | |||
Depreciable Life | 40 years | |||
Retail | Florida RFL 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,950 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 10,285 | |||
Gross Amount Carried at Close of Period, Land | 3,908 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 10,327 | |||
Gross Amount Carried at Close of Period, Total | 14,235 | |||
Accumulated Depreciation | $ 2,649 | |||
Depreciable Life | 40 years | |||
Retail | Hawaii RHI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,393 | |||
Initial Cost to Company, Building and Improvements | 21,155 | |||
Cost Capitalized Subsequent to Acquisition | (9,143) | |||
Gross Amount Carried at Close of Period, Land | 3,393 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 12,012 | |||
Gross Amount Carried at Close of Period, Total | 15,405 | |||
Accumulated Depreciation | $ 2,634 | |||
Depreciable Life | 40 years | |||
Retail | Illinois RIL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 14,934 | |||
Initial Cost to Company, Building and Improvements | 29,675 | |||
Cost Capitalized Subsequent to Acquisition | 19,353 | |||
Gross Amount Carried at Close of Period, Land | 14,934 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 49,028 | |||
Gross Amount Carried at Close of Period, Total | 63,962 | |||
Accumulated Depreciation | $ 5,099 | |||
Depreciable Life | 40 years | |||
Retail | Illinois RIL 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 336 | |||
Cost Capitalized Subsequent to Acquisition | 1,572 | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,908 | |||
Gross Amount Carried at Close of Period, Total | 1,908 | |||
Accumulated Depreciation | $ 875 | |||
Depreciable Life | 40 years | |||
Retail | New Mexico RNM 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,733 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 8,728 | |||
Gross Amount Carried at Close of Period, Land | 1,705 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 8,756 | |||
Gross Amount Carried at Close of Period, Total | 10,461 | |||
Accumulated Depreciation | $ 2,362 | |||
Depreciable Life | 40 years | |||
Retail | New York RNY 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 731 | |||
Initial Cost to Company, Building and Improvements | 6,073 | |||
Cost Capitalized Subsequent to Acquisition | 699 | |||
Gross Amount Carried at Close of Period, Land | 711 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 6,792 | |||
Gross Amount Carried at Close of Period, Total | 7,503 | |||
Accumulated Depreciation | $ 2,099 | |||
Depreciable Life | 40 years | |||
Retail | South Carolina RSC 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,126 | |||
Initial Cost to Company, Building and Improvements | 948 | |||
Cost Capitalized Subsequent to Acquisition | (723) | |||
Gross Amount Carried at Close of Period, Land | 1,337 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,014 | |||
Gross Amount Carried at Close of Period, Total | 2,351 | |||
Accumulated Depreciation | $ 241 | |||
Depreciable Life | 40 years | |||
Retail | Texas RTX 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,538 | |||
Initial Cost to Company, Building and Improvements | 4,215 | |||
Cost Capitalized Subsequent to Acquisition | (187) | |||
Gross Amount Carried at Close of Period, Land | 3,514 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 4,052 | |||
Gross Amount Carried at Close of Period, Total | 7,566 | |||
Accumulated Depreciation | $ 1,101 | |||
Depreciable Life | 40 years | |||
Retail | Utah RUT 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,502 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 5,975 | |||
Gross Amount Carried at Close of Period, Land | 3,502 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 5,975 | |||
Gross Amount Carried at Close of Period, Total | 9,477 | |||
Accumulated Depreciation | $ 1,515 | |||
Depreciable Life | 40 years | |||
Retail | Virginia RVA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 4,720 | |||
Initial Cost to Company, Building and Improvements | 16,711 | |||
Cost Capitalized Subsequent to Acquisition | 0 | |||
Gross Amount Carried at Close of Period, Land | 4,720 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 16,711 | |||
Gross Amount Carried at Close of Period, Total | 21,431 | |||
Accumulated Depreciation | $ 1,684 | |||
Depreciable Life | 40 years | |||
Hotel | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 50,854 | |||
Initial Cost to Company, Building and Improvements | 215,997 | |||
Cost Capitalized Subsequent to Acquisition | (23,605) | |||
Gross Amount Carried at Close of Period, Land | 36,277 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 206,969 | |||
