Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2015 | Aug. 03, 2015 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | InvenTrust Properties Corp. | |
Entity Central Index Key | 1,307,748 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2015 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Non-accelerated Filer | |
Entity Common Stock, Shares Outstanding | 861,824,777 | |
Document Fiscal Year Focus | 2,015 | |
Document Fiscal Period Focus | Q2 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Investment properties: | ||
Land | $ 778,474 | $ 770,220 |
Building and other improvements | 3,106,808 | 3,030,645 |
Construction in progress | 335,527 | 265,303 |
Total | 4,220,809 | 4,066,168 |
Less accumulated depreciation | (657,161) | (598,440) |
Net investment properties | 3,563,648 | 3,467,728 |
Cash and cash equivalents | 171,620 | 598,904 |
Restricted cash and escrows | 24,674 | 32,950 |
Investment in marketable securities | 211,867 | 154,753 |
Investment in unconsolidated entities | 142,351 | 122,203 |
Intangible Assets, Net (Including Goodwill) | 76,933 | 89,705 |
Accounts and rents receivable (net of allowance of $4,641 and $5,658) | 39,795 | 40,798 |
Deferred costs and other assets | 57,170 | 59,476 |
Assets of discontinued operations | 7,566 | 2,930,799 |
Total assets | 4,295,624 | 7,497,316 |
Liabilities | ||
Debt | 1,827,536 | 1,991,608 |
Accounts payable and accrued expenses | 87,083 | 79,368 |
Distributions payable | 9,336 | 35,909 |
Intangible liabilities, net | 47,739 | 43,258 |
Other liabilities | 22,303 | 24,595 |
Liabilities of discontinued operations | 169 | 1,325,749 |
Total liabilities | $ 1,994,166 | $ 3,500,487 |
Commitments and contingencies | ||
Stockholders’ Equity | ||
Preferred stock, $.001 par value, 40,000,000 shares authorized, none outstanding | $ 0 | $ 0 |
Common stock, $.001 par value, 1,460,000,000 shares authorized, 861,824,777 and 861,824,777 shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively | 861 | 861 |
Additional paid in capital | 6,065,190 | 7,755,471 |
Accumulated distributions in excess of net loss | (3,835,585) | (3,820,882) |
Accumulated other comprehensive income | 70,867 | 57,599 |
Total Company stockholders’ equity | 2,301,333 | 3,993,049 |
Noncontrolling interests | 125 | 3,780 |
Total equity | 2,301,458 | 3,996,829 |
Total liabilities and equity | $ 4,295,624 | $ 7,497,316 |
Consolidated Balance Sheets (U3
Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Statement of Financial Position [Abstract] | ||
Accounts and rents receivable, allowance | $ 4,641 | $ 5,658 |
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 40,000,000 | 40,000,000 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 1,460,000,000 | 1,460,000,000 |
Common stock, shares issued | 861,824,777 | 861,824,777 |
Common stock, shares outstanding | 861,824,777 | 861,824,777 |
Consolidated Statements of Oper
Consolidated Statements of Operations and Other Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |||||
Income: | ||||||||
Rental income | $ 89,850 | $ 94,303 | $ 179,704 | $ 192,300 | ||||
Tenant recovery income | 17,030 | 16,986 | 34,946 | 35,341 | ||||
Other property income | 2,180 | 2,810 | 4,077 | 4,946 | ||||
Total income | 109,060 | 114,099 | 218,727 | 232,587 | ||||
Expenses: | ||||||||
General and administrative expenses | 18,045 | 15,603 | 38,628 | 29,704 | ||||
Property operating expenses | 15,810 | 22,587 | 36,030 | 44,309 | ||||
Real estate taxes | 13,485 | 11,137 | 26,055 | 23,302 | ||||
Depreciation and amortization | 36,626 | 38,085 | 73,614 | 77,669 | ||||
Business management fee | 0 | 12 | 0 | 2,605 | ||||
Provision for asset impairment | 0 | [1] | (68,106) | [2] | 0 | [1],[3] | (74,947) | [4] |
Total expenses | 83,966 | 155,530 | 174,327 | 252,536 | ||||
Operating income (loss) | 25,094 | (41,431) | 44,400 | (19,949) | ||||
Interest and dividend income | 3,207 | 3,952 | 6,498 | 7,949 | ||||
Gain (loss) on Sale of Properties | 6,500 | 10,380 | 7,228 | 11,624 | ||||
Gains (Losses) on Extinguishment of Debt | 2,737 | 1,544 | 1,382 | 392 | ||||
Other income | 3,745 | 1,395 | 4,656 | 3,549 | ||||
Interest expense | (22,823) | (32,924) | (45,870) | (64,643) | ||||
Equity in earnings of unconsolidated entities | 26,010 | 2,004 | 27,983 | 2,716 | ||||
Realized gain on sale of marketable securities, net | 17,445 | 15,113 | 20,155 | 15,147 | ||||
Income (loss) before income taxes | 61,915 | (39,967) | 66,432 | (43,215) | ||||
Income tax benefit (expense) | 64 | (440) | (865) | (742) | ||||
Net income (loss) from continuing operations | 61,979 | (40,407) | 65,567 | (43,957) | ||||
Net income from discontinued operations | 88 | [5] | 49,904 | [6] | 2,329 | [7] | 183,936 | [8] |
Net income | 62,067 | 9,497 | 67,896 | 139,979 | ||||
Less: Net income attributable to noncontrolling interests | 0 | (8) | (8) | (8) | ||||
Net income attributable to Company | $ 62,067 | $ 9,489 | $ 67,888 | $ 139,971 | ||||
Income (Loss) from Continuing Operations, Per Basic Share | $ 0.07 | $ (0.05) | $ 0.08 | $ (0.05) | ||||
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Basic Share | 0 | 0.06 | 0 | 0.21 | ||||
Net income (loss) per common share, basic and diluted (in dollars per share) | $ 0.07 | $ 0.01 | $ 0.08 | $ 0.16 | ||||
Weighted Average Number of Shares Outstanding, Basic | 861,824,777 | 876,951,378 | 861,824,777 | 894,674,445 | ||||
Income (Loss) from Continuing Operations, Per Diluted Share | $ 0.07 | $ (0.05) | $ 0.08 | $ (0.05) | ||||
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share | 0 | 0.06 | 0 | 0.21 | ||||
Earnings Per Share, Diluted | $ 0.07 | $ 0.01 | $ 0.08 | $ 0.16 | ||||
Weighted Average Number of Shares Outstanding, Diluted | 861,824,777 | 876,951,378 | 861,918,777 | 894,674,445 | ||||
Comprehensive income: | ||||||||
Unrealized gain (loss) on investment securities | $ (17,849) | $ 9,872 | $ 33,355 | $ 20,435 | ||||
Unrealized gain (loss) on derivatives | 955 | (969) | 595 | (1,719) | ||||
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI on Derivatives, Net of Tax | (17,708) | (14,757) | (20,682) | (14,573) | ||||
Comprehensive income attributable to the Company | $ 27,465 | $ 3,635 | $ 81,156 | $ 144,114 | ||||
[1] | There was no provision for asset impairment during the three months ended June 30, 2015. | |||||||
[2] | Total provision for asset impairment included $68,106 related to two non-core properties. | |||||||
[3] | There was no provision for asset impairment during the six months ended June 30, 2015. | |||||||
[4] | Total provision for asset impairment included $74,947 related to four non-core properties. | |||||||
[5] | Net income from discontinued operations primarily relates to immaterial expenses resulting from the Spin-Off of Xenia. | |||||||
[6] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 | |||||||
[7] | Net income from discontinued operations primarily relates to the lodging properties included in the Spin-Off of Xenia. | |||||||
[8] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia |
Consolidated Statements of Chan
Consolidated Statements of Changes in Equity (Unaudited) - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Accumulated Distributions in excess of Net Loss | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests |
Balance, value at Dec. 31, 2013 | $ 4,266,641 | $ 909 | $ 8,063,517 | $ (3,870,649) | $ 71,128 | $ 1,736 |
Balance, shares at Dec. 31, 2013 | 909,855,173 | |||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Net Income Loss Attributable To Company Inclusive Of Noncontrolling Interest Excluding Noncontrolling Redeemable Interests | 139,971 | 8 | ||||
Net income | 139,979 | |||||
Unrealized gain on investment securities | 20,435 | 20,435 | ||||
Unrealized (gain) loss on derivatives | (1,719) | (1,719) | ||||
Reclassification adjustment from AOCI on derivatives and securities | (14,573) | (14,573) | ||||
Distributions declared | (221,435) | (221,435) | ||||
Noncontrolling Interest, Increase from Subsidiary Equity Issuance | 972 | |||||
Stock Issued During Period, Shares, Dividend Reinvestment Plan | 11,997,004 | |||||
Stock Issued During Period, Value, Dividend Reinvestment Plan | 83,259 | $ 12 | 83,247 | |||
Share repurchase program, shares | (1,077,829) | |||||
Stock Repurchased and Retired During Period, Value | 7,481 | $ 1 | 7,480 | |||
Stock Repurchased During Period, Value | (396,330) | (61) | (396,269) | |||
Balance, value at Jun. 30, 2014 | 3,869,748 | $ 859 | 7,743,015 | (3,952,113) | 75,271 | 2,716 |
Balance, shares at Jun. 30, 2014 | 860,013,182 | |||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock Repurchased During Period, Shares | (60,761,166) | |||||
Balance, value at Dec. 31, 2013 | 4,266,641 | $ 909 | 8,063,517 | (3,870,649) | 71,128 | 1,736 |
Balance, shares at Dec. 31, 2013 | 909,855,173 | |||||
Balance, value at Dec. 31, 2014 | 3,996,829 | $ 861 | 7,755,471 | (3,820,882) | 57,599 | 3,780 |
Balance, shares at Dec. 31, 2014 | 861,824,777 | |||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock Repurchased During Period, Shares | (60,761,166) | |||||
Net Income Loss Attributable To Company Inclusive Of Noncontrolling Interest Excluding Noncontrolling Redeemable Interests | 67,896 | 67,888 | 8 | |||
Net income | 67,896 | |||||
Unrealized gain on investment securities | 33,355 | 33,355 | ||||
Unrealized (gain) loss on derivatives | 595 | 595 | ||||
Reclassification adjustment from AOCI on derivatives and securities | (20,682) | (20,682) | ||||
Distributions declared | (82,591) | (82,591) | ||||
Noncontrolling Interest, Increase from Subsidiary Equity Issuance | 160 | 160 | ||||
Share-based compensation expense, net of forfeitures | 130 | 130 | ||||
Stockholders' Equity Note, Spinoff Transaction | (1,694,234) | (1,690,411) | (3,823) | |||
Balance, value at Jun. 30, 2015 | $ 2,301,458 | $ 861 | $ 6,065,190 | $ (3,835,585) | $ 70,867 | $ 125 |
Balance, shares at Jun. 30, 2015 | 861,824,777 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015 | Jun. 30, 2014 | |
Cash flows from operating activities: | ||
Net income | $ 67,896 | $ 139,979 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation and amortization | 85,581 | 173,428 |
Amortization of above and below market leases, net | (646) | 29 |
Amortization of debt premiums, discounts and financing costs | 3,992 | 6,949 |
Straight-line rental income | 522 | (2,585) |
Provision for asset impairment | 0 | 77,945 |
Gain (loss) on sale of property, net | 7,228 | 157,962 |
(Gain) Loss on Extinguishment of Debt, Continuing and Discontinued Operations, Cash Flow Disclosure | (1,382) | 10,080 |
Equity in earnings of unconsolidated entities | (27,983) | (2,423) |
Distributions from unconsolidated entities | 3,185 | 4,540 |
(Gain), loss and impairment of investment in unconsolidated entities, net | 0 | (4,509) |
Realized gain on sale of marketable securities | (20,155) | (15,147) |
Share-based Compensation | 154 | 0 |
Changes in assets and liabilities: | ||
Accounts and rents receivable | (2,792) | (10,372) |
Deferred costs and other assets | 8,046 | 475 |
Accounts payable and accrued expenses | (14,932) | 3,401 |
Other liabilities | (5,950) | (22,199) |
Increase (Decrease) in prepayment penalties and defeasance fees | 0 | (1,255) |
Net cash flows provided by operating activities | 88,308 | 200,374 |
Cash flows from investing activities: | ||
Purchase of investment properties | (98,122) | (194,900) |
Acquired in-place and market lease intangibles, net | (4,645) | (14,797) |
Capital expenditures and tenant improvements | (18,206) | (25,649) |
Investment in development projects | (63,150) | (39,414) |
Proceeds from sale of investment properties, net | 28,918 | 671,399 |
Proceeds from sale of marketable securities | 56,989 | 31,905 |
Consolidation of equity method investment | 0 | (2,944) |
Proceeds and Return of Capital From The Sale Of Unconsolidated Entities | 23,722 | 0 |
Payments to Acquire Equity Method Investments | (25,193) | (27,275) |
Distributions from unconsolidated entities | 5,958 | 27,679 |
Payment of leasing fees | (2,816) | (1,858) |
Increase (Decrease) in Restricted Cash | 14,228 | (19,481) |
Payments for (Proceeds from) Productive Assets | 1,227 | 13,170 |
Net cash flows (used in) provided by investing activities | (81,090) | 417,835 |
Cash flows from financing activities: | ||
Proceeds from Issuance of Common Stock, Dividend Reinvestment Plan | 0 | 83,259 |
Shares repurchased | 0 | (403,811) |
Distributions paid | (109,164) | (223,512) |
Proceeds from debt and notes payable | 129,257 | 283,735 |
Payoffs of debt | (279,004) | (204,265) |
Principal payments of mortgage debt | (12,323) | (21,314) |
Payoff of margin securities debt, net | 0 | (38,945) |
Payments for Repurchase of Other Equity | 0 | (47,762) |
Payment of loan fees and deposits | (1,710) | 317 |
Proceeds from Noncontrolling Interests | 160 | 972 |
Payments for contingent consideration | 0 | (1,932) |
Contribution to Xenia at Spin-Off | (165,884) | 0 |
Cash from property operations contributed to Xenia | (130,080) | 0 |
Net cash flows used in financing activities | (568,748) | (573,258) |
Cash and Cash Equivalents, Period Increase (Decrease) | (561,530) | 44,951 |
Cash and Cash Equivalents, at Carrying Value, Including Discontinued Operations | 733,150 | 319,237 |
Cash and Cash Equivalents, at Carrying Value, Including Discontinued Operations | $ 364,188 | |
Cash and cash equivalents, at end of period | $ 171,620 |
Consolidated Statements of Cas7
Consolidated Statements of Cash Flows (Unaudited) (Parenthetical) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015 | Jun. 30, 2014 | |
Noncash or Part Noncash Acquisition, Investments Acquired | $ (98,122) | $ (194,900) |
Cash paid for interest, net capitalized interest of $4,558 and $2,317 | 38,156 | 109,063 |
Capitalized interest | 4,558 | 2,317 |
Net assets distributed to Xenia Hotels & Resorts, Inc. (net of cash contributed) | 1,484,872 | 0 |
Property surrendered in extinguishment of debt | 0 | 11,000 |
Mortgages Assumed by Buyer Upon Disposition of Property | 0 | 657,339 |
Consolidation of assets from equity method investment | 0 | 21,833 |
Noncash or Part Noncash Acquisition, Debt Assumed at Consolidation of Joint Venture | 0 | 11,967 |
Noncash or part noncash acquisition, consolidation of liabilities assumed from equity method investment | $ 0 | $ 446 |
Organization
Organization | 6 Months Ended |
Jun. 30, 2015 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Organization Inland American Real Estate Trust, Inc., which on April 16, 2015, changed its name to InvenTrust Properties Corp., was formed on October 4, 2004 (inception) to acquire and manage a diversified portfolio of commercial real estate, primarily retail, office, industrial, multi-family (both conventional apartments and student housing), and lodging properties, located in the United States. The Company was party to a business management agreement with Inland American Business Manager and Advisor, Inc. (the "Business Manager") pursuant to which it served as the Company's business manager, with responsibility for overseeing and managing its day-to-day operations, under the supervision of the Company's board of directors. The Company was also party to property management agreements with each of its property managers (the "Property Managers"). On March 12, 2014, the Company began the process of becoming fully self-managed by terminating its business management agreement, hiring all of the employees of the Business Manager and acquiring the assets of its Business Manager necessary to perform the functions previously performed by the Business Manager. Similarly, as of March 12, 2014, certain functions performed by the Property Managers, such as property-level accounting, lease administration, leasing, marketing and construction functions, were transitioned to the Company. The self-management transactions were completed on December 31, 2014 when the Company acquired the assets of its property managers and hired substantially all of its employees and the remaining property management functions were transitioned to the Company. On February 3, 2015, the Company completed the spin-off (the "Spin-Off") of its lodging subsidiary, Xenia Hotels & Resorts, Inc. ("Xenia"), through a taxable pro-rata distribution by the Company of 95% of the outstanding common stock of Xenia to holders of record of the Company’s common stock as of the close of business on January 20, 2015 (the “Record Date”). Each holder of record of the Company’s common stock received one share of Xenia’s common stock for every eight shares of the Company’s common stock held at the close of business on the Record Date. In lieu of fractional shares, stockholders of the Company received cash. On February 4, 2015, Xenia’s common stock began trading on the New York Stock Exchange (“NYSE”) under the ticker symbol “XHR.” In connection with the Spin-Off, the Company entered into certain agreements that, among other things, provide a framework for the Company’s relationship with Xenia after the Spin-Off, including a Transition Services Agreement, an Employee Matters Agreement and an Indemnity Agreement. Following the Spin-Off, the Company no longer has a lodging segment. Therefore, the 46 lodging assets included in the Spin-Off have been classified as discontinued operations as the Spin-Off represents a strategic shift that has had a major effect on the Company's operations and financial results. The assets and liabilities of these 46 lodging assets are classified as assets and liabilities of discontinued operations on the consolidated balance sheet at December 31, 2014 . The operations of these 46 lodging assets have been classified as income from discontinued operations on the consolidated statement of operations and comprehensive income for the three and six months ended June 30, 2015 and 2014 . The accompanying consolidated financial statements include the accounts of the Company, as well as all wholly-owned subsidiaries and consolidated joint venture investments. Wholly-owned subsidiaries generally consist of limited liability companies (LLCs) and limited partnerships (LPs). The effects of all significant intercompany transactions have been eliminated. Each property is owned by a separate legal entity which maintains its own books and financial records and each entity's assets are not available to satisfy the liabilities of other affiliated entities, except as otherwise disclosed in "Note 8. Debt". At June 30, 2015 , the Company owned 143 properties, in which the operating activity is reflected in continuing operations on the consolidated statements of operations and comprehensive income for the three and six months ended June 30, 2015 and 2014 . At December 31, 2014 , the Company owned 188 properties, of which 46 lodging assets were included in the Spin-Off and classified as assets of discontinued operations. At June 30, 2014 , the Company owned 268 properties. The breakdown, by segment, of the 143 owned properties at June 30, 2015 is as follows: Segment Property Count Square Feet / Beds Retail 110 15,870,550 Square feet Student Housing 14 7,989 Beds Non-core 19 6,169,697 Square feet |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2015 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies The accompanying consolidated financial statements have been prepared in accordance with GAAP and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Refer to the Company's audited financial statements for the year ended December 31, 2014, as certain note disclosures contained in such audited financial statements have been omitted from these interim consolidated financial statements. Stock-Based Compensation In accordance with FASB ASC Topic 718, Accounting for Share Based Compensation , companies are required to recognize in the income statement the grant-date fair value of stock options and other equity based compensation issued to employees. Under Topic 718, the way an award is classified will affect the measurement of compensation cost. Equity classified awards are measured at grant date fair value, and amortized on a straight-line basis over the vesting period of the stock and are not subsequently re-measured. Liability classified awards are measured at the grant date and are subsequently re-measured at the end of each period. The fair value of the non-vested stock awards for the purposes of recognizing stock-based compensation expense is the estimated market price of the Company's common stock on the grant date. At June 30, 2015 , the Company had two stock based compensation plans, which are discussed in "Note 13. Stock-based Compensation". The compensation cost is based on awards that are expected to vest and has been reduced for estimated forfeitures. Recently Issued Accounting Pronouncements In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers , which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective, although it will not affect the accounting for rental related revenues. ASU No. 2014-09 is currently effective for financial statements issued for fiscal years and interim period beginning after December 31, 2016. Early adoption is prohibited. In April 2015, the FASB approved an amendment to the ASU, deferring the effective date one year to annual reporting periods beginning after December 15, 2017 for public entities. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU No. 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting. In February 2015, the FASB issued ASU 2015-02, Consolidation . This update includes amendments that change the requirements for evaluating limited partnerships and similar entities for consolidation. Under the new guidance, limited partnerships and similar entities will be considered variable interest entities ("VIEs") unless a scope exception applies. As such, entities that consolidate limited partnerships and similar entities that are considered to be VIEs will be subject to VIE primary beneficiary disclosure requirements, and entities that do not consolidate a VIE will be subject to the disclosure requirements that apply to variable interest holders other than the primary beneficiary. The new guidance also eliminates three of the six criteria for determining if fees paid to a decision maker or service provider are considered to be variable interest in a VIE and changes the criteria used to determine if variable interests in a VIE held by related parties of a reporting entity require the reporting entity to consolidate the VIE. This standard will be effective for financial statements issued by public companies for annual and interim reporting periods beginning after December 15, 2015. The Company does not expect the adoption of this standard to have a material impact on the Company's consolidated financial statements; however, the Company will continue to evaluate the potential impact. In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs , which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected. Upon adoption, the Company will apply the new guidance on a retrospective basis and adjust the balance sheet of each individual period presented to reflect the period-specific effects of applying the new guidance. This guidance is effective for the Company beginning January 1, 2016. The Company is continuing to evaluate this guidance; however, the Company does not expect its adoption to have a significant impact on the consolidated financial statements. |
