REAL ESTATE HELD FOR INVESTMENT | REAL ESTATE HELD FOR INVESTMENT As of September 30, 2015 , the Company’s portfolio of real estate held for investment, including the GKK Properties, was composed of approximately 8.6 million rentable square feet and was 83% occupied. These properties are located in 31 states and include office properties, industrial properties and bank branch properties. Included in the Company’s portfolio of real estate held for investment was 5.2 million rentable square feet related to the GKK Properties held for investment, which were 80% occupied as of September 30, 2015 . The following table summarizes the Company’s investments in real estate as of September 30, 2015 and December 31, 2014 (in thousands): Land Buildings and Improvements Tenant Origination and Absorption Costs Total Real Estate Held for Investment As of September 30, 2015: Office $ 63,146 $ 361,643 $ 1,270 $ 426,059 Industrial 16,787 83,475 2,244 102,506 GKK Properties 171,473 303,044 65,803 540,320 Real estate held for investment, at cost and net of impairment charges 251,406 748,162 69,317 1,068,885 Accumulated depreciation/amortization — (130,863 ) (34,831 ) (165,694 ) Real estate held for investment, net $ 251,406 $ 617,299 $ 34,486 $ 903,191 As of December 31, 2014: Office $ 68,178 $ 401,083 $ 1,825 $ 471,086 Industrial 16,787 80,565 3,137 100,489 GKK Properties 169,671 306,301 66,858 542,830 Real estate held for investment, at cost and net of impairment charges 254,636 787,949 71,820 1,114,405 Accumulated depreciation/amortization — (137,309 ) (30,481 ) (167,790 ) Real estate held for investment, net $ 254,636 $ 650,640 $ 41,339 $ 946,615 Operating Leases The Company’s real estate assets are leased to tenants under operating leases for which the terms and expirations vary. As of September 30, 2015 , the Company’s leases, including the GKK Properties held for investment and excluding options to extend, had remaining terms of up to 14.8 years with a weighted-average remaining term of 4.5 years. As of September 30, 2015 , leases related to the GKK Properties, excluding options to extend, had remaining terms of up to 11.4 years with a weighted-average remaining term of 4.5 years. Some of the Company’s leases have provisions to extend the term of the leases, options for early termination for all or a part of the leased premises after paying a specified penalty, rights of first refusal to purchase the property at competitive market rates, and other terms and conditions as negotiated. Additionally, the Company assumed several leases related to the GKK Properties which contain shedding rights provisions. As of September 30, 2015 , these shedding rights totaled approximately 33,000 square feet and can be exercised at various dates during the remainder of 2015 through 2016. Subsequent to September 30, 2015 , a tenant exercised its rights to shed 30,000 square feet from its leased premises. The Company retains substantially all of the risks and benefits of ownership of the real estate assets leased to tenants. Generally, upon the execution of a lease, the Company requires a security deposit from the tenant in the form of a cash deposit and/or a letter of credit. The amount required as a security deposit varies depending upon the terms of the respective lease and the creditworthiness of the tenant, but generally is not a significant amount. Therefore, exposure to credit risk exists to the extent that a receivable from a tenant exceeds the amount of its security deposit. Security deposits received in cash related to tenant leases are included in other liabilities in the accompanying consolidated balance sheets and totaled $3.0 million and $3.0 million as of September 30, 2015 and December 31, 2014 , respectively. During the nine months ended September 30, 2015 and 2014 , the Company recognized deferred rent from tenants of $1.8 million and $2.5 million , respectively. These excess amounts for the nine months ended September 30, 2015 and 2014 were net of $1.0 million and $1.0 million of lease incentive amortization, respectively. As of September 30, 2015 and December 31, 2014 , the cumulative deferred rent balance was $29.3 million and $27.3 million , respectively, and is included in rents and other receivables on the accompanying balance sheets. The cumulative deferred rent balance included $6.0 million and $5.7 million of unamortized lease incentives as of September 30, 2015 and December 31, 2014 , respectively. The Company records property operating expense reimbursements due from tenants for common area maintenance, real estate taxes and other recoverable costs in the period the related expenses are incurred. The future minimum rental income from the Company’s properties under non-cancelable operating leases, including leases subject to shedding rights and excluding options to extend, as of September 30, 2015 for the years ending December 31 is as follows (in thousands): October 1, 2015 through December 31, 2015 $ 27,701 2016 112,821 2017 104,348 2018 91,639 2019 77,646 Thereafter 206,657 $ 620,812 As of September 30, 2015 , the Company’s highest tenant industry concentration (greater than 10% of annualized base rent) was as follows: Industry Number of Tenants Annualized (1) (in thousands) Percentage of Annualized Base Rent Finance 73 $ 54,260 47.6 % _____________________ (1) Annualized base rent represents annualized contractual base rental income as of September 30, 2015 , adjusted to straight-line any contractual tenant concessions (including free rent), rent increases and rent decreases from the lease's inception through the balance of the lease term. As of September 30, 2015 , no other tenant industries accounted for more than 10% of the Company’s annualized base rent. The Company currently has over 300 tenants over a diverse range of industries and geographical regions. As of September 30, 2015 and December 31, 2014 , the Company had a bad debt expense reserve of $0.9 million and $1.1 million , respectively. The Company’s bad debt expense reserve as of September 30, 2015 and December 31, 2014 included $0.6 million and $1.0 million related to the GKK Properties, respectively. During the nine months ended September 30, 2015 and 2014 , the Company recorded bad debt recovery related to its tenant receivables of $38,000 and $1.4 million , respectively. As of September 30, 2015 , the Company had a concentration of credit risk related to leases with the following tenant that represented more than 