Gross Amount Carried at Close of Period, Total | 243,246 | |||
Accumulated Depreciation | 69,605 | |||
Hotel | California HCA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 4,394 | |||
Initial Cost to Company, Building and Improvements | 27,030 | |||
Cost Capitalized Subsequent to Acquisition | (871) | |||
Gross Amount Carried at Close of Period, Land | 4,394 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 26,159 | |||
Gross Amount Carried at Close of Period, Total | 30,553 | |||
Accumulated Depreciation | $ 12,636 | |||
Depreciable Life | 40 years | |||
Hotel | California HCA 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,308 | |||
Initial Cost to Company, Building and Improvements | 20,623 | |||
Cost Capitalized Subsequent to Acquisition | (664) | |||
Gross Amount Carried at Close of Period, Land | 3,308 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 19,959 | |||
Gross Amount Carried at Close of Period, Total | 23,267 | |||
Accumulated Depreciation | $ 9,623 | |||
Depreciable Life | 40 years | |||
Hotel | Colorado HCO 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,242 | |||
Initial Cost to Company, Building and Improvements | 7,865 | |||
Cost Capitalized Subsequent to Acquisition | (253) | |||
Gross Amount Carried at Close of Period, Land | 1,242 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 7,612 | |||
Gross Amount Carried at Close of Period, Total | 8,854 | |||
Accumulated Depreciation | $ 3,662 | |||
Depreciable Life | 40 years | |||
Hotel | Georgia HGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 6,378 | |||
Initial Cost to Company, Building and Improvements | 25,514 | |||
Cost Capitalized Subsequent to Acquisition | 3,533 | |||
Gross Amount Carried at Close of Period, Land | 6,378 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 29,047 | |||
Gross Amount Carried at Close of Period, Total | 35,425 | |||
Accumulated Depreciation | $ 5,588 | |||
Depreciable Life | 40 years | |||
Hotel | Hawaii HHI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 17,996 | |||
Initial Cost to Company, Building and Improvements | 17,996 | |||
Cost Capitalized Subsequent to Acquisition | (31,160) | |||
Gross Amount Carried at Close of Period, Land | 3,419 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,413 | |||
Gross Amount Carried at Close of Period, Total | 4,832 | |||
Accumulated Depreciation | $ 4,531 | |||
Depreciable Life | 40 years | |||
Hotel | Hawaii HHI 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 3,000 | |||
Initial Cost to Company, Building and Improvements | 12,000 | |||
Cost Capitalized Subsequent to Acquisition | 5,071 | |||
Gross Amount Carried at Close of Period, Land | 3,000 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 17,071 | |||
Gross Amount Carried at Close of Period, Total | 20,071 | |||
Accumulated Depreciation | $ 2,298 | |||
Depreciable Life | 40 years | |||
Hotel | New Jersey HNJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 3,815 | |||
Initial Cost to Company, Building and Improvements | 40,194 | |||
Cost Capitalized Subsequent to Acquisition | 2,828 | |||
Gross Amount Carried at Close of Period, Land | 3,815 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 43,022 | |||
Gross Amount Carried at Close of Period, Total | 46,837 | |||
Accumulated Depreciation | $ 909 | |||
Depreciable Life | 40 years | |||
Hotel | Utah HUT 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 5,620 | |||
Initial Cost to Company, Building and Improvements | 32,695 | |||
Cost Capitalized Subsequent to Acquisition | (1,058) | |||
Gross Amount Carried at Close of Period, Land | 5,620 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 31,637 | |||
Gross Amount Carried at Close of Period, Total | 37,257 | |||
Accumulated Depreciation | $ 15,407 | |||
Depreciable Life | 40 years | |||
Hotel | Washington HWA 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 5,101 | |||
Initial Cost to Company, Building and Improvements | 32,080 | |||
Cost Capitalized Subsequent to Acquisition | (1,031) | |||
Gross Amount Carried at Close of Period, Land | 5,101 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 31,049 | |||
Gross Amount Carried at Close of Period, Total | 36,150 | |||
Accumulated Depreciation | $ 14,951 | |||
Depreciable Life | 40 years | |||
Apartment/Residential | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 116,414 | |||
Initial Cost to Company, Building and Improvements | 289,098 | |||
Cost Capitalized Subsequent to Acquisition | (306,771) | |||
Gross Amount Carried at Close of Period, Land | 30,379 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 68,362 | |||
Gross Amount Carried at Close of Period, Total | 98,741 | |||
Accumulated Depreciation | 4,941 | |||