Acquired Properties
Acquired Properties | 6 Months Ended |
Jun. 30, 2015 | |
Business Combinations [Abstract] | |
Acquired Properties | Acquired Properties The Company records identifiable assets, liabilities, noncontrolling interests and goodwill acquired in a business combination at fair value. The Company acquired two retail properties and one student housing property during the six months ended June 30, 2015 , for a gross acquisition price of $103,000 . The student housing property acquired, Bishops Landing, will be demolished and the land will be used for a new development. The table below reflects acquisition activity during the six months ended June 30, 2015 . Segment Property Date Gross Acquisition Price Square Feet Retail The Shops at Walnut Creek 4/10/2015 $ 57,100 216,334 Square Feet Retail Westpark Shopping Center 5/12/2015 33,400 176,935 Square Feet Retail, Subtotal $ 90,500 Student Housing Bishops Landing (a) 4/27/2015 $ 12,500 Total $ 103,000 (a) The Company has recorded the assets of the Bishops Landing acquisition as construction in progress on the consolidated balance sheet as of June 30, 2015 . The following table summarizes the estimated fair value of the assets acquired and liabilities assumed for the six months ended June 30, 2015 , as listed above. 2015 Acquisitions Land $ 17,594 Building 70,138 Construction in progress $ 12,500 Total fixed assets $ 100,232 Net other assets and liabilities 2,768 Total $ 103,000 For properties acquired during the six months ended June 30, 2015 , the Company recorded revenue of $1,648 and $1,648 for the three and six months ended June 30, 2015 , respectively. The Company recorded property net income of $1,159 and $1,159 , excluding related expensed acquisition costs for the three and six months ended June 30, 2015 . The Company incurred $385 and $421 of acquisition and transaction costs during the three and six months ended June 30, 2015 , respectively, that were recorded in general and administrative expenses on the consolidated statements of operations and comprehensive income. The Company acquired three properties, including two retail properties and one lodging property for the six months ended June 30, 2014 , for a gross acquisition price of $209,150 . The table below reflects acquisition activity during the six months ended June 30, 2014 . Segment Property Date Gross Acquisition Price Square Feet / Rooms Retail Suncrest Village 2/13/2014 $ 14,050 93,358 Square Feet Retail Plantation Grove 2/13/2014 12,100 73,655 Square Feet Retail, Subtotal 26,150 Lodging Aston Waikiki Beach (a) 2/28/2014 183,000 645 Rooms Total $ 209,150 (a) Aston is the registered trademark of Aston Hotels & Resorts LLC and is the exclusive property of its owner. The following table summarizes the estimated fair value of the assets acquired and liabilities assumed for the six months ended June 30, 2014 , as listed above. 2014 Acquisitions Land $ 10,446 Building 154,343 Furniture, fixtures, and equipment 27,087 Total fixed assets $ 191,876 Below market ground lease 9,516 Net other assets and liabilities 7,758 Total $ 209,150 For properties acquired as of June 30, 2014 , the Company recorded revenue of $10,308 and $14,202 for the three and six months ended June 30, 2014 , respectively. The Company recorded property net income of $4,194 and $5,876 , excluding related expensed acquisition costs for the three and six months ended June 30, 2014 . The Company incurred $38 and $1,310 of acquisition and transaction costs during the three and six months ended June 30, 2014 , respectively, that were recorded in general and administrative expenses on the consolidated statements of operations and comprehensive income. |
Disposed Properties
Disposed Properties | 6 Months Ended |
Jun. 30, 2015 | |
Discontinued Operations and Disposal Groups [Abstract] | |
Discontinued Operations | Disposed Properties The Company sold one operating property and one land parcel during the six months ended June 30, 2015 for a gross disposition price of $28,910 . The Company sold 237 properties and surrendered one property to the lender for the six months ended June 30, 2014 for a gross disposition price of $1,359,600 . For the six months ended June 30, 2015 and 2014 , the Company had generated net proceeds from the sale of properties of $28,918 and $671,399 , respectively. The following property was sold during the six months ended June 30, 2015 . This property has been included in continuing operations on the consolidated statement of operations and comprehensive income for the six months ended June 30, 2015 . A parcel of land was also sold during the six months ended June 30, 2015 for a gross disposition price of $1,410 . Segment Property Date Gross Disposition Price Square Feet Non-core Las Plumas 4/1/2015 $27,500 240,000 Square Feet For the three months ended June 30, 2015 and 2014 , the Company recorded a gain on sale of investment properties of $6,500 and $10,380 , respectively, in continuing operations. For the six months ended June 30, 2015 and 2014 , the Company recorded a gain on sale of investment properties of $7,228 and $11,624 , respectively, in continuing operations. In line with the Company's adoption of the new accounting standard governing discontinued operations during the year ended December 31, 2014, only disposals representing a strategic shift that have (or will have) a major effect on results and operations would qualify as discontinued operations. On February 3, 2015, the Company completed the spin-off of its lodging subsidiary, Xenia Hotels & Resorts, Inc. The 46 assets included in the Spin-Off have been classified as discontinued operations as the Spin-Off represents a strategic shift that has had a major effect on the Company's operations and financial results. The assets and liabilities of these 46 assets are classified as assets and liabilities of discontinued operations on the consolidated balance sheet at December 31, 2014 . The operations of these 46 assets have been classified as income from discontinued operations on the consolidated statement of operations and comprehensive income for the three and six months ended June 30, 2015 and 2014 . The major classes of assets and liabilities of discontinued operations as of June 30, 2015 and December 31, 2014 were as follows: As of June 30, 2015 December 31, 2014 Assets Investment properties: Land $ — $ 338,313 Building and other improvements — 2,710,647 Construction in progress — 39,736 Total — 3,088,696 Less accumulated depreciation — (505,986 ) Net investment properties — 2,582,710 Cash and cash equivalents — 134,245 Restricted cash and escrows — 87,296 Accounts and rents receivable (net of allowance of $0 and $251) — 26,502 Intangible assets, net — 64,541 Deferred costs and other assets (a) 7,566 35,505 Total assets $ 7,566 $ 2,930,799 Liabilities Debt — 1,199,027 Accounts payable and accrued expenses — 88,356 Intangible liabilities, net — 4,212 Other liabilities (b) 169 34,154 Total liabilities $ 169 $ 1,325,749 (a) Deferred costs and other assets at June 30, 2015 include receivables from Xenia related to hotel reserve escrows and property insurance proceeds. (b) Other liabilities at June 30, 2015 include tax liabilities related to hotel properties payable by the Company. For the three and six months ended June 30, 2015 , the operations reflected in discontinued operations, shown in the table below, reflect the operations of the 46 lodging properties associated with the Spin-Off. For the three and six months ended June 30, 2014 , the operations reflected in discontinued operations, shown in the table below, reflect the operations of the 46 lodging properties associated with the Spin-Off, the 52 select service lodging properties sold on November 17, 2014, the 3 stand-alone lodging properties sold in 2014, and the portfolio of 223 net lease properties sold in 2014. All other property disposals are now included as a component of income from continuing operations, consistent with the Company's adoption of ASU No. 2014-08. Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Revenues $ — $ 315,524 $ 68,682 $ 606,638 Depreciation and amortization expense — 49,215 11,934 95,745 Other expenses — 211,627 55,425 410,455 Provision for asset impairment — — — 2,998 Operating income from discontinued operations $ — $ 54,682 $ 1,323 $ 97,440 Interest expense, income taxes, and other miscellaneous income 88 (23,747 ) 1,006 (49,370 ) Gain on sale of properties, net — 20,639 — 146,338 Loss on extinguishment of debt — (1,670 ) — (10,472 ) Net income from discontinued operations $ 88 $ 49,904 $ 2,329 $ 183,936 Net cash (used in) provided by operating activities from the properties classified as discontinued operations was $(6,350) and $135,891 for the six months ended June 30, 2015 and 2014 , respectively. Net cash (used in) provided by investing activities from the properties classified as discontinued operations was $(9,210) and $312,181 for the six months ended June 30, 2015 and 2014 , respectively. |
Investment in Partially Owned E
Investment in Partially Owned Entities | 6 Months Ended |
Jun. 30, 2015 | |
Investment in Partially Owned Entities [Abstract] | |
Investment in Partially Owned Entities | Investment in Partially Owned Entities Consolidated Entities During the fourth quarter 2013, the Company entered into two joint ventures to each develop a lodging property. The Company had ownership interests of 75% in each joint venture. These entities were considered VIEs as defined in FASB ASC 810 because the entities did not have enough equity to finance their activities without additional subordinated financial support. The Company determined it had the power to direct the activities of the VIEs that most significantly impacted the VIEs' economic performance, as well as the obligation to absorb losses of the VIEs that could have potentially been significant to the VIEs or the right to receive benefits from the VIEs that could have potentially been significant to the VIEs. As such, the Company had a controlling financial interest and was considered the primary beneficiary of each of these entities. Therefore, these entities were consolidated by the Company and are included as a part of assets and liabilities of discontinued operations on the consolidated balance sheet at December 31, 2014. These entities were included in the Spin-Off on February 3, 2015 and are no longer part of the Company. For the VIEs where the Company was the primary beneficiary, the following are the liabilities of the consolidated VIEs which were not recourse to the Company, and the assets that could only have been used to settle those obligations. June 30, 2015 December 31, 2014 Net investment properties $ — $ 39,736 Other assets — 1,318 Total assets — 41,054 Mortgages, notes and margins payable — (21,214 ) Other liabilities — (6,465 ) Total liabilities — (27,679 ) Net assets $ — $ 13,375 Unconsolidated Entities The entities listed below are owned by the Company and other unaffiliated parties in joint ventures. Net income, distributions and capital transactions for these properties are allocated to the Company and its joint venture partners in accordance with the respective partnership agreements. Refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 for details of each unconsolidated entity. These entities are not consolidated by the Company and the equity method of accounting is used to account for these investments. Under the equity method of accounting, the net equity investment of the Company and the Company’s share of net income or loss from the unconsolidated entity are reflected in the consolidated balance sheets and the consolidated statements of operations and comprehensive income. Entity Description Ownership % Investment at Investment at December 31, 2014 IAGM Retail Fund I, LLC Retail shopping centers 55% $ 128,579 $ 109,273 Cobalt Industrial REIT II (a) Industrial portfolio 36% 7,486 7,486 15th & Walnut Owner, LLC (b) Student housing 62% 4,536 4,740 Other Unconsolidated Entities Various real estate investments Various 1,750 704 $ 142,351 $ 122,203 (a) On December 18, 2014, Cobalt sold all of its real estate assets, and the Company recognized its share of the gain on the sale of the assets in equity in earnings for the year ended December 31, 2014. The balance of this joint venture at June 30, 2015 reflects the Company's expected return of the joint venture's remaining cash assets. (b) On February 4, 2013, the Company entered into a joint venture agreement with Gerding Edlen Investors, LLC ("GE") in order to develop, construct and manage a student housing community on the campus of the University of Oregon in Eugene, Oregon, which was completed later in 2013 and is now fully operational. The joint venture is known as 15th & Walnut Owner, LLC ("Eugene"). The Company contributed $5,200 for an equity stake of 62% . The Company analyzed the joint venture and determined it is a VIE because the entity did not have enough equity to finance its activities without additional subordinated financial support. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also required the agreement of GE, which equates to shared decision making ability, and therefore the Company did not have the power to direct the activities of the VIE that most significantly impacted the VIE's economic performance. As such, the Company has significant influence but does not control Eugene. Therefore, the Company does not consolidate this entity and accounts for its investment in the entity under the equity method of accounting. On February 21, 2014, the Company purchased its partners' interest in one joint venture, which resulted in the Company obtaining control of the venture. Therefore, as of June 30, 2014 , the Company consolidated this entity, recorded the assets and liabilities of the joint venture at fair value, and recorded a gain of $4,509 on the purchase of this investment during the six months ended June 30, 2014 . This gain is included as a discontinued operation on the consolidated statement of operations and comprehensive income for the six months ended June 30, 2014 . This asset was included in the select service lodging portfolio sold on November 17, 2014. For the three and six months ended June 30, 2015 and 2014, the Company recorded no impairment on its unconsolidated entities. Combined Financial Information The following tables present the combined condensed financial information for the Company’s investment in unconsolidated entities. June 30, 2015 December 31, 2014 Assets: Real estate assets, net of accumulated depreciation $ 577,418 $ 606,053 Other assets 129,034 186,220 Total assets $ 706,452 $ 792,273 Liabilities and equity: Mortgage debt 303,144 416,374 Other liabilities 61,024 72,994 Equity 342,284 302,905 Total liabilities and equity $ 706,452 $ 792,273 Company’s share of equity $ 156,606 $ 136,743 Net excess of cost of investments over the net book value of underlying net assets (net of accumulated depreciation of $1,370 and $1,085, respectively) (14,255 ) (14,540 ) Carrying value of investments in unconsolidated entities $ 142,351 $ 122,203 Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Revenues $ 49,072 $ 53,348 $ 68,716 $ 100,724 Expenses: Interest expense and loan cost amortization 3,671 12,670 7,818 25,005 Depreciation and amortization 6,982 16,383 12,616 33,763 Operating expenses, ground rent and general and administrative expenses 4,532 20,236 10,360 38,076 Total expenses 15,185 49,289 30,794 96,844 Net income $ 33,887 $ 4,059 $ 37,922 $ 3,880 Company’s share of: Net income, net of excess basis depreciation of $130 and $128, and $260 and $256, respectively $ 12,943 $ 2,004 $ 14,916 $ 2,716 Equity in earnings of unconsolidated entities on the consolidated statement of operations and comprehensive income of $26,010 and $27,983 for the three and six months ended June 30, 2015 , respectively, include nonrecurring distributions from the sale of assets within two joint ventures that are in excess of the investments' carrying value by $13,067 for the three and six months ended June 30, 2015 . The unconsolidated entities had total third party debt of $303,144 at June 30, 2015 that matures as follows: Year Amount 2015 $ — 2016 31,591 2017 — 2018 204,028 2019 16,250 Thereafter 51,275 $ 303,144 Of the total outstanding debt, approximately $24,000 is recourse to the Company. It is anticipated that the joint ventures will be able to repay or refinance all of their debt on a timely basis. |
Transactions with Related Parti
Transactions with Related Parties | 6 Months Ended |
Jun. 30, 2015 | |
Related Party Transaction, Due from (to) Related Party [Abstract] | |