10% of the Company’s annualized base rent: Annualized Base Rent Statistics Tenant Property Tenant Industry Rentable Square Feet % of Portfolio Rentable Square Feet Annualized Base Rent (1) (in thousands) % of Portfolio Annualized Base Rent Annualized Base Rent per Square Foot Lease Expirations Bank of America, N.A. Various Finance 2,458,321 28.4 % $ 19,990 17.5 % $ 8.13 (2) _____________________ (1) Annualized base rent represents annualized contractual base rental income as of September 30, 2015 , adjusted to straight-line any contractual tenant concessions (including free rent), rent increases and rent decreases from the lease’s inception through the balance of the lease term. (2) As of September 30, 2015 , lease expiration dates ranged from 2019 through 2026 with a weighted-average remaining term of 4.5 years. Bank of America Corporation is the guarantor of various leases that its subsidiary, Bank of America, N.A., has with the Company. The condensed consolidated financial information of Bank of America Corporation has been included herein because of the significant credit concentration the Company has with this guarantor. Bank of America Corporation currently files its financial statements in reports filed with the SEC, and the following unaudited summary financial data regarding Bank of America Corporation is taken from its previously filed public reports. For more detailed financial information regarding Bank of America Corporation, please refer to its financial statements, which are publicly available with the SEC at http:// www.sec.gov. Three Months Ended September 30, Nine Months Ended September 30, 2015 2014 2015 2014 Consolidated Statements of Income (in millions) Total revenue, net of interest expense $ 20,682 $ 21,209 $ 64,001 $ 65,522 Income before income taxes 6,069 431 18,330 2,545 Net income (loss) 4,508 (232 ) 13,185 1,783 As of September 30, 2015 December 31, 2014 Consolidated Balance Sheets (in millions) Total assets $ 2,153,006 $ 2,104,534 Total liabilities 1,897,101 1,861,063 Total stockholders’ equity 255,905 243,471 No other tenant represented more than 10% of the Company’s annualized base rent. Geographic Concentration Risk As of September 30, 2015 , the Company’s net investments in real estate in Virginia represented 11.2% of the Company’s total assets. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in Virginia’s real estate market. Any adverse economic or real estate developments in this market, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office or bank branch space resulting from the local business climate, could adversely affect the Company’s operating results. Impairment of Real Estate During the three and nine months ended September 30, 2015 , the Company recorded non-cash impairment charges of $34.9 million with respect to 12 properties (including nine GKK Properties) to write-down the carrying values of certain of its real estate investments to their estimated fair values. The facts and circumstances leading to the impairments on the Company’s real estate held for investment are as follows: Woodfield Preserve Office Center The Company recognized an impairment charge during the three and nine months ended September 30, 2015 of $18.1 million to reduce the carrying value of the Company’s investment in Woodfield Preserve Office Center, an office property located in Schaumburg, Illinois, due to a decrease in projected cash flow projections. Chicago’s northwest suburb office rental market was heavily affected by the 2008-2009 recession; however, the outlook was optimistic that the market would recover to levels seen prior to the recession. Although the general market has seen positive net absorption, rental rates have remained low while lease concessions remain high resulting in lower projected revenue growth and cash flow projections. The market conditions in Schaumburg, Illinois have also resulted in a lack of interest from investors. Tysons Dulles Plaza The Company recognized an impairment charge during the three and nine months ended September 30, 2015 of $15.7 million to reduce the carrying value of Tysons Dulles Plaza, an office property located in McLean, Virginia, to its estimated fair value. The Company revised its cash flow projections primarily for longer estimated lease up periods as a result of the continued lack of demand in the McLean office rental market. While the market has seen slight increases in rental rates, lease concessions have not declined as previously expected. The Company also revised its cash flow projections to account for higher projected capital costs for tenant improvements, general building upgrades, and deferred maintenance costs needed to position the property competitively with other properties in the area, to address certain maintenance issues and to attract additional tenants. The lack of sales activity in McLean, Virginia has also resulted in higher capitalization rates. Other Properties The Company recognized impairment charges during the three and nine months ended September 30, 2015 of $1.1 million related to ten other properties, including nine GKK Properties. No impairment charge related to any individual property was greater than $250,000 . These impairments generally resulted from changes in the projected hold periods or changes in leasing projections including longer estimated lease-up periods and lower projected rental rates, thus decreasing the projected cash flows the properties would generate. Prior Period Impairments During the three and nine months ended September 30, 2014 , the Company recorded impairment charges of $7.7 million with respect to three properties (including one GKK Property) and $9.9 million with respect to five properties (including one GKK Property), respectively. Included in the Company’s impairment charges during the three and nine months ended September 30, 2014 was a $7.2 million impairment charge to reduce the carrying value of the Company’s investment in Tysons Dulles Plaza to its estimated fair value due to a change in cash flow projections. The Company revised its cash flow projections for Tysons Dulles Plaza primarily because of a continued lag in demand in the Washington D.C. office rental market, resulting in ongoing leasing challenges and lower projected revenue growth. The Company also revised its cash flow projections to account for higher projected capital costs for tenant improvements and general building upgrades needed to attract additional tenants. |