Apartment/Residential | Arizona AAZ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 2,423 | |||
Initial Cost to Company, Building and Improvements | 0 | |||
Cost Capitalized Subsequent to Acquisition | 5,126 | |||
Gross Amount Carried at Close of Period, Land | 2,423 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 5,126 | |||
Gross Amount Carried at Close of Period, Total | 7,549 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Arizona AAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 0 | |||
Initial Cost to Company, Building and Improvements | 1,788 | |||
Cost Capitalized Subsequent to Acquisition | (632) | |||
Gross Amount Carried at Close of Period, Land | 0 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,156 | |||
Gross Amount Carried at Close of Period, Total | 1,156 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | California ACA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 10,078 | |||
Initial Cost to Company, Building and Improvements | 40,312 | |||
Cost Capitalized Subsequent to Acquisition | (48,648) | |||
Gross Amount Carried at Close of Period, Land | 348 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,394 | |||
Gross Amount Carried at Close of Period, Total | 1,742 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Georgia AGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,963 | |||
Initial Cost to Company, Building and Improvements | 11,850 | |||
Cost Capitalized Subsequent to Acquisition | 16,457 | |||
Gross Amount Carried at Close of Period, Land | 6,254 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 25,016 | |||
Gross Amount Carried at Close of Period, Total | 31,270 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | New Jersey ANJ 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 36,405 | |||
Initial Cost to Company, Building and Improvements | 64,719 | |||
Cost Capitalized Subsequent to Acquisition | (100,639) | |||
Gross Amount Carried at Close of Period, Land | 175 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 310 | |||
Gross Amount Carried at Close of Period, Total | 485 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Pennsylvania APA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 44,438 | |||
Initial Cost to Company, Building and Improvements | 82,527 | |||
Cost Capitalized Subsequent to Acquisition | (123,902) | |||
Gross Amount Carried at Close of Period, Land | 1,072 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,991 | |||
Gross Amount Carried at Close of Period, Total | 3,063 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Pennsylvania APA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 15,890 | |||
Initial Cost to Company, Building and Improvements | 29,510 | |||
Cost Capitalized Subsequent to Acquisition | (16,120) | |||
Gross Amount Carried at Close of Period, Land | 15,890 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 13,390 | |||
Gross Amount Carried at Close of Period, Total | 29,280 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Washington AWA 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 2,342 | |||
Initial Cost to Company, Building and Improvements | 44,478 | |||
Cost Capitalized Subsequent to Acquisition | (32,266) | |||
Gross Amount Carried at Close of Period, Land | 2,342 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 12,212 | |||
Gross Amount Carried at Close of Period, Total | 14,554 | |||
Accumulated Depreciation | $ 0 | |||
Depreciable Life | 0 years | |||
Apartment/Residential | Wisconsin OWI 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 1,875 | |||
Initial Cost to Company, Building and Improvements | 13,914 | |||
Cost Capitalized Subsequent to Acquisition | (6,147) | |||
Gross Amount Carried at Close of Period, Land | 1,875 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 7,767 | |||
Gross Amount Carried at Close of Period, Total | 9,642 | |||
Accumulated Depreciation | $ 4,941 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 45,468 | |||
Initial Cost to Company, Building and Improvements | 114,795 | |||
Cost Capitalized Subsequent to Acquisition | 20,560 | |||
Gross Amount Carried at Close of Period, Land | 45,468 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 135,355 | |||
Gross Amount Carried at Close of Period, Total | 180,823 | |||
Accumulated Depreciation | 20,668 | |||
Mixed Use Collateral | Arizona MAZ 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company, Land | 10,182 | |||
Initial Cost to Company, Building and Improvements | 52,544 | |||
Cost Capitalized Subsequent to Acquisition | 33,138 | |||
Gross Amount Carried at Close of Period, Land | 10,182 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 85,682 | |||