Transactions with Related Parties | Transactions with Related Parties As of January 1, 2015, the Company is no longer a related party to The Inland Group, Inc. (the "Inland Group") as described below. On March 12, 2014, the Company entered into a series of agreements and amendments to existing agreements with affiliates of the Inland Group pursuant to which the Company began the process of becoming entirely self-managed (collectively, the "Self-Management Transactions"). On March 12, 2014, as part of the Self-Management Transactions, the Company, the Business Manager, Inland American Lodging Advisor, Inc., a wholly owned subsidiary of the Business Manager ("ILodge"), the Property Managers, Inland American Industrial Management LLC (“Inland Industrial”), Inland American Office Management LLC (“Inland Office”) and Inland American Retail Management LLC (“Inland Retail”), their parent, Inland American Holdco Management LLC (“Holdco” and collectively with Inland Industrial, Inland Office and Inland Retail, and Eagle I Financial Corp. ("Eagle"), entered into a Master Modification Agreement (the “Master Modification Agreement”) pursuant to which the Company agreed with the Business Manager to terminate the management agreement with the Business Manager, hired all of the Business Manager’s employees and acquired the assets or rights necessary to conduct the functions previously performed for the Company by the Business Manager. The Company also hired certain Property Manager employees and assumed responsibility for performing significant property management activities. The Company assumed certain limited liabilities of the Business Manager and the Property Managers, including accrued liabilities for employee holiday, sick and vacation time for those Business Manager and Property Manager employees who became employees of the Company and liabilities arising after the closing of the Master Modification Agreement under leases and contracts assigned to the Company. The Company did not assume, and the Business Manager is obligated to indemnify the Company against, any liabilities related to the pre-closing operations of the Business Manager. Eagle, an indirect wholly owned subsidiary of the Inland Group, guaranteed the Business Manager’s indemnity and other obligations under the Master Modification Agreement. The Company did not pay an internalization fee or self-management fee in connection with the Master Modification Agreement but reimbursed the Business Manager and Property Managers for specified transaction related expenses and employee payroll costs. The Company entered into a consulting agreement with Inland Group affiliates for a term of three months at $200 per month, which the Company elected not to renew pursuant to its terms. Concurrently, as part of the Self-Management Transactions, the Company entered into an Asset Acquisition Agreement (the "Asset Acquisition Agreement") with the Property Managers and Eagle, pursuant to which the Company agreed to terminate the management agreements with the Property Managers at the end of 2014, hire certain of the remaining Property Manager employees and acquire the assets or rights necessary to conduct the remaining functions performed for the Company by the Property Managers. The Company agreed to assume certain limited liabilities, including accrued liabilities for employee holiday, sick and vacation time for Property Manager employees that became Company employees and liabilities arising after the closing of the Asset Acquisition Agreement under leases and other contracts that the Company assumed in the transaction. The Company did not assume any liabilities related to the pre-closing operations of the Property Managers, and it did not pay an internalization fee or self-management fee in connection with the Asset Acquisition Agreement. The Company consummated the transactions contemplated thereby on December 31, 2014. Also on March 12, 2014, as part of the Self-Management Transactions, the Company entered into separate Amended and Restated Master Management Agreements (collectively, the “Amended Property Management Agreements”) with each of the Property Managers (excluding Holdco), pursuant to which the Property Managers continued to provide property management services to the Company through December 31, 2014, other than the property-level accounting, lease administration, leasing, marketing and construction functions that the Company began performing pursuant to the Master Modification Agreement. The Company transitioned the remaining property management functions on December 31, 2014. Many of the employees of the Company's former Business Manager and former Property Managers are now directly employed by the Company. The Amended Property Management Agreements terminated on December 31, 2014 pursuant to their terms. The following table summarizes the Company’s related party transactions for the three and six months ended June 30, 2015 and 2014 . Three Months Ended Six Months Ended Unpaid amounts as of June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 June 30, 2015 December 31, 2014 General and administrative: General and administrative reimbursement (a) $ — $ 919 $ — $ 4,887 $ — $ 331 Investment advisor fee (b) — 336 — 685 — 80 Total general and administrative to related parties $ — $ 1,255 $ — $ 5,572 $ — $ 411 Property management fees (c) $ — $ 3,105 $ — $ 6,723 $ — $ 75 Business management fee (d) $ — $ 12 $ — $ 2,605 $ — $ — Loan placement fees (e) $ — $ 15 $ — $ 223 $ — $ — (a) In connection with the closing of the Master Modification Agreement and termination of the business management agreement on March 12, 2014 , the Company reimbursed the Business Manager for compensation and other ordinary course out-of-pocket expenses, which totaled approximately $3,401 . In addition, the Company reimbursed the Property Managers approximately $249 for compensation and out-of-pocket expenses incurred between January 1, 2014 and March 12, 2014 for the Property Manager employees the Company hired at closing to approximate the economics as though the Company had hired such employees on January 1, 2014. These costs are reflected in general and administrative reimbursements above. In addition, the Company has directly retained affiliates of the Business Manager to provide back-office services that were provided to the Company through the Business Manager prior to the termination of the business management agreement. These service agreements are generally terminable without penalty by either party upon 60 days’ notice. These costs are reflected in general and administrative reimbursements above. During the year ended December 31, 2014, the Company sent termination notices for agreements with those affiliates of the Business Manager which provided information technology and investor services to the Company. During the six months ended June 30, 2015 , the Company sent a termination notice for the agreement with those affiliates of the Business Manager which provided human resource services to the Company. The Business Manager and its related parties are entitled to reimbursement for general and administrative expenses of the Business Manager and its related parties relating to the Company's administration. Unpaid amounts of $411 as of December 31, 2014 are included in accounts payable and accrued expenses on the consolidated balance sheet. (b) The Company paid a related party of the Business Manager to purchase and monitor its investment in marketable securities. The Company terminated this agreement during the six months ended June 30, 2015 . (c) As part of the Self-Management Transactions, select Property Management fees charged to the Company were reduced effective January 1, 2014 to reflect, among other things, the hiring of the Property Manager employees and the services that were no longer being performed by the Property Managers. The Amended Property Management Agreements reduced the property management fees charged in respect of most of the Company’s multi-tenant retail properties to 3.50% of gross income generated by the applicable property for the first six months of 2014, and reduced fees charged in respect of the Company’s multi-tenant office properties to 3.50% of gross income generated by the applicable property for the first six months of 2014. The Company also agreed to assume responsibility for the compensation-related expenses of the Property Manager employees hired by the Company effective March 1, 2014 . Unpaid amounts of $75 as of December 31, 2014 are included in other liabilities on the consolidated balance sheet. In addition to these fees, the Property Managers received reimbursements of payroll costs for property level employees. The Company reimbursed the Property Managers and other affiliates $904 and $3,295 for the three and six months ended June 30, 2014 , respectively. (d) In connection with the closing of the Master Modification Agreement and termination of the business management agreement, the Company paid a business management fee for January 2014, which totaled approximately $3,333 . The Company did not pay a business management fee subsequent to January 31, 2014. Pursuant to the letter agreement dated May 4, 2012, the business management fee was reduced for investigation costs exclusive of legal fees incurred in conjunction with the SEC matter. The Master Modification Agreement contained a ninety-day reconciliation of certain payments and reimbursements, including the January 2014 business management fee. The reconciliation was completed during the three months ended June 30, 2014, which resulted in $739 of SEC-related investigation costs and an adjusted January 2014 business management fee expense of $2,605 . Pursuant to the March 12, 2014 Self-Management Transactions, the May 4, 2012 letter agreement by the Business Manager has been terminated. (e) The Company pays a related party of the Business Manager 0.2% of the principal amount of each loan placed for the Company. Such costs are capitalized as loan fees and amortized over the respective loan term. As of June 30, 2015 and December 31, 2014 , the Company had deposited $377 and $376 , respectively, in Inland Bank and Trust, a subsidiary of Inland Bancorp, Inc., an affiliate of The Inland Real Estate Group, Inc. |
Investment in Marketable Securi
Investment in Marketable Securities | 6 Months Ended |
Jun. 30, 2015 | |
Investments, All Other Investments [Abstract] | |
Investment in Marketable Securities | Investment in Marketable Securities Investment in marketable securities of $211,867 and $154,753 at June 30, 2015 and December 31, 2014 , respectively, consists primarily of preferred and common stock investments in other REITs and certain real estate related bonds which are classified as available-for-sale securities and recorded at fair value. The cost basis net of impairments of available-for-sale securities was $139,394 and $95,480 as of June 30, 2015 and December 31, 2014 , respectively. The Company's investment in marketable securities includes a 5% ownership of the outstanding common stock of Xenia. The Company held an investment in Xenia securities reported at its fair value of $123,262 as of June 30, 2015 . The cost basis of the Xenia securities held by the Company was $80,748 as of June 30, 2015 , which is equal to 5% of the net equity, at historical cost basis, contributed to Xenia at the time of the Spin-Off. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of comprehensive income until realized. The Company has net accumulated other comprehensive income related to its marketable securities portfolio of $72,473 and $59,273 , which includes gross unrealized losses of $1,985 and $1,328 related to its marketable securities as of June 30, 2015 and December 31, 2014 , respectively. Securities with gross unrealized losses have a related fair value of $7,580 and $11,502 as of June 30, 2015 and December 31, 2014 , respectively. The unrealized gain on the Xenia securities held by the Company was $42,516 as of June 30, 2015 . The Company’s policy for assessing recoverability of its available-for-sale securities is to record a charge against net earnings when the Company determines that a decline in the fair value of a security drops below the cost basis and believes that decline to be other-than-temporary. Factors in the assessment of other-than-temporary impairment include determining whether (1) the Company has the ability and intent to hold the security until it recovers, and (2) the length of time and degree to which the security’s price has declined. No impairment to available-for-sale securities was recorded for the three and six months ended June 30, 2015 and 2014. Dividend income is recognized when earned. During the three months ended June 30, 2015 and 2014 , dividend income of $2,564 and $3,669 , respectively, was recognized and is included in interest and dividend income on the consolidated statements of operations and comprehensive income. During the six months ended June 30, 2015 and 2014 , dividend income of $5,463 and $7,388 , respectively, was recognized and is included in interest and dividend income on the consolidated statements of operations and comprehensive income. |
Debt
Debt | 6 Months Ended |
Jun. 30, 2015 | |
Notes and Loans Payable [Abstract] | |
Debt | Debt Mortgages Payable Mortgage loans outstanding as of June 30, 2015 and December 31, 2014 were $1,835,557 and $2,999,968 , respectively, and had a weighted average interest rate of 5.01% and 4.63% per annum, respectively. Of the mortgage loans outstanding at December 31, 2014 , approximately $1,200,688 related to liabilities of discontinued operations. Mortgage premium and discount, net, was a discount of $8,058 and $9,332 as of June 30, 2015 and December 31, 2014 , respectively. Of this net mortgage discount, $1,661 related to liabilities of discontinued operations at December 31, 2014 . As of June 30, 2015 , scheduled maturities for the Company’s outstanding mortgage indebtedness had various due dates through December 2041, as follows: Maturity Date As of June 30, 2015 Weighted average interest rate 2015 $ 25,800 7.99% 2016 256,872 4.95% 2017 784,149 5.45% 2018 186,723 2.88% 2019 — —% Thereafter 582,013 4.97% Total $ 1,835,557 5.01% The Company is negotiating refinancing debt maturing in 2015. It is anticipated that the Company will be able to repay, refinance or extend the debt maturing in 2015, and the Company believes it has adequate sources of funds to meet short term cash needs related to these refinancings. Of the total outstanding debt for all years, approximately $39,513 is recourse to the Company at June 30, 2015 . Some of the mortgage loans require compliance with certain covenants, such as debt coverage service ratios, investment restrictions and distribution limitations. As of June 30, 2015 , the Company was in compliance with all mortgage loan requirements except two loans with a carrying value of $14,053 . These loans are not cross collateralized with any other mortgage loans or recourse to the Company. The stated maturities of the mortgage loans in default at June 30, 2015 were reflected as follows: $11,400 in 2015 and $2,653 in 2016. As of December 31, 2014 , the Company was in compliance with all such covenants, with the exception of one hotel which was closed for business during the fourth quarter of 2014 due to earthquake damage. This hotel was included in the Spin-Off. Line of Credit On February 3, 2015 , the Company entered into an amended and restated credit agreement for a $300,000 unsecured revolving line of credit with KeyBank National Association, JP Morgan Chase Bank National Association and other financial institutions. The accordion feature allows the Company to increase the size of its unsecured line of credit up to $600,000 , subject to certain conditions. The unsecured revolving line of credit matures on February 2, 2019 and contains one twelve-month extension option that the Company may exercise upon payment of an extension fee equal to 0.15% of the commitment amount on the maturity date and subject to certain other conditions. The unsecured revolving line of credit bears interest at a rate equal to LIBOR plus 1.40% and requires the maintenance of certain financial covenants. As of June 30, 2015 , the Company was in compliance with all of the covenants and default provisions under the credit agreement. The Company had $299,963 available under the revolving line of credit as of June 30, 2015 . As of June 30, 2015 , the interest rate of the revolving line of credit was 1.40% . In 2013, the Company entered into a credit agreement with KeyBank National Association, JP Morgan Chase Bank National Association and other financial institutions to provide for a senior unsecured credit facility in the aggregate amount of $500,000 . The credit facility consisted of a $300,000 senior unsecured revolving line of credit and a total outstanding term loan of $200,000 . As of December 31, 2014, the interest rates of the revolving line of credit and unsecured term loan were 1.60% and 1.67% , respectively. Upon closing the credit agreement, the Company borrowed the full amount of the term loan which remained outstanding as of December 31, 2014 and was repaid during the six months ended June 30, 2015 . As of December 31, 2014, the Company had $300,000 available under the revolving line of credit. This credit agreement was refinanced on February 3, 2015, as described above. |
Fair Value Measurements
Fair Value Measurements | 6 Months Ended |
Jun. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Fair Value Measurements In accordance with ASC 820, Fair Value Measurement and Disclosures, the Company defines fair value based on the price that would be received upon sale of an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company uses a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below: • Level 1 - Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access. • Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. • Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. The Company has estimated the fair value of its financial and non-financial instruments using available market information and valuation methodologies the Company believes to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of amounts that would be realized upon disposition. Recurring Measurements For assets and liabilities measured at fair value on a recurring basis, quantitative disclosure of the fair value for each major category of assets and liabilities is presented below: Fair Value Measurements at June 30, 2015 Using Quoted Prices in Active Markets for Identical Assets Using Significant Using Significant (Level 1) (Level 2) (Level 3) Available-for-sale real estate equity securities $ 208,219 $ — $ — Real estate related bonds — 3,648 — Total assets $ 208,219 $ 3,648 $ — Derivative interest rate instruments — (1,669 ) — Total liabilities $ — $ (1,669 ) $ — Fair Value Measurements at December 31, 2014 Using Quoted Prices in Active Markets for Identical Assets Using Significant Other Observable Inputs Using Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) Available-for-sale real estate equity securities $ 151,062 $ — $ — Real estate related bonds — 3,691 — Total assets $ 151,062 $ 3,691 $ — Derivative interest rate instruments — (1,744 ) — Total liabilities $ — $ (1,744 ) $ — Level 1 At June 30, 2015 and December 31, 2014 , the fair value of the available-for-sale real estate equity securities have been valued based upon quoted market prices for the same or similar issues when current quoted market prices were available. Unrealized gains or losses on investment are reflected in unrealized gain (loss) on investment securities in comprehensive income on the consolidated statements of operations and comprehensive income. Level 2 To calculate the fair value of the real estate related bonds and the derivative interest rate instruments, the Company primarily uses quoted prices for similar securities and contracts. For the real estate related bonds, the Company reviews price histories for similar market transactions. For the derivative interest rate instruments, the Company uses inputs based on data that is observed in the forward yield curve which is widely observable in the marketplace. The Company also incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements which utilizes Level 3 inputs, such as estimates of current credit spreads. However, as of June 30, 2015 and December 31, 2014 , the Company has assessed that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. As of June 30, 2015 and December 31, 2014 , the Company had outstanding interest rate swap agreements with a notional value of $47,000 and $51,283 , respectively. Level 3 At June 30, 2015 and December 31, 2014 , the Company had no level three recurring fair value measurements. Nonrecurring Measurements The following table summarizes activity for the Company’s assets measured at fair value on a nonrecurring basis. The Company recognized certain impairment charges to reflect the investments at their fair values for the three and six months ended June 30, 2014 . The asset groups that were reflected at fair value through this evaluation are: For the three months ended For the six months ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Fair Value Measure-ments Using Significant Unobservable Inputs (Level 3) Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Investment properties $ — $ — $ 108,100 $ 68,106 $ — $ — $ 130,380 $ 74,947 Total — — 108,100 68,106 — — 130,380 74,947 Investment Properties During the three and six months ended June 30, 2015 , the Company recognized no impairment. During the three and six months ended June 30, 2014 , the Company identified certain properties which may have a reduction in the expected holding period and reviewed the probability of these assets' dispositions. The Company's estimated fair value relating to the investment properties' impairment analysis was based on a comparison of letters of intent or purchase contracts, broker opinions of value and ten -year discounted cash flow models, which includes contractual inflows and outflows over a specific holding period. The cash flows consist of observable inputs such as contractual revenues and unobservable inputs such as forecasted revenues and expenses. These unobservable inputs are based on market conditions and the Company's expected growth rates. During the six months ended June 30, 2014 , capitalization rates ranging from 6.00% to 9.00% and discount rates ranging from 6.75% to 9.25% were utilized in the model. These rates are based upon observable rates that the Company believes to be within a reasonable range of current market rates. Additionally, during the three and six months ended June 30, 2014 , one asset previously classified as held for sale was re-classified as held and used and was re-measured at the lesser of the carrying value or fair value as of May 8, 2014, resulting in an impairment charge to this asset of $67,647 . For the three months ended June 30, 2014 , the Company recorded an impairment of investment properties of $68,106 . For the six months ended June 30, 2014 , the Company recorded an impairment of investment properties of $74,947 . Certain properties were impaired prior to disposal. There were no related impairment charges for those properties included in discontinued operations for the three and six months ended June 30, 2015 . There were $2,998 related impairment charges for those properties included in discontinued operations for the six months ended June 30, 2014 . Financial Instruments Not Measured at Fair Value The table below represents the fair value of financial instruments presented at carrying values in the Company's consolidated financial statements as of June 30, 2015 and December 31, 2014 . June 30, 2015 December 31, 2014 Carrying Value Estimated Fair Value Carrying Value Estimated Fair Value Mortgages payable $ 1,835,557 $ 1,858,032 $ 2,999,968 $ 3,022,002 Line of credit $ 37 $ 37 $ 200,000 $ 200,000 The Company estimates the fair value of its mortgages payable using a weighted average effective interest rate of 4.78% per annum. The fair value estimate of the line of credit approximates the carrying value. The assumptions reflect the terms currently available on similar borrowing terms to borrowers with credit profiles similar to the Company's. The Company has determined that its debt instrument valuations are classified in Level 2 of the fair value hierarchy. |
Income Taxes
Income Taxes | 6 Months Ended |
Jun. 30, 2015 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The Company has elected and has operated so as to qualify to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the "Code"), commencing with the tax year ended December 31, 2005. So long as it qualifies as a REIT, the Company generally will not be subject to federal income tax on taxable income that is distributed currently to stockholders. A REIT is subject to a number of organizational and operational requirements including a requirement that it currently distribute at least 90% of its REIT taxable income (subject to certain adjustments) to its stockholders each year. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, the Company will be subject to federal and state income tax on its taxable income at regular corporate tax rates and would not be able to re-elect REIT during the four years following the year of the failure. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income, property or net worth and federal income and excise taxes on its undistributed income. In addition, the Company owns substantially all of the outstanding stock of a subsidiary REIT, MB REIT (Florida), Inc. (“MB REIT”), which the Company consolidates for financial reporting purposes but which is treated as a separate REIT for federal income tax purposes. The Company has elected to treat certain of its consolidated subsidiaries, and may in the future elect to treat newly formed subsidiaries, as taxable REIT subsidiaries pursuant to the Code. Taxable REIT subsidiaries may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to federal and state income tax at regular corporate tax rates. The Company's hotels were leased to certain of the Company's taxable REIT subsidiaries. Lease revenue from these taxable REIT subsidiaries and the Company's wholly-owned subsidiaries is eliminated in consolidation. For the three months ended June 30, 2015 and 2014 , an income tax benefit of $64 and an expense of $440 , respectively, was included in continuing operations on the consolidated statements of operations and comprehensive income. For the six months ended June 30, 2015 and 2014 , an income tax expense of $865 and $742 , respectively, was included in continuing operations on the consolidated statements of operations and comprehensive income. For the three months ended June 30, 2015 and 2014 income tax expense of $0 and $2,006 , respectively, was included in net income from discontinued operations on the consolidated statements of operations and comprehensive income. For the six months ended June 30, 2015 and 2014 , income tax expense of $2,169 and $3,924 , respectively, was included in net income from discontinued operations on the consolidated statements of operations and comprehensive income. |
Segment Reporting
Segment Reporting | 6 Months Ended |
Jun. 30, 2015 | |
Segment Reporting Information, Additional Information [Abstract] | |
Segment Reporting | Segment Reporting The Company's current portfolio strategy is to tailor and grow the retail and student housing segments and dispose of the remaining non-core assets. The Company's objective has been, and will continue to be, maximizing stockholder value over the long-term. The non-core segment includes multi-tenant office and triple-net properties. Net operating income of the segments excludes interest expense, depreciation and amortization, general and administrative expenses, net income of noncontrolling interest and other investment income from corporate investments. The non-segmented assets primarily include the Company’s cash and cash equivalents, investment in marketable securities, construction in progress, investment in unconsolidated entities and notes receivable. For the six months ended June 30, 2015 , approximately 13% of the Company’s retail and non-core revenue from continuing operations was generated by three properties leased to AT&T, Inc. As a result of the concentration of revenue generated from these properties, if AT&T, Inc. were to cease paying rent or fulfilling its other monetary obligations, the Company would have significantly reduced revenues and/or higher expenses until the defaults were cured or the properties were leased to a new tenant or tenants, if at all. The student housing segment was not considered in this analysis as leases are on a per bed basis, for a year or less, and are immaterial when evaluated individually. The following table summarizes net property operations income by segment as of and for the three months ended June 30, 2015 . Total Retail Student Housing Non-core Rental income $ 89,753 $ 50,857 $ 17,677 $ 21,219 Straight line adjustment 97 734 43 (680 ) Tenant recovery income 17,030 15,640 160 1,230 Other property income 2,180 908 1,196 76 Total income 109,060 68,139 19,076 21,845 Operating expenses 29,295 18,611 7,116 3,568 Net operating income $ 79,765 49,528 11,960 18,277 Non-allocated expenses (a) (54,671 ) Other income and expenses (b) 10,875 Equity in earnings of unconsolidated entities 26,010 Provision for asset impairment (c) — Net income from continuing operations 61,979 Net income from discontinued operations (d) 88 Less: net income attributable to noncontrolling interests — Net income attributable to Company $ 62,067 (a) Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax benefit. (c) There was no provision for asset impairment during the three months ended June 30, 2015 . (d) Net income from discontinued operations primarily relates to immaterial expenses resulting from the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the three months ended June 30, 2014 . Total Retail Student Housing Non-core Rental income $ 93,976 $ 50,810 $ 17,069 $ 26,097 Straight line adjustment 327 1,011 61 (745 ) Tenant recovery income 16,986 15,003 138 1,845 Other property income 2,810 1,704 1,059 47 Total income 114,099 68,528 18,327 27,244 Operating expenses 33,724 21,788 7,495 4,441 Net operating income $ 80,375 46,740 10,832 22,803 Non-allocated expenses (a) (53,700 ) Other income and expenses (b) (980 ) Equity in earnings of unconsolidated entities 2,004 Provision for asset impairment (c) (68,106 ) Net loss from continuing operations (40,407 ) Net income from discontinued operations (d) 49,904 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 9,489 (a) Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) Total provision for asset impairment included $68,106 related to two non-core properties. (d) Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the six months ended June 30, 2015 . Total Retail Student Housing Non-core Rental income $ 179,591 $ 100,695 $ 35,455 $ 43,441 Straight line adjustment 113 1,508 79 (1,474 ) Tenant recovery income 34,946 31,727 337 2,882 Other property income 4,077 1,648 2,277 152 Total income 218,727 135,578 38,148 45,001 Operating expenses 62,085 41,112 13,589 7,384 Net operating income $ 156,642 94,466 24,559 37,617 Non-allocated expenses (a) (112,242 ) Other income and expenses (b) (6,816 ) Equity in earnings of unconsolidated entities 27,983 Provision for asset impairment (c) — Net income from continuing operations 65,567 Net income from discontinued operations (d) 2,329 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 67,888 Balance Sheet Data Real estate assets, net (e) $ 3,305,054 2,102,179 623,467 579,408 Non-segmented assets (f) 990,570 Total assets 4,295,624 Capital expenditures (g) $ 4,496 3,244 453 799 (a) Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) There was no provision for asset impairment during the six months ended June 30, 2015 . (d) Net income from discontinued operations primarily relates to the lodging properties included in the Spin-Off of Xenia. (e) Real estate assets include intangible assets, net of amortization. (f) Construction in progress is included as non-segmented assets. (g) Capital expenditures exclude capital expenditures related to the lodging properties included in the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the six months ended June 30, 2014 . Total Retail Student Housing Non-core Rental income $ 190,200 $ 102,302 $ 34,309 $ 53,589 Straight line adjustment 2,100 2,252 175 (327 ) Tenant recovery income 35,341 31,368 266 3,707 Other property income 4,946 2,803 2,000 143 Total income 232,587 138,725 36,750 57,112 Operating expenses 67,611 44,242 14,072 9,297 Net operating income $ 164,976 94,483 22,678 47,815 Non-allocated expenses (a) (109,978 ) Other income and expenses (b) (26,724 ) Equity in earnings of unconsolidated entities 2,716 Provision for asset impairment (c) (74,947 ) Net loss from continuing operations (43,957 ) Net income from discontinued operations (d) 183,936 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 139,971 (a) Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) Total provision for asset impairment included $74,947 related to four non-core properties. (d) Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia |
Earnings (loss) per Share
Earnings (loss) per Share | 6 Months Ended |
Jun. 30, 2015 | |
Earnings Per Share [Abstract] | |
Earnings (loss) per Share | Earnings (loss) per Share and Equity Transactions Basic earnings (loss) per share (“EPS”) are computed using the two-class method by dividing net income (loss) by the weighted average number of common shares outstanding for the period (the "common shares"). Diluted EPS is computed using the treasury method if more dilutive, by dividing net income (loss) by the common shares plus potential common shares issuable upon exercising options or other contracts. The following table reconciles the amounts used in calculating basic and diluted income (loss) per share (in thousands, except weighted average share and per share amounts): Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Net income (loss) from continuing operations $ 61,979 $ (40,407 ) $ 65,567 $ (43,957 ) Less: Dividends on common stock (28,006 ) (107,280 ) (82,591 ) (221,435 ) Less: Dividends on unvested restricted stock units — — — — Less: Undistributed (income) loss allocated to unvested Shares (65 ) — — — Less: Net (income) attributable to noncontrolling interests — (8 ) (8 ) (8 ) Undistributed income (loss) $ 33,908 $ (147,695 ) $ (17,032 ) $ (265,400 ) Add back: Dividends on common stock 28,006 107,280 82,591 221,435 Distributed and undistributed income (loss) from continuing operations - basic and diluted $ 61,914 $ (40,415 ) $ 65,559 $ (43,965 ) Income from discontinued operations allocated to common stockholders: $ 88 $ 49,904 $ 2,329 $ 183,936 Weighted average shares outstanding: Weighted average shares outstanding - basic 861,824,777 876,951,378 861,824,777 894,674,445 Effect of unvested restricted stock units — — 94,000 — Weighted average shares outstanding - diluted 861,824,777 876,951,378 861,918,777 894,674,445 Basic income (loss) per share: Income (loss) from continuing operations allocated common shareholders per share : $ 0.07 $ (0.05 ) $ 0.08 $ (0.05 ) Income (loss) from discontinued operations allocated common shareholders per share : $ — $ 0.06 $ — $ 0.21 Diluted income (loss) per share: Income (loss) from continuing operations allocated common shareholders per share : $ 0.07 $ (0.05 ) $ 0.08 $ (0.05 ) Income (loss) from discontinued operations allocated common shareholders per share : $ — $ 0.06 $ — $ 0.21 Due to their anti-dilutive effect, the computation of diluted loss per share does not reflect the adjustments for the following items (in thousands): Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Net income (loss) allocated to common stockholders is not adjusted for: Income allocated to unvested restricted shares $ 65 — — Weighted average diluted shares are not adjusted for: Effect of unvested restricted stock units 94,000 — — The Company completed a modified “Dutch Auction” tender offer for the purchase of up to $350,000 in value of shares of common stock (the “Offer”) on April 25, 2014. In accordance with rules promulgated by the SEC, the Company had the option to increase the number of shares accepted for payment in the Offer by up to 2% of the outstanding shares without amending or extending the Offer. To avoid any proration to the stockholders that tendered shares, the Company decided to increase the number of shares accepted for payment in the Offer. On May 1, 2014, the Company accepted for purchase 60,665,233 shares of common stock at a purchase price (without brokerage commissions) of $6.50 per share, for an aggregate purchase price of $394,300 , excluding fees and expenses relating to the Offer. The 60,665,233 shares accepted for purchase in the Offer represented approximately 6.61% of the issued and outstanding shares of common stock at the time of purchase. Subsequent to the purchase of approved Offer shares, the final number of shares purchased, allowing for corrections, was 60,761,166 for a final aggregate purchase price of $394,900 as of December 31, 2014, excluding fees and expenses related to the Offer. |
Stock-Based Compensation
Stock-Based Compensation | 6 Months Ended |
Jun. 30, 2015 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | Stock-Based Compensation Share Unit Plans During 2014, the Company maintained the following three long-term incentive plans: (1) the Inland American Real Estate Trust, Inc. 2014 Share Unit Plan (the “Retail Plan”), with respect to the Company’s retail business; (2) the Xenia Hotels & Resorts, Inc. 2014 Share Unit Plan (the “Lodging Plan”), with respect to the Company’s lodging business; and (3) the Inland American Communities Group, Inc. 2014 Share Unit Plan (the “Student Housing Plan”), with respect to the Company’s student housing business (collectively, the “Share Unit Plans”). Each Share Unit Plan provides for the grant of “share unit” awards to eligible participants. The value of a “share unit” was determined based on a phantom capitalization of the Company’s retail/non-core business, lodging business and student housing business, and does not necessarily correspond to the value of a share of common stock of the Company, Xenia or Inland American Communities Group, Inc. (n/k/a "University House Communities Group, Inc."), as applicable. Vesting of the share units granted in 2014 is conditioned upon the occurrence of a triggering event, such as a listing or a change in control of the applicable business, and if no triggering event occurs within five years following the applicable grant date, then the share units are forfeited. The Company does not recognize share based compensation expense with respect to the Share Unit Plans until the occurrence of a triggering event. As of February 3, 2015, the share units outstanding under the Lodging Plan were included in the Spin-Off and Xenia terminated the Lodging Plan. As of June 19, 2015, in connection with the adoption of the Incentive Award Plan (as defined below) the Company terminated the Retail Plan. Awards outstanding with a grant date value of $7,845 under the Retail Plan will remain outstanding and subject to the terms of the plan and the applicable award agreement. No additional awards will be granted under the Retail Plan. The Student Housing Plan was not terminated and remains in effect. As of June 30, 2015 , awards granted in 2014 and 2015 in the aggregate grant date value of $3,296 were outstanding under the Student Housing Plan. As a triggering event has not occurred, with respect to our retail/non-core or student housing businesses, the Company did not recognize stock-based compensation expense related to the 2014 Retail Plan or the Student Housing Plan for the three and six months ended June 30, 2015 and 2014. Incentive Award Plan Effective as of June 19, 2015, the board of directors adopted and approved the InvenTrust Properties Corp. 2015 Incentive Award Plan (the “Incentive Award Plan”), under which the Company may grant cash and equity incentive awards to eligible employees, directors, and consultants. Under the 2015 Incentive Award Plan, the Company is authorized to grant up to 30,000,000 shares of the Company's common stock pursuant to awards under the plan. At June 30, 2015 , 28,351,250 shares were available for future issuance under the Incentive Award Plan. A summary of the Company's restricted stock unit activity as of June 30, 2015 is as follows: Restricted Stock Units Weighted Average Price at Grant Date Outstanding at January 1, 2015 — — Restricted stock units granted 1,648,750 $4.00 Restricted stock units vested — — Restricted stock units forfeited — — Outstanding at June 30, 2015 1,648,750 $4.00 At June 30, 2015 , there was $6,151 of total unrecognized compensation expense related to unvested stock-based compensation arrangements granted under the Incentive Award Plan. The outstanding restricted stock units have vesting schedules through December 2017. Stock-based compensation expense will be amortized on a straight-line basis over the vesting period. The Company recognized stock-based compensation expense of $137 related to the Incentive Award Plan for the three and six months ended June 30, 2015 . No stock-based compensation expense was recognized for the three and six months ended June 30, 2014 . |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2015 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies In May 2012, the Company disclosed that the SEC had initiated a non-public, formal, fact-finding investigation ("SEC Investigation") to determine whether there had been violations of certain provisions of the federal securities laws regarding the payment of fees to the Company's former Business Manager and Property Managers, transactions with the Company's former affiliates, timing and amount of distributions paid to the Company's investors, determination of property impairments, and any decision regarding whether it might become a self-administered REIT. After a multi-year investigation, on March 24, 2015, the Staff of the SEC informed the Company that it had concluded its investigation and that, based on the information received as of that date, it did not intend to recommend any enforcement action against the Company. Shortly