Gross Amount Carried at Close of Period, Total | 95,864 | |||
Accumulated Depreciation | $ 13,148 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | California MCA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 5,869 | |||
Initial Cost to Company, Building and Improvements | 629 | |||
Cost Capitalized Subsequent to Acquisition | 2 | |||
Gross Amount Carried at Close of Period, Land | 5,869 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 631 | |||
Gross Amount Carried at Close of Period, Total | 6,500 | |||
Accumulated Depreciation | $ 388 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | Florida MFL 002 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 18,229 | |||
Initial Cost to Company, Building and Improvements | 20,899 | |||
Cost Capitalized Subsequent to Acquisition | 1,831 | |||
Gross Amount Carried at Close of Period, Land | 18,229 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 22,730 | |||
Gross Amount Carried at Close of Period, Total | 40,959 | |||
Accumulated Depreciation | $ 2,979 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | Florida MFL 003 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 2,507 | |||
Initial Cost to Company, Building and Improvements | 8,155 | |||
Cost Capitalized Subsequent to Acquisition | 1,251 | |||
Gross Amount Carried at Close of Period, Land | 2,507 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 9,406 | |||
Gross Amount Carried at Close of Period, Total | 11,913 | |||
Accumulated Depreciation | $ 1,325 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | Florida MFL 004 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | ||||
Initial Cost to Company, Land | 4,201 | |||
Initial Cost to Company, Building and Improvements | 14,652 | |||
Cost Capitalized Subsequent to Acquisition | 902 | |||
Gross Amount Carried at Close of Period, Land | 4,201 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 15,554 | |||
Gross Amount Carried at Close of Period, Total | 19,755 | |||
Accumulated Depreciation | $ 1,708 | |||
Depreciable Life | 40 years | |||
Mixed Use Collateral | Georgia MGA 001 | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company, Land | 4,480 | |||
Initial Cost to Company, Building and Improvements | 17,916 | |||
Cost Capitalized Subsequent to Acquisition | (16,564) | |||
Gross Amount Carried at Close of Period, Land | 4,480 | |||
Gross Amount Carried at Close of Period, Building and Improvements | 1,352 | |||
Gross Amount Carried at Close of Period, Total | 5,832 | |||
Accumulated Depreciation | $ 1,120 | |||
Depreciable Life | 40 years | |||
Land and Land Development Assets | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Accumulated Depreciation | $ 6,500 | |||
Assets Held-for-Sale | ||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ||||
Accumulated Depreciation | $ 4,800 |
Schedule III - Real Estate a113
Schedule III - Real Estate and Accumulated Depreciation - Real Estate Reconciliation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
SEC Schedule III, Reconciliation of Carrying Amount of Real Estate Investments [Roll Forward] | |||
Balance at January 1 | $ 3,200,342 | $ 3,444,676 | $ 3,589,072 |
Improvements and additions | 169,999 | 183,269 | 145,238 |
Acquisitions through foreclosure | 40,583 | 14,505 | 77,867 |
Other acquisitions | 30,618 | 0 | 4,666 |
Dispositions | (484,810) | (431,928) | (341,453) |
Impairments | (9,543) | (10,180) | (30,714) |
Balance at December 31 | $ 2,947,189 | $ 3,200,342 | $ 3,444,676 |
Schedule III - Real Estate a114
Schedule III - Real Estate and Accumulated Depreciation - Accumulated Depreciation Reconciliation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
SEC Schedule III, Reconciliation of Real Estate Accumulated Depreciation [Roll Forward] | |||
Balance at January 1 | $ (467,122) | $ (481,980) | $ (432,374) |
Additions | (48,381) | (57,049) | (62,299) |
Dispositions | 89,395 | 71,907 | 12,693 |
Balance at December 31 | $ (426,108) | $ (467,122) | $ (481,980) |
Schedule IV - Mortgage Loans115
Schedule IV - Mortgage Loans on Real Estate - Schedule of Mortgage Loans on Real Estate (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 | |
Mortgage Loans on Real Estate [Line Items] | ||||
Face Amount of Mortgages | $ 966,709 | |||
Carrying Amount of Mortgages | 915,905 | $ 934,964 | $ 726,426 | $ 827,796 |
Reserves on impaired loans | 49,800 | |||
Borrower A | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | 0 | |||
Face Amount of Mortgages | 236,504 | |||
Carrying Amount of Mortgages | $ 237,291 | |||
Borrower A | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.75% | |||
Borrower A | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.75% | |||