after the Company disclosed the existence of the SEC Investigation, the Company received three related demands (“Derivative Demands”) by stockholders to conduct investigations regarding claims that the Company's officers, board of directors, former Business Manager, and affiliates of the Company's former Business Manager breached their fiduciary duties to the Company in connection with the matters that the Company disclosed were subject to the SEC Investigation. Upon receiving the first of the Derivative Demands, on October 16, 2012, the full board of directors responded by authorizing the independent directors to investigate the claims contained in the first Derivative Demand, any subsequent stockholder demands, as well as any other matters the independent directors saw fit to investigate. Pursuant to this authority, the independent directors formed a special litigation committee comprised solely of independent directors to review and evaluate the alleged claims and to recommend to the full board of directors whether the maintenance of a derivative proceeding was in the best interests of the Company. The special litigation committee engaged independent legal counsel and experts to assist in the investigation. On March 21, 2013, counsel for the stockholders who made the first Derivative Demand filed a derivative lawsuit in the Circuit Court of Cook County, Illinois, on behalf of the Company. The court stayed the case - Trumbo v. The Inland Group, Inc. -pending completion of the special litigation committee's investigation. On December 8, 2014, the special litigation committee completed its investigation and issued its report and recommendation. The special litigation committee concluded that there is no evidence to support the allegations of wrongdoing in the Derivative Demands. Nonetheless, in the course of its investigation, the special litigation committee uncovered facts indicating that certain then-related parties breached their fiduciary duties to the Company by failing to disclose to the independent directors certain facts and circumstances associated with the payment of fees to its former Business Manager and Property Managers. The special litigation committee determined that it is advisable and in the best interests of the Company to maintain a derivative action against its former Business Manager, Property Managers, and Inland American Holdco Management LLC. The special litigation committee found that it was not in the best interests of the Company to pursue claims against any other entities or against any individuals. On January 20, 2015, the board of directors adopted the report and recommendation of the special litigation committee in full and authorized the Company to file a motion to realign the Company as the party plaintiff in Trumbo v. The Inland Group, Inc., and to take such further actions as are necessary to reject and dismiss claims related to allegations that the board of directors has determined lack merit and to pursue claims against its former Business Manager, Property Managers, and Inland American Holdco Management LLC for breach of fiduciary duties in connection with the failure to disclose facts and circumstances associated with the payment of fees to related parties. On March 2, 2015, counsel for the stockholders who made the second Derivative Demand filed a derivative lawsuit in the Circuit Court of Cook County, Illinois, on behalf of the Company. The court entered an order consolidating the action with the Trumbo case on March 26, 2015 ("the Consolidated Action"). On July 28, 2015, the Company informed the court in the Consolidated Action that the parties had reached an agreement in principle to resolve all matters related to the Derivative Demands, including all claims raised in the Consolidated Action and the claims authorized by the Board. The Company anticipates that the settlement will result in a payment of funds to the Company. The settlement is subject to documentation and court approval. Additional details will be disclosed once the settlement is final. In connection with the Spin-Off of Xenia from the Company, the Company entered into an Indemnity Agreement with Xenia on August 8, 2014, as amended. Pursuant to the Indemnity Agreement, the Company agreed, to the fullest extent allowed by law or government regulation, to absolutely, irrevocably and unconditionally indemnify, defend and hold harmless Xenia and its subsidiaries, directors, officers, agents, representatives and employees (in each case, in such person’s respective capacity as such) and their respective heirs, executors, administrators, successors and assigns from and against all against losses, including but not limited to “actions” (as defined in the Indemnity Agreement), arising from: the SEC Investigation; the Derivative Demands; the Trumbo action; and the investigation by the special litigation committee of the board of directors of the Company, in each case, regardless of when or where the loss took place, or whether any such loss, claim, accident, occurrence, event or happening is known or unknown, and regardless of whether such loss, claim, accident, occurrence, event or happening giving rise to the loss existed prior to, on or after Xenia’s separation from the Company or relates to, arises out of or results from actions, inactions, events, omissions, conditions, facts or circumstances occurring or existing prior to, on or after Xenia’s separation from the Company. While, to the best of its knowledge, the Company does not presently anticipate Xenia or Xenia’s subsidiaries, directors, officers, agents, representatives and employees to be made a party to any actions related to the above matters, in connection with the separation of Xenia from the Company, the Company determined that it was in the best interests of the Company to enter into the Indemnity Agreement. The Company is subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of these matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material adverse effect on the financial statements of the Company. |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events Subsequent to June 30, 2015, the Company sold three non-core properties for a gross disposition price of $24,365 . |
Summary of Significant Accoun23
Summary of Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2015 | |
Accounting Policies [Abstract] | |
Compensation Related Costs, Policy [Policy Text Block] | Stock-Based Compensation In accordance with FASB ASC Topic 718, Accounting for Share Based Compensation , companies are required to recognize in the income statement the grant-date fair value of stock options and other equity based compensation issued to employees. Under Topic 718, the way an award is classified will affect the measurement of compensation cost. Equity classified awards are measured at grant date fair value, and amortized on a straight-line basis over the vesting period of the stock and are not subsequently re-measured. Liability classified awards are measured at the grant date and are subsequently re-measured at the end of each period. The fair value of the non-vested stock awards for the purposes of recognizing stock-based compensation expense is the estimated market price of the Company's common stock on the grant date. At June 30, 2015 , the Company had two stock based compensation plans, which are discussed in "Note 13. Stock-based Compensation". The compensation cost is based on awards that are expected to vest and has been reduced for estimated forfeitures. |
Organization (Tables)
Organization (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of Commercial Real Estate Properties | The breakdown, by segment, of the 143 owned properties at June 30, 2015 is as follows: Segment Property Count Square Feet / Beds Retail 110 15,870,550 Square feet Student Housing 14 7,989 Beds Non-core 19 6,169,697 Square feet |
Acquired Properties (Tables)
Acquired Properties (Tables) | 6 Months Ended | |
Jun. 30, 2015 | Jun. 30, 2014 | |
Business Combinations [Abstract] | ||
Acquisitions | The table below reflects acquisition activity during the six months ended June 30, 2015 . Segment Property Date Gross Acquisition Price Square Feet Retail The Shops at Walnut Creek 4/10/2015 $ 57,100 216,334 Square Feet Retail Westpark Shopping Center 5/12/2015 33,400 176,935 Square Feet Retail, Subtotal $ 90,500 Student Housing Bishops Landing (a) 4/27/2015 $ 12,500 Total $ 103,000 (a) The Company has recorded the assets of the Bishops Landing acquisition as construction in progress on the consolidated balance sheet as of June 30, 2015 . | The table below reflects acquisition activity during the six months ended June 30, 2014 . Segment Property Date Gross Acquisition Price Square Feet / Rooms Retail Suncrest Village 2/13/2014 $ 14,050 93,358 Square Feet Retail Plantation Grove 2/13/2014 12,100 73,655 Square Feet Retail, Subtotal 26,150 Lodging Aston Waikiki Beach (a) 2/28/2014 183,000 645 Rooms Total $ 209,150 (a) Aston is the registered trademark of Aston Hotels & Resorts LLC and is the exclusive property of its owner. |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | The following table summarizes the estimated fair value of the assets acquired and liabilities assumed for the six months ended June 30, 2015 , as listed above. 2015 Acquisitions Land $ 17,594 Building 70,138 Construction in progress $ 12,500 Total fixed assets $ 100,232 Net other assets and liabilities 2,768 Total $ 103,000 | The following table summarizes the estimated fair value of the assets acquired and liabilities assumed for the six months ended June 30, 2014 , as listed above. 2014 Acquisitions Land $ 10,446 Building 154,343 Furniture, fixtures, and equipment 27,087 Total fixed assets $ 191,876 Below market ground lease 9,516 Net other assets and liabilities 7,758 Total $ 209,150 |
Disposed Properties (Tables)
Disposed Properties (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Discontinued Operations and Disposal Groups [Abstract] | |
Summary of Components of Discontinued Operations | In line with the Company's adoption of the new accounting standard governing discontinued operations during the year ended December 31, 2014, only disposals representing a strategic shift that have (or will have) a major effect on results and operations would qualify as discontinued operations. On February 3, 2015, the Company completed the spin-off of its lodging subsidiary, Xenia Hotels & Resorts, Inc. The 46 assets included in the Spin-Off have been classified as discontinued operations as the Spin-Off represents a strategic shift that has had a major effect on the Company's operations and financial results. The assets and liabilities of these 46 assets are classified as assets and liabilities of discontinued operations on the consolidated balance sheet at December 31, 2014 . The operations of these 46 assets have been classified as income from discontinued operations on the consolidated statement of operations and comprehensive income for the three and six months ended June 30, 2015 and 2014 . The major classes of assets and liabilities of discontinued operations as of June 30, 2015 and December 31, 2014 were as follows: As of June 30, 2015 December 31, 2014 Assets Investment properties: Land $ — $ 338,313 Building and other improvements — 2,710,647 Construction in progress — 39,736 Total — 3,088,696 Less accumulated depreciation — (505,986 ) Net investment properties — 2,582,710 Cash and cash equivalents — 134,245 Restricted cash and escrows — 87,296 Accounts and rents receivable (net of allowance of $0 and $251) — 26,502 Intangible assets, net — 64,541 Deferred costs and other assets (a) 7,566 35,505 Total assets $ 7,566 $ 2,930,799 Liabilities Debt — 1,199,027 Accounts payable and accrued expenses — 88,356 Intangible liabilities, net — 4,212 Other liabilities (b) 169 34,154 Total liabilities $ 169 $ 1,325,749 (a) Deferred costs and other assets at June 30, 2015 include receivables from Xenia related to hotel reserve escrows and property insurance proceeds. (b) Other liabilities at June 30, 2015 include tax liabilities related to hotel properties payable by the Company. For the three and six months ended June 30, 2015 , the operations reflected in discontinued operations, shown in the table below, reflect the operations of the 46 lodging properties associated with the Spin-Off. For the three and six months ended June 30, 2014 , the operations reflected in discontinued operations, shown in the table below, reflect the operations of the 46 lodging properties associated with the Spin-Off, the 52 select service lodging properties sold on November 17, 2014, the 3 stand-alone lodging properties sold in 2014, and the portfolio of 223 net lease properties sold in 2014. All other property disposals are now included as a component of income from continuing operations, consistent with the Company's adoption of ASU No. 2014-08. Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Revenues $ — $ 315,524 $ 68,682 $ 606,638 Depreciation and amortization expense — 49,215 11,934 95,745 Other expenses — 211,627 55,425 410,455 Provision for asset impairment — — — 2,998 Operating income from discontinued operations $ — $ 54,682 $ 1,323 $ 97,440 Interest expense, income taxes, and other miscellaneous income 88 (23,747 ) 1,006 (49,370 ) Gain on sale of properties, net — 20,639 — 146,338 Loss on extinguishment of debt — (1,670 ) — (10,472 ) Net income from discontinued operations $ 88 $ 49,904 $ 2,329 $ 183,936 |
Summary of Disposal Activity, Excluding Discontinued Operations, Disposal Activity [Table Text Block] | The following property was sold during the six months ended June 30, 2015 . This property has been included in continuing operations on the consolidated statement of operations and comprehensive income for the six months ended June 30, 2015 . A parcel of land was also sold during the six months ended June 30, 2015 for a gross disposition price of $1,410 . Segment Property Date Gross Disposition Price Square Feet Non-core Las Plumas 4/1/2015 $27,500 240,000 Square Feet |
Investment in Partially Owned27
Investment in Partially Owned Entities (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Investment in Partially Owned Entities [Abstract] | |
Schedule of Various Consolidated Variable Interest Entities | For the VIEs where the Company was the primary beneficiary, the following are the liabilities of the consolidated VIEs which were not recourse to the Company, and the assets that could only have been used to settle those obligations. June 30, 2015 December 31, 2014 Net investment properties $ — $ 39,736 Other assets — 1,318 Total assets — 41,054 Mortgages, notes and margins payable — (21,214 ) Other liabilities — (6,465 ) Total liabilities — (27,679 ) Net assets $ — $ 13,375 |
Schedule of Net Equity Investment and Share of Net Income or Loss | Under the equity method of accounting, the net equity investment of the Company and the Company’s share of net income or loss from the unconsolidated entity are reflected in the consolidated balance sheets and the consolidated statements of operations and comprehensive income. Entity Description Ownership % Investment at Investment at December 31, 2014 IAGM Retail Fund I, LLC Retail shopping centers 55% $ 128,579 $ 109,273 Cobalt Industrial REIT II (a) Industrial portfolio 36% 7,486 7,486 15th & Walnut Owner, LLC (b) Student housing 62% 4,536 4,740 Other Unconsolidated Entities Various real estate investments Various 1,750 704 $ 142,351 $ 122,203 |
Schedule of Combined Financial Information of Investment in Unconsolidated Entities | The following tables present the combined condensed financial information for the Company’s investment in unconsolidated entities. June 30, 2015 December 31, 2014 Assets: Real estate assets, net of accumulated depreciation $ 577,418 $ 606,053 Other assets 129,034 186,220 Total assets $ 706,452 $ 792,273 Liabilities and equity: Mortgage debt 303,144 416,374 Other liabilities 61,024 72,994 Equity 342,284 302,905 Total liabilities and equity $ 706,452 $ 792,273 Company’s share of equity $ 156,606 $ 136,743 Net excess of cost of investments over the net book value of underlying net assets (net of accumulated depreciation of $1,370 and $1,085, respectively) (14,255 ) (14,540 ) Carrying value of investments in unconsolidated entities $ 142,351 $ 122,203 Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Revenues $ 49,072 $ 53,348 $ 68,716 $ 100,724 Expenses: Interest expense and loan cost amortization 3,671 12,670 7,818 25,005 Depreciation and amortization 6,982 16,383 12,616 33,763 Operating expenses, ground rent and general and administrative expenses 4,532 20,236 10,360 38,076 Total expenses 15,185 49,289 30,794 96,844 Net income $ 33,887 $ 4,059 $ 37,922 $ 3,880 Company’s share of: Net income, net of excess basis depreciation of $130 and $128, and $260 and $256, respectively $ 12,943 $ 2,004 $ 14,916 $ 2,716 |
Schedule of Debt Maturities of the Unconsolidated Entities | The unconsolidated entities had total third party debt of $303,144 at June 30, 2015 that matures as follows: Year Amount 2015 $ — 2016 31,591 2017 — 2018 204,028 2019 16,250 Thereafter 51,275 $ 303,144 |
Transactions with Related Par28
Transactions with Related Parties (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Related Party Transaction, Due from (to) Related Party [Abstract] | |
Summary of Related Parties Transactions | The following table summarizes the Company’s related party transactions for the three and six months ended June 30, 2015 and 2014 . Three Months Ended Six Months Ended Unpaid amounts as of June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 June 30, 2015 December 31, 2014 General and administrative: General and administrative reimbursement (a) $ — $ 919 $ — $ 4,887 $ — $ 331 Investment advisor fee (b) — 336 — 685 — 80 Total general and administrative to related parties $ — $ 1,255 $ — $ 5,572 $ — $ 411 Property management fees (c) $ — $ 3,105 $ — $ 6,723 $ — $ 75 Business management fee (d) $ — $ 12 $ — $ 2,605 $ — $ — Loan placement fees (e) $ — $ 15 $ — $ 223 $ — $ — (a) In connection with the closing of the Master Modification Agreement and termination of the business management agreement on March 12, 2014 , the Company reimbursed the Business Manager for compensation and other ordinary course out-of-pocket expenses, which totaled approximately $3,401 . In addition, the Company reimbursed the Property Managers approximately $249 for compensation and out-of-pocket expenses incurred between January 1, 2014 and March 12, 2014 for the Property Manager employees the Company hired at closing to approximate the economics as though the Company had hired such employees on January 1, 2014. These costs are reflected in general and administrative reimbursements above. In addition, the Company has directly retained affiliates of the Business Manager to provide back-office services that were provided to the Company through the Business Manager prior to the termination of the business management agreement. These service agreements are generally terminable without penalty by either party upon 60 days’ notice. These costs are reflected in general and administrative reimbursements above. During the year ended December 31, 2014, the Company sent termination notices for agreements with those affiliates of the Business Manager which provided information technology and investor services to the Company. During the six months ended June 30, 2015 , the Company sent a termination notice for the agreement with those affiliates of the Business Manager which provided human resource services to the Company. The Business Manager and its related parties are entitled to reimbursement for general and administrative expenses of the Business Manager and its related parties relating to the Company's administration. Unpaid amounts of $411 as of December 31, 2014 are included in accounts payable and accrued expenses on the consolidated balance sheet. (b) The Company paid a related party of the Business Manager to purchase and monitor its investment in marketable securities. The Company terminated this agreement during the six months ended June 30, 2015 . (c) As part of the Self-Management Transactions, select Property Management fees charged to the Company were reduced effective January 1, 2014 to reflect, among other things, the hiring of the Property Manager employees and the services that were no longer being performed by the Property Managers. The Amended Property Management Agreements reduced the property management fees charged in respect of most of the Company’s multi-tenant retail properties to 3.50% of gross income generated by the applicable property for the first six months of 2014, and reduced fees charged in respect of the Company’s multi-tenant office properties to 3.50% of gross income generated by the applicable property for the first six months of 2014. The Company also agreed to assume responsibility for the compensation-related expenses of the Property Manager employees hired by the Company effective March 1, 2014 . Unpaid amounts of $75 as of December 31, 2014 are included in other liabilities on the consolidated balance sheet. In addition to these fees, the Property Managers received reimbursements of payroll costs for property level employees. The Company reimbursed the Property Managers and other affiliates $904 and $3,295 for the three and six months ended June 30, 2014 , respectively. (d) In connection with the closing of the Master Modification Agreement and termination of the business management agreement, the Company paid a business management fee for January 2014, which totaled approximately $3,333 . The Company did not pay a business management fee subsequent to January 31, 2014. Pursuant to the letter agreement dated May 4, 2012, the business management fee was reduced for investigation costs exclusive of legal fees incurred in conjunction with the SEC matter. The Master Modification Agreement contained a ninety-day reconciliation of certain payments and reimbursements, including the January 2014 business management fee. The reconciliation was completed during the three months ended June 30, 2014, which resulted in $739 of SEC-related investigation costs and an adjusted January 2014 business management fee expense of $2,605 . Pursuant to the March 12, 2014 Self-Management Transactions, the May 4, 2012 letter agreement by the Business Manager has been terminated. (e) The Company pays a related party of the Business Manager 0.2% of the principal amount of each loan placed for the Company. Such costs are capitalized as loan fees and amortized over the respective loan term. |
Debt (Tables)
Debt (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Notes and Loans Payable [Abstract] | |
Schedule Of Maturities For Outstanding Mortgage Indebtedness | As of June 30, 2015 , scheduled maturities for the Company’s outstanding mortgage indebtedness had various due dates through December 2041, as follows: Maturity Date As of June 30, 2015 Weighted average interest rate 2015 $ 25,800 7.99% 2016 256,872 4.95% 2017 784,149 5.45% 2018 186,723 2.88% 2019 — —% Thereafter 582,013 4.97% Total $ 1,835,557 5.01% |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Quantitative Disclosure of The Fair Value For Each Major Category Of Assets And Liabilities | For assets and liabilities measured at fair value on a recurring basis, quantitative disclosure of the fair value for each major category of assets and liabilities is presented below: Fair Value Measurements at June 30, 2015 Using Quoted Prices in Active Markets for Identical Assets Using Significant Using Significant (Level 1) (Level 2) (Level 3) Available-for-sale real estate equity securities $ 208,219 $ — $ — Real estate related bonds — 3,648 — Total assets $ 208,219 $ 3,648 $ — Derivative interest rate instruments — (1,669 ) — Total liabilities $ — $ (1,669 ) $ — Fair Value Measurements at December 31, 2014 Using Quoted Prices in Active Markets for Identical Assets Using Significant Other Observable Inputs Using Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) Available-for-sale real estate equity securities $ 151,062 $ — $ — Real estate related bonds — 3,691 — Total assets $ 151,062 $ 3,691 $ — Derivative interest rate instruments — (1,744 ) — Total liabilities $ — $ (1,744 ) $ — |
Assets Measured at Fair Value on Non-Recurring Basis | The following table summarizes activity for the Company’s assets measured at fair value on a nonrecurring basis. The Company recognized certain impairment charges to reflect the investments at their fair values for the three and six months ended June 30, 2014 . The asset groups that were reflected at fair value through this evaluation are: For the three months ended For the six months ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Fair Value Measure-ments Using Significant Unobservable Inputs (Level 3) Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Fair Value Measure-ments Using Significant Unobservable Inputs Total Impair-ment Losses Investment properties $ — $ — $ 108,100 $ 68,106 $ — $ — $ 130,380 $ 74,947 Total — — 108,100 68,106 — — 130,380 74,947 |
Fair Value of Financial Instruments Presented at Carrying Values | The table below represents the fair value of financial instruments presented at carrying values in the Company's consolidated financial statements as of June 30, 2015 and December 31, 2014 . June 30, 2015 December 31, 2014 Carrying Value Estimated Fair Value Carrying Value Estimated Fair Value Mortgages payable $ 1,835,557 $ 1,858,032 $ 2,999,968 $ 3,022,002 Line of credit $ 37 $ 37 $ 200,000 $ 200,000 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Segment Reporting Information, Additional Information [Abstract] | |
Summary of Net Property Operations Income By Segment | The following table summarizes net property operations income by segment as of and for the three months ended June 30, 2015 . Total Retail Student Housing Non-core Rental income $ 89,753 $ 50,857 $ 17,677 $ 21,219 Straight line adjustment 97 734 43 (680 ) Tenant recovery income 17,030 15,640 160 1,230 Other property income 2,180 908 1,196 76 Total income 109,060 68,139 19,076 21,845 Operating expenses 29,295 18,611 7,116 3,568 Net operating income $ 79,765 49,528 11,960 18,277 Non-allocated expenses (a) (54,671 ) Other income and expenses (b) 10,875 Equity in earnings of unconsolidated entities 26,010 Provision for asset impairment (c) — Net income from continuing operations 61,979 Net income from discontinued operations (d) 88 Less: net income attributable to noncontrolling interests — Net income attributable to Company $ 62,067 (a) Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax benefit. (c) There was no provision for asset impairment during the three months ended June 30, 2015 . (d) Net income from discontinued operations primarily relates to immaterial expenses resulting from the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the three months ended June 30, 2014 . Total Retail Student Housing Non-core Rental income $ 93,976 $ 50,810 $ 17,069 $ 26,097 Straight line adjustment 327 1,011 61 (745 ) Tenant recovery income 16,986 15,003 138 1,845 Other property income 2,810 1,704 1,059 47 Total income 114,099 68,528 18,327 27,244 Operating expenses 33,724 21,788 7,495 4,441 Net operating income $ 80,375 46,740 10,832 22,803 Non-allocated expenses (a) (53,700 ) Other income and expenses (b) (980 ) Equity in earnings of unconsolidated entities 2,004 Provision for asset impairment (c) (68,106 ) Net loss from continuing operations (40,407 ) Net income from discontinued operations (d) 49,904 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 9,489 (a) Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) Total provision for asset impairment included $68,106 related to two non-core properties. (d) Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the six months ended June 30, 2015 . Total Retail Student Housing Non-core Rental income $ 179,591 $ 100,695 $ 35,455 $ 43,441 Straight line adjustment 113 1,508 79 (1,474 ) Tenant recovery income 34,946 31,727 337 2,882 Other property income 4,077 1,648 2,277 152 Total income 218,727 135,578 38,148 45,001 Operating expenses 62,085 41,112 13,589 7,384 Net operating income $ 156,642 94,466 24,559 37,617 Non-allocated expenses (a) (112,242 ) Other income and expenses (b) (6,816 ) Equity in earnings of unconsolidated entities 27,983 Provision for asset impairment (c) — Net income from continuing operations 65,567 Net income from discontinued operations (d) 2,329 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 67,888 Balance Sheet Data Real estate assets, net (e) $ 3,305,054 2,102,179 623,467 579,408 Non-segmented assets (f) 990,570 Total assets 4,295,624 Capital expenditures (g) $ 4,496 3,244 453 799 (a) Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) There was no provision for asset impairment during the six months ended June 30, 2015 . (d) Net income from discontinued operations primarily relates to the lodging properties included in the Spin-Off of Xenia. (e) Real estate assets include intangible assets, net of amortization. (f) Construction in progress is included as non-segmented assets. (g) Capital expenditures exclude capital expenditures related to the lodging properties included in the Spin-Off of Xenia. The following table summarizes net property operations income by segment as of and for the six months ended June 30, 2014 . Total Retail Student Housing Non-core Rental income $ 190,200 $ 102,302 $ 34,309 $ 53,589 Straight line adjustment 2,100 2,252 175 (327 ) Tenant recovery income 35,341 31,368 266 3,707 Other property income 4,946 2,803 2,000 143 Total income 232,587 138,725 36,750 57,112 Operating expenses 67,611 44,242 14,072 9,297 Net operating income $ 164,976 94,483 22,678 47,815 Non-allocated expenses (a) (109,978 ) Other income and expenses (b) (26,724 ) Equity in earnings of unconsolidated entities 2,716 Provision for asset impairment (c) (74,947 ) Net loss from continuing operations (43,957 ) Net income from discontinued operations (d) 183,936 Less: net income attributable to noncontrolling interests (8 ) Net income attributable to Company $ 139,971 (a) Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. (b) Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. (c) Total provision for asset impairment included $74,947 related to four non-core properties. (d) Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia |
Earnings (loss) per Share (Tabl
Earnings (loss) per Share (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | The following table reconciles the amounts used in calculating basic and diluted income (loss) per share (in thousands, except weighted average share and per share amounts): Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Net income (loss) from continuing operations $ 61,979 $ (40,407 ) $ 65,567 $ (43,957 ) Less: Dividends on common stock (28,006 ) (107,280 ) (82,591 ) (221,435 ) Less: Dividends on unvested restricted stock units — — — — Less: Undistributed (income) loss allocated to unvested Shares (65 ) — — — Less: Net (income) attributable to noncontrolling interests — (8 ) (8 ) (8 ) Undistributed income (loss) $ 33,908 $ (147,695 ) $ (17,032 ) $ (265,400 ) Add back: Dividends on common stock 28,006 107,280 82,591 221,435 Distributed and undistributed income (loss) from continuing operations - basic and diluted $ 61,914 $ (40,415 ) $ 65,559 $ (43,965 ) Income from discontinued operations allocated to common stockholders: $ 88 $ 49,904 $ 2,329 $ 183,936 Weighted average shares outstanding: Weighted average shares outstanding - basic 861,824,777 876,951,378 861,824,777 894,674,445 Effect of unvested restricted stock units — — 94,000 — Weighted average shares outstanding - diluted 861,824,777 876,951,378 861,918,777 894,674,445 Basic income (loss) per share: Income (loss) from continuing operations allocated common shareholders per share : $ 0.07 $ (0.05 ) $ 0.08 $ (0.05 ) Income (loss) from discontinued operations allocated common shareholders per share : $ — $ 0.06 $ — $ 0.21 Diluted income (loss) per share: Income (loss) from continuing operations allocated common shareholders per share : $ 0.07 $ (0.05 ) $ 0.08 $ (0.05 ) Income (loss) from discontinued operations allocated common shareholders per share : $ — $ 0.06 $ — $ 0.21 |
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share [Table Text Block] | Due to their anti-dilutive effect, the computation of diluted loss per share does not reflect the adjustments for the following items (in thousands): Three Months Ended Six Months Ended June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014 Net income (loss) allocated to common stockholders is not adjusted for: Income allocated to unvested restricted shares $ 65 — — Weighted average diluted shares are not adjusted for: Effect of unvested restricted stock units 94,000 — — |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of Share-based Compensation, Restricted Stock Units Award Activity [Table Text Block] | A summary of the Company's restricted stock unit activity as of June 30, 2015 is as follows: Restricted Stock Units Weighted Average Price at Grant Date Outstanding at January 1, 2015 — — Restricted stock units granted 1,648,750 $4.00 Restricted stock units vested — — Restricted stock units forfeited — — Outstanding at June 30, 2015 1,648,750 $4.00 |
Organization (Details)
Organization (Details) | Jun. 30, 2015ft²BedProperties | Dec. 31, 2014Properties | Jun. 30, 2014Properties |
Real Estate Properties [Line Items] | |||
Number of Real Estate Properties | 143 | 188 | 268 |
Retail [Member] | |||
Real Estate Properties [Line Items] | |||
Number of Real Estate Properties | 110 | ||
Area of Real Estate Property | ft² | 15,870,550 | ||
Student Housing [Member] | |||
Real Estate Properties [Line Items] | |||
Number of Real Estate Properties | 14 | ||
Number of Units in Real Estate Property | Bed | 7,989 | ||
Non Core [Member] | |||
Real Estate Properties [Line Items] | |||
Number of Real Estate Properties | 19 | ||
Area of Real Estate Property | ft² | 6,169,697 | ||
Xenia Hotels and Resorts, Inc. [Member] | |||
Real Estate Properties [Line Items] | |||
Number of Real Estate Properties | 46 |
Acquired Properties (Details Te
Acquired Properties (Details Textual) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($) | Jun. 30, 2015USD ($)Properties | Jun. 30, 2014USD ($)Properties | |
Business Acquisition [Line Items] | ||||
Number of Businesses Acquired | Properties | 3 | |||
Business Combination, Consideration Transferred | $ 103,000 | $ 209,150 | ||
Business Combination, Pro Forma Information, Revenue of Acquiree since Acquisition Date, Actual | $ 1,648 | $ 10,308 | 1,648 | 14,202 |
Business Combination, Pro Forma Information, Earnings or Loss of Acquiree since Acquisition Date, Actual | 1,159 | 4,194 | 1,159 | 5,876 |
Business Combination, Acquisition Related Costs | $ 385 | $ 38 | $ 421 | $ 1,310 |
Retail [Member] | ||||
Business Acquisition [Line Items] | ||||
Number of Businesses Acquired | Properties | 2 | 2 | ||
Business Combination, Consideration Transferred | $ 90,500 | $ 26,150 | ||
Student Housing [Member] | ||||
Business Acquisition [Line Items] | ||||
Number of Businesses Acquired | Properties | 1 | |||
Lodging [Member] | ||||
Business Acquisition [Line Items] | ||||
Number of Businesses Acquired | Properties | 1 |
Acquired Properties (Details)
Acquired Properties (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2015USD ($)ft²Bed | Jun. 30, 2014USD ($)ft²Room | Jun. 30, 2015USD ($)ft²Bed | Jun. 30, 2014USD ($)ft²Room | ||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 103,000 | $ 209,150 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Land | $ 17,594 | $ 10,446 | 17,594 | 10,446 | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Buildings | 70,138 | 154,343 | 70,138 | 154,343 | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Construction in Progress | 12,500 | 12,500 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment | 27,087 | 27,087 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets | 100,232 | 191,876 | 100,232 | 191,876 | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Other | 9,516 | 9,516 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets | 2,768 | 7,758 | 2,768 | 7,758 | |
Revenue of acquired properties since acquisition date | 1,648 | 10,308 | 1,648 | 14,202 | |
Property net income, excluding related expensed acquisition costs | 1,159 | 4,194 | 1,159 | 5,876 | |
Business Acquisition, Transaction Costs | $ 385 | $ 38 | 421 | 1,310 | |
Retail [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 90,500 | 26,150 | |||
Area of Real Estate Property | ft² | 15,870,550 | 15,870,550 | |||
Retail [Member] | The Shops at Walnut Creek [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 57,100 | ||||
Area of Real Estate Property | ft² | 216,334 | 216,334 | |||
Date | Apr. 10, 2015 | ||||
Retail [Member] | Westpark Shopping Center [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 33,400 | ||||
Area of Real Estate Property | ft² | 176,935 | 176,935 | |||
Date | May 12, 2015 | ||||
Retail [Member] | Suncrest Village [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 14,050 | ||||
Area of Real Estate Property | ft² | 93,358 | 93,358 | |||
Date | Feb. 13, 2014 | ||||
Retail [Member] | Plantation Grove [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | $ 12,100 | ||||
Area of Real Estate Property | ft² | 73,655 | 73,655 | |||
Date | Feb. 13, 2014 | ||||
Lodging [Member] | Aston Waikiki Beach Hotel [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | [1] | $ 183,000 | |||
Number of Units in Real Estate Property | Room | [1] | 645 | 645 | ||
Date | [1] | Feb. 28, 2014 | |||
Student Housing [Member] | |||||
Business Acquisition [Line Items] | |||||
Number of Units in Real Estate Property | Bed | 7,989 | 7,989 | |||
Student Housing [Member] | Bishops Landing [Member] | |||||
Business Acquisition [Line Items] | |||||
Gross Acquisition Price | [2] | $ 12,500 | |||
Date | [2] | Apr. 27, 2015 | |||
[1] | Aston is the registered trademark of Aston Hotels & Resorts LLC and is the exclusive property of its owner. | ||||
[2] | The Company has recorded the assets of the Bishops Landing acquisition as construction in progress on the consolidated balance sheet as of June 30, 2015. |
Disposed Properties Narrative (
Disposed Properties Narrative (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2015USD ($)Properties | Jun. 30, 2014USD ($)Properties | Jun. 30, 2015USD ($)PropertiesAssets | Jun. 30, 2014USD ($)Properties | Dec. 31, 2014Properties | |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number Of Disposed Assets | 1 | 237 | |||
Number Of Surrendered Properties | 1 | ||||
Gross disposition price | $ | $ 28,910 | $ 1,359,600 | |||
Proceeds from sale of investment properties, net | $ | 28,918 | 671,399 | |||
Gain (loss) on Sale of Properties | $ | $ 6,500 | $ 10,380 | $ 7,228 | $ 11,624 | |
Number of Real Estate Properties | 143 | 268 | 143 | 268 | 188 |
Xenia Hotels and Resorts, Inc. [Member] | |||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number of Real Estate Properties | 46 | 46 | |||
Select Service 52 Properties Nov 17 2014 [Member] | |||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number of Real Estate Properties | 52 | 52 | |||
Stand alone lodging properties sold during 2014 [Member] | |||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number of Real Estate Properties | 3 | 3 | |||
Triple Net Portfolio - 223 Properties Sold YTD 2014 [Member] | |||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number of Real Estate Properties | 223 | 223 | |||
Land [Member] | Raleigh Hillsborough Raleigh, NC [Member] | |||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||||
Number Of Disposed Assets | Assets | 1 | ||||
Gross disposition price | $ | $ 1,410 |
Disposed Properties (Details 1)
Disposed Properties (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Assets of discontinued operations | $ 7,566 | $ 7,566 | $ 2,930,799 | |||
Liabilities of discontinued operations | 169 | 169 | 1,325,749 | |||
Summary of components of discontinued operations | ||||||
Revenues | 0 | $ 315,524 | 68,682 | $ 606,638 | ||
Depreciation and amortization expense | 0 | 49,215 | 11,934 | 95,745 | ||
Expenses | 0 | 211,627 | 55,425 | 410,455 | ||
Provision for asset impairment | 0 | 0 | 0 | 2,998 | ||
Operating income from discontinued operations | 0 | 54,682 | 1,323 | 97,440 | ||
Interest expense, income taxes, and other miscellaneous income | 88 | (23,747) | 1,006 | (49,370) | ||
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax | 0 | 20,639 | 0 | 146,338 | ||
Loss on extinguishment of debt | 0 | (1,670) | 0 | (10,472) | ||
Net income from discontinued operations | 88 | $ 49,904 | 2,329 | 183,936 | ||
Cash Provided by (Used in) Investing Activities, Discontinued Operations | (9,210) | 312,181 | ||||
Cash Provided by (Used in) Operating Activities, Discontinued Operations | (6,350) | $ 135,891 | ||||
Xenia Hotels and Resorts, Inc. [Member] | ||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Disposal Group Including Discontinued Operation Land | 0 | 0 | 338,313 | |||
Disposal Group, Including Discontinued Operation, Building and Other Improvements | 0 | 0 | 2,710,647 | |||