Borrower A | Minimum | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 0.19% | |||
Borrower B | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | $ 0 | |||
Face Amount of Mortgages | 168,901 | |||
Carrying Amount of Mortgages | $ 168,213 | |||
Borrower B | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 5.25% | |||
Borrower B | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 5.25% | |||
Borrower C | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | $ 0 | |||
Face Amount of Mortgages | 128,445 | |||
Carrying Amount of Mortgages | $ 129,062 | |||
Borrower C | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.00% | |||
Borrower C | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.00% | |||
Borrower D | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | $ 0 | |||
Face Amount of Mortgages | 86,000 | |||
Carrying Amount of Mortgages | $ 86,321 | |||
Borrower D | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.00% | |||
Borrower D | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.00% | |||
Borrower D | Minimum | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 0.18% | |||
Borrower E | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | $ 0 | |||
Face Amount of Mortgages | 57,424 | |||
Carrying Amount of Mortgages | $ 56,673 | |||
Borrower E | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 8.00% | |||
Borrower E | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 8.00% | |||
Borrower E | Minimum | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 0.25% | |||
Borrower F | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Prior Liens | $ 0 | |||
Face Amount of Mortgages | 36,860 | |||
Carrying Amount of Mortgages | $ 37,004 | |||
Borrower F | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.50% | |||
Borrower F | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 6.50% | |||
Senior Mortgages Individually Less than 3 Percent | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Face Amount of Mortgages | $ 227,650 | |||
Carrying Amount of Mortgages | $ 176,400 | |||
Senior Mortgages Individually Less than 3 Percent | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Minimum interest rate | 4.00% | |||
Maximum interest rate | 9.68% | |||
Senior Mortgages Individually Less than 3 Percent | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Minimum interest rate | 4.00% | |||
Maximum interest rate | 9.68% | |||
Senior Mortgages Individually Less than 3 Percent | Minimum | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 3.00% | |||
Senior Mortgages Individually Less than 3 Percent | Minimum | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 3.00% | |||
Senior Mortgages Individually Less than 3 Percent | Maximum | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 7.50% | |||
Senior Mortgages Individually Less than 3 Percent | Maximum | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Variable spread on LIBOR | 7.50% | |||
Senior Mortgages | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Face Amount of Mortgages | $ 941,784 | |||
Carrying Amount of Mortgages | 890,964 | |||
Subordinate Mortgages Individually Less than 3 Percent | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Face Amount of Mortgages | 24,925 | |||
Carrying Amount of Mortgages | $ 24,941 | |||
Subordinate Mortgages Individually Less than 3 Percent | Contractual Interest Accrual Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Minimum interest rate | 6.80% | |||
Maximum interest rate | 14.00% | |||
Subordinate Mortgages Individually Less than 3 Percent | Contractual Interest Payment Rates | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Minimum interest rate | 8.33% | |||
Maximum interest rate | 9.09% | |||
Subordinate Mortgages | ||||
Mortgage Loans on Real Estate [Line Items] | ||||
Face Amount of Mortgages | $ 24,925 | |||
Carrying Amount of Mortgages | $ 24,941 |
Schedule IV - Mortgage Loans116
Schedule IV - Mortgage Loans on Real Estate - Reconciliation of Mortgage Loans on Real Estate (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Movement in Mortgage Loans on Real Estate [Roll Forward] | |||
Balance at January 1 | $ 934,964 | $ 726,426 | $ 827,796 |
Additions: | |||
New mortgage loans | 25,893 | 237,031 | 476,332 |
Additions under existing mortgage loans | 165,275 | 92,887 | 13,108 |
Other | 30,694 | 33,080 | 26,156 |
Deductions: | |||
Collections of principal | (247,431) | (151,464) | (532,465) |
Recovery of (provision for) loan losses | 9,747 | (6,186) | 483 |
Transfers (to) from real estate and equity investments | (3,177) | 3,261 | (84,912) |
Amortization of premium | (60) | (71) | (72) |
Balance at December 31 | 915,905 | 934,964 | 726,426 |
Charge offs | $ 10,100 | $ 1,000 | $ 239,600 |