Disposal Group, Including Discontinued Operation, Construction in Progress | 0 | 0 | 39,736 | |||
Disposal Group, Including Discontinued Operation, Property, Plant and Equipment, Gross | 0 | 0 | 3,088,696 | |||
Disposal Group, Including Discontinued Operation, Accumulated Depreciation, Property, Plant and Equipment | 0 | 0 | (505,986) | |||
Disposal Group, Including Discontinued Operation, Property, Plant and Equipment, Current | 0 | 0 | 2,582,710 | |||
Disposal Group, Including Discontinued Operation, Cash and Cash Equivalents | 0 | 0 | 134,245 | |||
Disposal Group, Including Discontinued Operation, Restricted Cash and Escrows | 0 | 0 | 87,296 | |||
Disposal Group, Including Discontinued Operation, Accounts, Notes and Loans Receivable, Net | 0 | 0 | 26,502 | |||
Disposal Group, Discontinued Operations, Allowance for Doubtful Accounts, Premiums, and Other Receivables | 0 | 0 | 251 | |||
Disposal Group, Including Discontinued Operation, Intangible Assets | 0 | 0 | 64,541 | |||
Disposal Group, Including Discontinued Operation, Deferred Costs and Other Assets | [1] | 7,566 | 7,566 | 35,505 | ||
Assets of discontinued operations | 7,566 | 7,566 | 2,930,799 | |||
Disposal Group, Including Discontinued Operation, Debt | 0 | 0 | 1,199,027 | |||
Disposal Group, Including Discontinued Operation, Accounts Payable and Accrued Liabilities | 0 | 0 | 88,356 | |||
Disposal Group, Including Discontinued Operation, Off Market Lease Unfavorable, Net | 0 | 0 | 4,212 | |||
Disposal Group, Including Discontinued Operation, Other Liabilities | [2] | 169 | 169 | 34,154 | ||
Liabilities of discontinued operations | $ 169 | $ 169 | $ 1,325,749 | |||
[1] | (a) Deferred costs and other assets at June 30, 2015 include receivables from Xenia related to hotel reserve escrows and property insurance proceeds. | |||||
[2] | (b) Other liabilities at June 30, 2015 include tax liabilities related to hotel properties payable by the Company |
Disposed Properties Disposed Pr
Disposed Properties Disposed Properties (Details 2) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015USD ($)ft² | Jun. 30, 2014USD ($) | |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Discontinued Operation, Gross Disposition Price | $ | $ 28,910 | $ 1,359,600 |
Non Core [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Area of Real Estate Property | 6,169,697 | |
Non Core [Member] | Las Plumas DR Stephens Fund [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Disposal Date | Apr. 1, 2015 | |
Discontinued Operation, Gross Disposition Price | $ | $ 27,500 | |
Area of Real Estate Property | 240,000 |
Investment in Partially Owned40
Investment in Partially Owned Entities (Details) $ in Thousands | 3 Months Ended | ||
Dec. 31, 2013joint_venture | Jun. 30, 2015USD ($) | Dec. 31, 2014USD ($) | |
Variable Interest Entity, Primary Beneficiary, Aggregated Disclosure [Member] | |||
Variable Interest Entity [Line Items] | |||
Net investment properties | $ 0 | $ 39,736 | |
Other assets | 0 | 1,318 | |
Total assets | 0 | 41,054 | |
Mortgages, notes and margins payable | 0 | (21,214) | |
Other liabilities | 0 | (6,465) | |
Total liabilities | 0 | (27,679) | |
Net assets | $ 0 | $ 13,375 | |
Lodging [Member] | Consolidated Entities [Member] | |||
Variable Interest Entity [Line Items] | |||
Variable Interest Entity, Qualitative or Quantitative Information, Ownership Percentage | 75.00% | ||
Number Of Joint Ventures Entered Into By Entity | joint_venture | 2 |
Investment in Partially Owned41
Investment in Partially Owned Entities (Details 1) - USD ($) $ in Thousands | 6 Months Ended | ||||||
Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | Feb. 04, 2013 | ||||
Schedule of Equity Method Investments [Line Items] | |||||||
Gain (loss) on investment in unconsolidated entities, net | $ 0 | $ (4,509) | |||||
Schedule of net equity investment and share of net income or loss | |||||||
Investment | $ 142,351 | $ 122,203 | |||||
Cobalt Industrial REIT II [Member] | |||||||
Schedule of net equity investment and share of net income or loss | |||||||
Description | Industrial portfolio | ||||||
Ownership % | 36.00% | ||||||
Investment | [1] | $ 7,486 | 7,486 | ||||
IAGM Retail Fund I, LLC [Member] | |||||||
Schedule of net equity investment and share of net income or loss | |||||||
Description | Retail shopping centers | ||||||
Ownership % | 55.00% | ||||||
Investment | $ 128,579 | 109,273 | |||||
15th & Walnut Owner, LLC [Member] | |||||||
Schedule of net equity investment and share of net income or loss | |||||||
Description | Student housing | ||||||
Ownership % | 62.00% | ||||||
Investment | $ 4,536 | [2] | 4,740 | [2] | $ 5,200 | ||
Other Unconsolidated Entities [Member] | |||||||
Schedule of net equity investment and share of net income or loss | |||||||
Description | Various real estate investments | ||||||
Investment | $ 1,750 | 704 | |||||
Unconsolidated Entities [Member] | |||||||
Schedule of net equity investment and share of net income or loss | |||||||
Investment | $ 142,351 | $ 122,203 | |||||
[1] | On December 18, 2014, Cobalt sold all of its real estate assets, and the Company recognized its share of the gain on the sale of the assets in equity in earnings for the year ended December 31, 2014. The balance of this joint venture at June 30, 2015 reflects the Company's expected return of the joint venture's remaining cash assets | ||||||
[2] | On February 4, 2013, the Company entered into a joint venture agreement with Gerding Edlen Investors, LLC ("GE") in order to develop, construct and manage a student housing community on the campus of the University of Oregon in Eugene, Oregon, which was completed later in 2013 and is now fully operational. The joint venture is known as 15th & Walnut Owner, LLC ("Eugene"). The Company contributed $5,200 for an equity stake of 62%. The Company analyzed the joint venture and determined it is a VIE because the entity did not have enough equity to finance its activities without additional subordinated financial support. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also required the agreement of GE, which equates to shared decision making ability, and therefore the Company did not have the power to direct the activities of the VIE that most significantly impacted the VIE's economic performance. As such, the Company has significant influence but does not control Eugene. Therefore, the Company does not consolidate this entity and accounts for its investment in the entity under the equity method of accounting. |
Investment in Partially Owned42
Investment in Partially Owned Entities (Details 2) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | |
Schedule of Equity Method Investments [Line Items] | |||||
Distributions in excess of the carrying value of the investment | $ 13,067 | $ 13,067 | |||
Liabilities and Equity | |||||
Carrying value of investments in unconsolidated entities | 142,351 | 142,351 | $ 122,203 | ||
Company’s share of: | |||||
Net income, net of excess basis depreciation of $130 and $128, and $260 and $256, respectively | 26,010 | $ 2,004 | 27,983 | $ 2,716 | |
Unconsolidated Entities [Member] | |||||
Assets | |||||
Real estate assets, net of accumulated depreciation | 577,418 | 577,418 | 606,053 | ||
Other assets | 129,034 | 129,034 | 186,220 | ||
Total assets | 706,452 | 706,452 | 792,273 | ||
Liabilities and Equity | |||||
Equity Method Investments Long Term Debt | 303,144 | 303,144 | 416,374 | ||
Other liabilities | 61,024 | 61,024 | 72,994 | ||
Equity | 342,284 | 342,284 | 302,905 | ||
Total liabilities and equity | 706,452 | 706,452 | 792,273 | ||
Company’s share of equity | 156,606 | 156,606 | 136,743 | ||
Net excess of cost of investments over the net book value of underlying net assets (net of accumulated depreciation of $1,370 and $1,085, respectively) | (14,255) | (14,255) | (14,540) | ||
Carrying value of investments in unconsolidated entities | 142,351 | 142,351 | 122,203 | ||
Statements of Operations: | |||||
Revenues | 49,072 | 53,348 | 68,716 | 100,724 | |
Expenses: | |||||
Equity Method Investments, Interest Expense and Loan Cost Amortization | 3,671 | 12,670 | 7,818 | 25,005 | |
Depreciation and amortization | 6,982 | 16,383 | 12,616 | 33,763 | |
Operating expenses, ground rent and general and administrative expenses | 4,532 | 20,236 | 10,360 | 38,076 | |
Total expenses | 15,185 | 49,289 | 30,794 | 96,844 | |
Net income (loss) | (33,887) | (4,059) | (37,922) | (3,880) | |
Fair Value, Measurements, Nonrecurring [Member] | Unconsolidated Entities [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Accumulated Depreciation of Investments over Book Value | 1,370 | 1,370 | $ 1,085 | ||
Depreciation | 130 | 128 | 260 | $ 256 | |
Impairment Gain (Loss) on Investment Properties | 0 | $ 0 | 0 | ||
Distributions from Equity Method Investments [Member] | |||||
Company’s share of: | |||||
Net income, net of excess basis depreciation of $130 and $128, and $260 and $256, respectively | $ 12,943 | $ 14,916 |
Investment in Partially Owned43
Investment in Partially Owned Entities (Details 3) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Schedule of Debt Maturities of the Unconsolidated Entities | ||
Recourse Debt | $ 39,513 | |
Unconsolidated Entities [Member] | ||
Schedule of Debt Maturities of the Unconsolidated Entities | ||
2,015 | 0 | |
2,016 | 31,591 | |
2,017 | 0 | |
2,018 | 204,028 | |
2,019 | 16,250 | |
Thereafter | 51,275 | |
Equity Method Investments Long Term Debt | 303,144 | $ 416,374 |
Recourse Debt | $ 24,000 |
Transactions with Related Par44
Transactions with Related Parties (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | ||
Summary of related parties transactions | ||||||
Business management fee | $ 0 | $ 12 | $ 0 | $ 2,605 | ||
Affiliated Entity [Member] | ||||||
Summary of related parties transactions | ||||||
General and administrative reimbursement paid | [1] | 0 | 919 | 0 | 4,887 | |
General And Administrative Reimbursement Expense Unpaid | [1] | 0 | 0 | $ 331 | ||
Investment advisor fee paid | [2] | 0 | 336 | 0 | 685 | |
Investment Advisor Fee Expense Unpaid | [2] | 0 | 0 | 80 | ||
Total general and administrative to related parties paid | 0 | 1,255 | 0 | 5,572 | ||
Total general and administrative expenses, unpaid | 0 | 0 | 411 | |||
Property management fees paid | [3] | 0 | 3,105 | 0 | 6,723 | |
Property Management Fee Expense Unpaid | [3] | 0 | 0 | 75 | ||
Business management fee | [4] | 0 | 12 | 0 | 2,605 | |
Related Party Transactions Management Fee Expense Unpaid | [4] | 0 | 0 | 0 | ||
Loan placement fees paid | [5] | 0 | $ 15 | 0 | $ 223 | |
Loan Placement Fee Expense Unpaid | [5] | $ 0 | $ 0 | $ 0 | ||
[1] | In connection with the closing of the Master Modification Agreement and termination of the business management agreement on March 12, 2014, the Company reimbursed the Business Manager for compensation and other ordinary course out-of-pocket expenses, which totaled approximately $3,401. In addition, the Company reimbursed the Property Managers approximately $249 for compensation and out-of-pocket expenses incurred between January 1, 2014 and March 12, 2014 for the Property Manager employees the Company hired at closing to approximate the economics as though the Company had hired such employees on January 1, 2014. These costs are reflected in general and administrative reimbursements above. In addition, the Company has directly retained affiliates of the Business Manager to provide back-office services that were provided to the Company through the Business Manager prior to the termination of the business management agreement. These service agreements are generally terminable without penalty by either party upon 60 days’ notice. These costs are reflected in general and administrative reimbursements above. During the year ended December 31, 2014, the Company sent termination notices for agreements with those affiliates of the Business Manager which provided information technology and investor services to the Company. During the six months ended June 30, 2015, the Company sent a termination notice for the agreement with those affiliates of the Business Manager which provided human resource services to the Company. The Business Manager and its related parties are entitled to reimbursement for general and administrative expenses of the Business Manager and its related parties relating to the Company's administration. Unpaid amounts of $411 as of December 31, 2014 are included in accounts payable and accrued expenses on the consolidated balance sheet. | |||||
[2] | The Company paid a related party of the Business Manager to purchase and monitor its investment in marketable securities. The Company terminated this agreement during the six months ended June 30, 2015. | |||||
[3] | As part of the Self-Management Transactions, select Property Management fees charged to the Company were reduced effective January 1, 2014 to reflect, among other things, the hiring of the Property Manager employees and the services that were no longer being performed by the Property Managers. The Amended Property Management Agreements reduced the property management fees charged in respect of most of the Company’s multi-tenant retail properties to 3.50% of gross income generated by the applicable property for the first six months of 2014, and reduced fees charged in respect of the Company’s multi-tenant office properties to 3.50% of gross income generated by the applicable property for the first six months of 2014. The Company also agreed to assume responsibility for the compensation-related expenses of the Property Manager employees hired by the Company effective March 1, 2014.Unpaid amounts of $75 as of December 31, 2014 are included in other liabilities on the consolidated balance sheet.In addition to these fees, the Property Managers received reimbursements of payroll costs for property level employees. The Company reimbursed the Property Managers and other affiliates $904 and $3,295 for the three and six months ended June 30, 2014 | |||||
[4] | In connection with the closing of the Master Modification Agreement and termination of the business management agreement, the Company paid a business management fee for January 2014, which totaled approximately $3,333. The Company did not pay a business management fee subsequent to January 31, 2014. Pursuant to the letter agreement dated May 4, 2012, the business management fee was reduced for investigation costs exclusive of legal fees incurred in conjunction with the SEC matter. The Master Modification Agreement contained a ninety-day reconciliation of certain payments and reimbursements, including the January 2014 business management fee. The reconciliation was completed during the three months ended June 30, 2014, which resulted in $739 of SEC-related investigation costs and an adjusted January 2014 business management fee expense of $2,605. Pursuant to the March 12, 2014 Self-Management Transactions, the May 4, 2012 letter agreement by the Business Manager has been terminated. | |||||
[5] | The Company pays a related party of the Business Manager 0.2% of the principal amount of each loan placed for the Company. Such costs are capitalized as loan fees and amortized over the respective loan term. |
Transactions with Related Par45
Transactions with Related Parties (Details Textual) - USD ($) $ in Thousands | Mar. 13, 2014 | Mar. 02, 2014 | Jan. 31, 2014 | Mar. 12, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | |
Related Party Transaction [Line Items] | ||||||||||
Business management fee | $ 0 | $ 12 | $ 0 | $ 2,605 | ||||||
Consulting agreement fee per month | $ 200 | |||||||||
Date of Self-Management Transaction Event | Mar. 12, 2014 | |||||||||
Service agreement termination notice window in days | 60 days | |||||||||
Reimbursement for property manager compensation and other expenses | $ 249 | |||||||||
Reimbursement for business manager compensation and other expenses | $ 3,401 | |||||||||
Affiliated Entity [Member] | ||||||||||
Related Party Transaction [Line Items] | ||||||||||
Business management fee incurred, gross | $ 3,333 | |||||||||
Investigation Costs | 739 | |||||||||
Business management fee | [1] | 0 | 12 | $ 0 | $ 2,605 | |||||
Payment to related party | 0.20% | |||||||||
Percentage Of Gross Income Generated By Multi-Tenant Office Property | 3.50% | |||||||||
Effective hiring date of property manager employees | Mar. 1, 2014 | |||||||||
Percentage Of Gross Income Generated By Multi-Tenant Retail Property | 3.50% | |||||||||
Reimbursement to property managers | $ 904 | $ 3,295 | ||||||||
Inland Bank and Trust [Member] | ||||||||||
Related Party Transaction [Line Items] | ||||||||||
Deposited in Inland Bank and Trust | $ 377 | $ 377 | $ 376 | |||||||
[1] | In connection with the closing of the Master Modification Agreement and termination of the business management agreement, the Company paid a business management fee for January 2014, which totaled approximately $3,333. The Company did not pay a business management fee subsequent to January 31, 2014. Pursuant to the letter agreement dated May 4, 2012, the business management fee was reduced for investigation costs exclusive of legal fees incurred in conjunction with the SEC matter. The Master Modification Agreement contained a ninety-day reconciliation of certain payments and reimbursements, including the January 2014 business management fee. The reconciliation was completed during the three months ended June 30, 2014, which resulted in $739 of SEC-related investigation costs and an adjusted January 2014 business management fee expense of $2,605. Pursuant to the March 12, 2014 Self-Management Transactions, the May 4, 2012 letter agreement by the Business Manager has been terminated. |
Investment in Marketable Secu46
Investment in Marketable Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | Feb. 03, 2015 | |
Investment in Marketable Securities (Textual) [Abstract] | ||||||
Investment in marketable securities | $ 211,867 | $ 211,867 | $ 154,753 | |||
Impairment on securities included as a component of realized gain (loss) | 139,394 | 139,394 | 95,480 | |||
Net accumulated other comprehensive income | 72,473 | 59,273 | ||||
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value | 7,580 | 7,580 | 11,502 | |||
Available-for-sale Securities, Accumulated Gross Unrealized Gain (Loss), before Tax | 1,985 | 1,985 | $ 1,328 | |||
Impairments on available for sale securities | 0 | $ 0 | 0 | $ 0 | ||
Dividend Income, Operating | 2,564 | $ 3,669 | 5,463 | $ 7,388 | ||
Xenia Hotels and Resorts, Inc. [Member] | ||||||
Investment in Marketable Securities (Textual) [Abstract] | ||||||
Investment in marketable securities | 123,262 | 123,262 | ||||
Impairment on securities included as a component of realized gain (loss) | 80,748 | 80,748 | ||||
Investment Owned, Percent of Net Assets | 5.00% | |||||
Available-for-sale Securities, Accumulated Gross Unrealized Gain (Loss), before Tax | $ 42,516 | $ 42,516 |
Debt (Details)
Debt (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 5.01% | 4.63% |
2,015 | $ 25,800 | |
2,016 | 256,872 | |
2,017 | 784,149 | |
2,018 | 186,723 | |
2,019 | 0 | |
Thereafter | 582,013 | |
Carrying Value of Mortgage and Notes Payable | 1,835,557 | $ 2,999,968 |
Debt Instrument, Unamortized Discount (Premium), Net | 8,058 | 9,332 |
Recourse Debt | $ 39,513 | |
2,015 | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 7.99% | |
2,016 | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 4.95% | |
2,017 | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 5.45% | |
2,018 | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 2.88% | |
2,019 | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 0.00% | |
Thereafter [Member] | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Weighted average interest rate | 4.97% | |
Xenia Hotels and Resorts, Inc. [Member] | ||
Schedule of maturities for outstanding mortgage indebtedness | ||
Carrying Value of Mortgage and Notes Payable | 1,200,688 | |
Debt Instrument, Unamortized Discount (Premium), Net | $ 1,661 |
Debt Debt 1 (Details)
Debt Debt 1 (Details) $ in Thousands | Jun. 30, 2015USD ($)Loans | Dec. 31, 2014Loans |
Mortgage Loans in Default [Line Items] | ||
Number of Mortgage Loans on Real Estate, Principal Amount of Loan in Default | Loans | 2 | 1 |
Mortgage Loans on Real Estate, Principal Amount of Loan in Default | $ 14,053 | |
2015 [Member] | ||
Mortgage Loans in Default [Line Items] | ||
Mortgage Loans on Real Estate, Principal Amount of Loan in Default | 11,400 | |
2016 [Member] | ||
Mortgage Loans in Default [Line Items] | ||
Mortgage Loans on Real Estate, Principal Amount of Loan in Default | $ 2,653 |
Debt (Details Textual)
Debt (Details Textual) - USD ($) | Feb. 02, 2019 | Feb. 03, 2015 | Jun. 30, 2015 | Dec. 31, 2014 | Nov. 05, 2013 |
Line of Credit Facility [Line Items] | |||||
Mortgage Loans on Real Estate, Principal Amount of Loan in Default | $ 14,053,000 | ||||
KeyBanc Capital Markets and J.P. Morgan Securities LLC [Member] | |||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Remaining borrowing capacity | $ 500,000,000 | ||||
Term Loan [Member] | KeyBanc Capital Markets and J.P. Morgan Securities LLC [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Debt Instrument, Face Amount | $ 200,000,000 | ||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Interest rate at period end on revolving line of credit | 1.67% | ||||
Remaining borrowing capacity | 200,000,000 | ||||
Revolving Credit Facility [Member] | KeyBanc Capital Markets and J.P. Morgan Securities LLC Amended and Restated [Member] | |||||
Line of Credit Facility [Line Items] | |||||
Line of Credit Facility, Initiation Date | Feb. 3, 2015 | ||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Extension option on line of credit, period | 1 year | ||||
Line of Credit Facility, Interest Rate Description | LIBOR plus 1.40% | ||||
Interest rate at period end on revolving line of credit | 1.40% | ||||
Remaining borrowing capacity | $ 300,000,000 | $ 299,963,000 | |||
Revolving Credit Facility [Member] | KeyBanc Capital Markets and J.P. Morgan Securities LLC [Member] | |||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Interest rate at period end on revolving line of credit | 1.60% | ||||
Remaining borrowing capacity | $ 300,000,000 | $ 300,000,000 | |||
Maximum [Member] | Revolving Credit Facility [Member] | KeyBanc Capital Markets and J.P. Morgan Securities LLC Amended and Restated [Member] | |||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Remaining borrowing capacity | $ 600,000,000 | ||||
Scenario, Forecast [Member] | Revolving Credit Facility [Member] | KeyBanc Capital Markets and J.P. Morgan Securities LLC Amended and Restated [Member] | |||||
Mortgages, Notes and Margins Payable (Textual) [Abstract] | |||||
Commitment fee | 0.15% | ||||
Debt Instrument, Maturity Date | Feb. 2, 2019 |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Using Quoted Prices In Active Markets For Identical Assets (Level 1) [Member] | ||
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis | ||
Available-for-sale real estate equity securities | $ 208,219 | $ 151,062 |
Real estate related bonds | 0 | 0 |
Total assets | 208,219 | 151,062 |
Derivative interest rate instruments | 0 | 0 |
Total liabilities | 0 | 0 |
Using Significant Other Observable Inputs (Level 2) [Member] | ||
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis | ||
Available-for-sale real estate equity securities | 0 | 0 |
Real estate related bonds | 3,648 | 3,691 |
Total assets | 3,648 | 3,691 |
Derivative interest rate instruments | (1,669) | (1,744) |
Total liabilities | (1,669) | (1,744) |
Using Significant Other Unobservable Inputs (Level 3) [Member] | ||
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis | ||
Available-for-sale real estate equity securities | 0 | 0 |
Real estate related bonds | 0 | 0 |
Total assets | 0 | 0 |
Derivative interest rate instruments | 0 | 0 |
Total liabilities | 0 | 0 |
Interest Rate Swap [Member] | Using Significant Other Observable Inputs (Level 2) [Member] | ||
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis | ||
Derivative, Notional Amount | $ 47,000 | $ 51,283 |
Fair Value Measurements (Deta51
Fair Value Measurements (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||||||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||||||
Total impairment losses, investment properties | $ 0 | [1] | $ 68,106 | [2] | $ 0 | [1],[3] | $ 74,947 | [4] | |
Fair Value, Inputs, Level 2 [Member] | |||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||||||
Assets, Fair Value Disclosure | 3,648 | 3,648 | $ 3,691 | ||||||
Fair Value, Inputs, Level 3 [Member] | |||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||||||
Assets, Fair Value Disclosure | 0 | 0 | $ 0 | ||||||
Fair Value, Measurements, Nonrecurring [Member] | |||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||||||
Total impairment losses, investment properties | 0 | 68,106 | 0 | 74,947 | |||||
Fair Value, Measurements, Nonrecurring [Member] | Fair Value, Inputs, Level 3 [Member] | |||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||||||
Assets, Fair Value Disclosure, Quarter | 0 | 108,100 | 0 | 108,100 | |||||
Assets, Fair Value Disclosure | $ 0 | $ 130,380 | $ 0 | $ 130,380 | |||||
[1] | There was no provision for asset impairment during the three months ended June 30, 2015. | ||||||||
[2] | Total provision for asset impairment included $68,106 related to two non-core properties. | ||||||||
[3] | There was no provision for asset impairment during the six months ended June 30, 2015. | ||||||||
[4] | Total provision for asset impairment included $74,947 related to four non-core properties. |
Fair Value Measurements (Deta52
Fair Value Measurements (Details 2) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Fair Value Disclosures [Abstract] | ||
Carrying value, mortgage and notes payable | $ 1,835,557 | $ 2,999,968 |
Estimated fair value, mortgage and notes payable | 1,858,032 | 3,022,002 |
Carrying Value Of Line Of Credit | 37 | 200,000 |
Lines of Credit, Fair Value Disclosure | $ 37 | $ 200,000 |
Fair Value Measurements (Deta53
Fair Value Measurements (Details Textual) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||||
Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($)Properties | Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($)PropertiesProperty | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||
Fair Value Inputs, Discount Rate | 4.78% | |||||||
Provision for asset impairment | $ 0 | [1] | $ 68,106 | [2] | $ 0 | [1],[3] | $ 74,947 | [4] |
Discounted Cash Flow Method, Term | 10 years | |||||||
Provision for asset impairment for disposed properties | 0 | 0 | 0 | $ 2,998 | ||||
Minimum [Member] | ||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||
Investment Properties Capitalization Rates | 6.00% | |||||||
Investment Properties Discount Rates | 6.75% | |||||||
Maximum [Member] | ||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||
Investment Properties Capitalization Rates | 9.00% | |||||||
Investment Properties Discount Rates | 9.25% | |||||||
Fair Value, Measurements, Nonrecurring [Member] | ||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||
Provision for asset impairment | $ 0 | 68,106 | $ 0 | $ 74,947 | ||||
A-T-T St. Louis, St. Louis, Missouri [Member] | ||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||||||||
Provision for asset impairment | $ 67,647 | $ 67,647 | ||||||
Provision for asset impairment, properties affected | 1 | 1 | ||||||
[1] | There was no provision for asset impairment during the three months ended June 30, 2015. | |||||||
[2] | Total provision for asset impairment included $68,106 related to two non-core properties. | |||||||
[3] | There was no provision for asset impairment during the six months ended June 30, 2015. | |||||||
[4] | Total provision for asset impairment included $74,947 related to four non-core properties. |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Income Tax Disclosure [Abstract] | ||||
Percentage of taxable income distributed to shareholders | 90.00% | |||
Income tax expense | $ (64) | $ 440 | $ 865 | $ 742 |
Income Tax Expense (Benefit), Discontinued Operations | $ 0 | $ (2,006) | $ (2,169) | $ (3,924) |
Segment Reporting (Details)
Segment Reporting (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||||||
Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($)Property | Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($)Property | Dec. 31, 2014USD ($) | ||||||
Summary of Net Property Operations Income by Segment | ||||||||||
Rental income | $ 89,753 | $ 93,976 | $ 179,591 | $ 190,200 | ||||||
Straight line adjustment | 97 | 327 | 113 | 2,100 | ||||||
Tenant recovery income | 17,030 | 16,986 | 34,946 | 35,341 | ||||||
Other property income | 2,180 | 2,810 | 4,077 | 4,946 | ||||||
Total income | 109,060 | 114,099 | 218,727 | 232,587 | ||||||
Operating expenses | 29,295 | 33,724 | 62,085 | 67,611 | ||||||
Net operating income | 79,765 | 80,375 | 156,642 | 164,976 | ||||||
Non allocated expenses | (54,671) | [1] | (53,700) | [2] | (112,242) | [3] | (109,978) | [4] | ||
Other income and expenses | 10,875 | [5] | (980) | [6] | (6,816) | [7] | (26,724) | [8] | ||
Equity in loss of unconsolidated entities | 26,010 | 2,004 | 27,983 | 2,716 | ||||||
Provision for asset impairment | 0 | [9] | (68,106) | [10] | 0 | [9],[11] | (74,947) | [12] | ||
Net income (loss) from continuing operations | 61,979 | (40,407) | 65,567 | (43,957) | ||||||
Net income from discontinued operations (d) | 88 | [13] | 49,904 | [14] | 2,329 | [15] | 183,936 | [16] | ||
Less: net income attributable to noncontrolling interests | 0 | (8) | (8) | (8) | ||||||
Net income attributable to Company | 62,067 | 9,489 | 67,888 | 139,971 | ||||||
Total assets | 4,295,624 | 4,295,624 | $ 7,497,316 | |||||||
Real Estate Assets, Net | [17] | 3,305,054 | 3,305,054 | |||||||
Non-Segmented Assets | [18] | 990,570 | 990,570 | |||||||
Payments to Acquire Property, Plant, and Equipment | [19] | 4,496 | ||||||||
Student Housing [Member] | ||||||||||
Summary of Net Property Operations Income by Segment | ||||||||||
Rental income | 17,677 | 17,069 | 35,455 | 34,309 | ||||||
Straight line adjustment | 43 | 61 | 79 | 175 | ||||||
Tenant recovery income | 160 | 138 | 337 | 266 | ||||||
Other property income | 1,196 | 1,059 | 2,277 | 2,000 | ||||||
Total income | 19,076 | 18,327 | 38,148 | 36,750 | ||||||
Operating expenses | 7,116 | 7,495 | 13,589 | 14,072 | ||||||
Net operating income | 11,960 | 10,832 | 24,559 | 22,678 | ||||||
Real Estate Assets, Net | 623,467 | 623,467 | ||||||||
Payments to Acquire Property, Plant, and Equipment | 453 | |||||||||
Non Core [Member] | ||||||||||
Summary of Net Property Operations Income by Segment | ||||||||||
Rental income | 21,219 | 26,097 | 43,441 | 53,589 | ||||||
Straight line adjustment | (680) | (745) | (1,474) | (327) | ||||||
Tenant recovery income | 1,230 | 1,845 | 2,882 | 3,707 | ||||||
Other property income | 76 | 47 | 152 | 143 | ||||||
Total income | 21,845 | 27,244 | 45,001 | 57,112 | ||||||
Operating expenses | 3,568 | 4,441 | 7,384 | 9,297 | ||||||
Net operating income | 18,277 | 22,803 | 37,617 | 47,815 | ||||||
Provision for asset impairment | $ (68,106) | $ (74,947) | ||||||||
Provision for asset impairment, properties affected | Property | 2 | 4 | ||||||||
Real Estate Assets, Net | 579,408 | 579,408 | ||||||||
Payments to Acquire Property, Plant, and Equipment | 799 | |||||||||
Retail [Member] | ||||||||||
Summary of Net Property Operations Income by Segment | ||||||||||
Rental income | 50,857 | $ 50,810 | 100,695 | $ 102,302 | ||||||
Straight line adjustment | 734 | 1,011 | 1,508 | 2,252 | ||||||
Tenant recovery income | 15,640 | 15,003 | 31,727 | 31,368 | ||||||
Other property income | 908 | 1,704 | 1,648 | 2,803 | ||||||
Total income | 68,139 | 68,528 | 135,578 | 138,725 | ||||||
Operating expenses | 18,611 | 21,788 | 41,112 | 44,242 | ||||||
Net operating income | 49,528 | $ 46,740 | 94,466 | $ 94,483 | ||||||
Real Estate Assets, Net | $ 2,102,179 | 2,102,179 | ||||||||
Payments to Acquire Property, Plant, and Equipment | $ 3,244 | |||||||||
[1] | Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. | |||||||||
[2] | Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. | |||||||||
[3] | Non-allocated expenses consists of general and administrative expenses and depreciation and amortization. | |||||||||
[4] | Non-allocated expenses consists of general and administrative expenses, business management fee and depreciation and amortization. | |||||||||
[5] | Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax benefit. | |||||||||
[6] | Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. | |||||||||
[7] | Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. | |||||||||
[8] | Other income and expenses consists of gain on sale of investment properties, gain on extinguishment of debt, interest and dividend income, interest expense, other income, realized gain on sale of marketable securities, net, and income tax expense. | |||||||||
[9] | There was no provision for asset impairment during the three months ended June 30, 2015. | |||||||||
[10] | Total provision for asset impairment included $68,106 related to two non-core properties. | |||||||||
[11] | There was no provision for asset impairment during the six months ended June 30, 2015. | |||||||||
[12] | Total provision for asset impairment included $74,947 related to four non-core properties. | |||||||||
[13] | Net income from discontinued operations primarily relates to immaterial expenses resulting from the Spin-Off of Xenia. | |||||||||
[14] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 | |||||||||
[15] | Net income from discontinued operations primarily relates to the lodging properties included in the Spin-Off of Xenia. | |||||||||
[16] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia | |||||||||
[17] | Real estate assets include intangible assets, net of amortization. | |||||||||
[18] | Construction in progress is included as non-segmented assets. | |||||||||
[19] | Capital expenditures exclude capital expenditures related to the lodging properties included in the Spin-Off of Xenia. |
Segment Reporting (Details Text
Segment Reporting (Details Textual) - Properties | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Dec. 31, 2014 | |
Number of Real Estate Properties | 143 | 268 | 188 |
Number Of Disposed Assets | 1 | 237 | |
AT&T, Inc. [Member] | |||
Segment Reporting (Textual) [Abstract] | |||
Percentage of rental revenue | 13.00% | ||
Number of leased properties | 3 | ||
Non Core [Member] | |||
Number of Real Estate Properties | 19 |
Earnings (loss) per Share and E
Earnings (loss) per Share and Equity Transactions Earnings (loss) per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | ||||||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |||||
Net Income (Loss) Allocated to Common Stockholders [Abstract] | ||||||||
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest | $ 61,979 | $ (40,407) | $ 65,567 | $ (43,957) | ||||
Less: Dividends | 82,591 | 221,435 | ||||||
Less: Undistributed (Income) Loss From Continuing Operations Allocated to Unvested Shares | (65) | 0 | 0 | 0 | ||||
Less: Net (income) attributable to noncontrolling interests | 0 | 8 | 8 | 8 | ||||
Undistributed Income (Loss) From Continuing Operations Allocated to Common Stockholders | 33,908 | (147,695) | (17,032) | (265,400) | ||||
Distributed and undistributed income (loss) from continuing operations - basic | 61,914 | (40,415) | 65,559 | (43,965) | ||||
Discontinued Operation, Income (Loss) from Discontinued Operation Disclosures [Abstract] | ||||||||
Net income from discontinued operations | $ 88 | [1] | $ 49,904 | [2] | $ 2,329 | [3] | $ 183,936 | [4] |
Weighted Average Shares Outstanding [Abstract] | ||||||||
Weighted Average Number of Shares Outstanding, Basic | 861,824,777 | 876,951,378 | 861,824,777 | 894,674,445 | ||||
Effect of unvested restricted stock units | 0 | 0 | 94,000 | 0 | ||||
Weighted Average Number of Shares Outstanding, Diluted | 861,824,777 | 876,951,378 | 861,918,777 | 894,674,445 | ||||
Basic income (loss) per share: [Abstract] | ||||||||
Income (Loss) from Continuing Operations Allocated Common Shareholders per Share: | $ 0.07 | $ (0.05) | $ 0.08 | $ (0.05) | ||||
Income (Loss) from Discontinued Operations Allocated Common Shareholders per Share: | 0 | 0.06 | 0 | 0.21 | ||||
Diluted income (loss) per share: [Abstract] | ||||||||
Income (Loss) from Continuing Operations Allocated Common Shareholders per Share: | 0.07 | (0.05) | 0.08 | (0.05) | ||||
Income (Loss) from Discontinued Operations Allocated Common Shareholders per Share: | $ 0 | $ 0.06 | $ 0 | $ 0.21 | ||||
Accumulated Distributions in excess of Net Loss | ||||||||
Net Income (Loss) Allocated to Common Stockholders [Abstract] | ||||||||
Less: Dividends | $ 28,006 | $ 107,280 | $ 82,591 | $ 221,435 | ||||
Restricted Stock Units (RSUs) [Member] | ||||||||
Net Income (Loss) Allocated to Common Stockholders [Abstract] | ||||||||
Less: Dividends | $ 0 | $ 0 | $ 0 | $ 0 | ||||
[1] | Net income from discontinued operations primarily relates to immaterial expenses resulting from the Spin-Off of Xenia. | |||||||
[2] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 | |||||||
[3] | Net income from discontinued operations primarily relates to the lodging properties included in the Spin-Off of Xenia. | |||||||
[4] | Net income from discontinued operations primarily relates to the gain on sale of net lease properties sold in 2014 and the lodging properties included in the Spin-Off of Xenia |
Earnings (loss) per Share (Deta
Earnings (loss) per Share (Details 1) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Income (Loss) from Continuing Operations Attributable to Parent [Abstract] | ||||
Income (Loss) Allocated to Unvested Shares | $ 65 | $ 0 | $ 0 | $ 0 |
Restricted Stock Units (RSUs) [Member] | ||||
Income (Loss) from Continuing Operations Attributable to Parent [Abstract] | ||||
Income (Loss) Allocated to Unvested Shares | $ 65 | $ 0 | $ 0 | |
Earnings Per Share, Diluted, Other Disclosures [Abstract] | ||||
Effect of Unvested Restricted Stock Units | 94,000 | 0 | 0 |
Equity Transactions (Details Te
Equity Transactions (Details Textual) - USD ($) $ / shares in Units, $ in Thousands | Apr. 26, 2014 | Apr. 25, 2014 | Jun. 30, 2014 | Dec. 31, 2014 |
Tender Offer Event, Shares [Member] | ||||
Tender Offer Event [Line Items] | ||||
Tender Offer Purchase Price | $ 350,000 | $ 394,900 | ||
Allowed percentage of additional shares accepted for repurchase without amendment of Offer | 2.00% | |||
Stock Repurchased During Period, Shares | 60,665,233 | |||
Ratio of shares repurchased to shares outstanding | 6.61% | |||
Share Price | $ 6.50 | |||
Tender Offer Purchase Price, excluding fees and expenses | $ 394,300 | |||
Common Stock | ||||
Tender Offer Event [Line Items] | ||||
Stock Repurchased During Period, Shares | 60,761,166 | 60,761,166 |
Stock-Based Compensation (Detai
Stock-Based Compensation (Details) - 6 months ended Jun. 30, 2015 - Restricted Stock Units (RSUs) [Member] - $ / shares | Total |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Outstanding at beginning of year | 0 |
Weighted Average Price at Grant, Beginning of year | $ 0 |
Restricted shares granted | 1,648,750 |
Weighted Average Price at Grant, Restricted shares granted | $ 4 |
Restricted shares vested | 0 |
Weighted Average Price at Grant, Restricted shares vested | $ 0 |
Restricted shares forfeited | 0 |
Weighted Average Price at Grant, Restricted shares forfeited | $ 0 |
Outstanding at end of year | 1,648,750 |
Weighted Average Price at Grant, End of year | $ 4 |
Stock-Based Compensation (Det61
Stock-Based Compensation (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock-based compensation expense not yet recognized | $ 6,151 | $ 6,151 | ||
Stock-based compensation expense recognized | 137 | $ 0 | 137 | $ 0 |
2014 Retail Plan [Member] | Plan approved during 2014 [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock-based compensation expense not yet recognized | 7,845 | 7,845 | ||
2014 Student Housing Plan [Member] | Plan approved during 2014 [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock-based compensation expense not yet recognized | $ 3,296 | $ 3,296 | ||
2015 Incentive Award Plan [Member] | 2015 Incentive Award Plan approved on June 19, 2015 [Member] | Restricted Stock Units (RSUs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Number of shares authorized | 30,000,000 | 30,000,000 | ||
Shares available for future issuance | 28,351,250 | 28,351,250 |
Subsequent Events (Details Text
Subsequent Events (Details Textual) $ in Thousands | 1 Months Ended | 6 Months Ended | |
Aug. 07, 2015USD ($)Properties | Jun. 30, 2015USD ($)Properties | Jun. 30, 2014USD ($)Properties | |
Subsequent Event [Line Items] | |||
Number Of Disposed Assets | Properties | 1 | 237 | |
Discontinued Operation, Gross Disposition Price | $ 28,910 | $ 1,359,600 | |
Gross Acquisition Price | $ 103,000 | $ 209,150 | |
Non Core [Member] | Subsequent Event [Member] | |||
Subsequent Event [Line Items] | |||
Number Of Disposed Assets | Properties | 3 | ||
Discontinued Operation, Gross Disposition Price | $ 24,365 |
Uncategorized Items - ivtp-2015
Label | Element | Value |
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | us-gaap_ProfitLoss | $ 9,497 |