Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 31, 2014 | 6-May-14 | |
Document and Entity Information [Abstract] | ' | ' |
Document Type | '10-Q | ' |
Amendment Flag | 'false | ' |
Document Period End Date | 31-Mar-14 | ' |
Document Fiscal Year Focus | '2014 | ' |
Document Fiscal Period Focus | 'Q1 | ' |
Entity Registrant Name | 'KBS Real Estate Investment Trust II, Inc. | ' |
Entity Central Index Key | '0001411059 | ' |
Entity Filer Category | 'Non-accelerated Filer | ' |
Current Fiscal Year end | '--12-31 | ' |
Entity Common Stock, Shares Outstanding | ' | 191,541,986 |
CONSOLIDATED_BALANCE_SHEETS_Un
CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | ||
In Thousands, unless otherwise specified | ||||
Real estate: | ' | ' | ||
Land | $224,547 | $224,547 | ||
Buildings and improvements | 1,228,307 | 1,226,640 | ||
Tenant origination and absorption costs | 155,637 | 160,290 | ||
Total real estate, cost | 1,608,491 | 1,611,477 | ||
Less accumulated depreciation and amortization | -241,918 | -231,369 | ||
Total real estate, net | 1,366,573 | 1,380,108 | ||
Real estate held for sale, net | 1,044,655 | 1,055,152 | ||
Total Real Estate | 2,411,228 | 2,435,260 | ||
Real estate loans receivable, net | 105,896 | [1] | 184,828 | [1] |
Total real estate and real estate-related investments, net | 2,517,124 | 2,620,088 | ||
Cash and cash equivalents | 177,011 | 175,042 | ||
Rents and other receivables, net | 40,628 | 39,926 | ||
Above-market leases, net | 18,403 | 19,951 | ||
Assets related to real estate held for sale | 76,110 | 75,046 | ||
Deferred financing costs, prepaid expenses and other assets | 32,373 | 24,247 | ||
Total assets | 2,861,649 | 2,954,300 | ||
Notes payable: | ' | ' | ||
Notes payable | 828,478 | 885,990 | ||
Notes payable related to real estate held for sale | 633,890 | 635,363 | ||
Total notes payable | 1,462,368 | 1,521,353 | ||
Accounts payable and accrued liabilities | 24,594 | 24,597 | ||
Distributions payable | 10,613 | 10,649 | ||
Below-market leases, net | 16,431 | 17,946 | ||
Liabilities related to real estate held for sale | 4,683 | 5,037 | ||
Other liabilities | 35,480 | 34,674 | ||
Total liabilities | 1,554,169 | 1,614,256 | ||
Commitments and contingencies (Note 12) | ' | ' | ||
Redeemable common stock | 56,265 | 70,562 | ||
Stockholders’ equity: | ' | ' | ||
Preferred stock, $.01 par value; 10,000,000 shares authorized, no shares issued and outstanding | 0 | 0 | ||
Common stock, $.01 par value; 1,000,000,000 shares authorized, 190,944,685 and 192,269,969 shares issued and outstanding as of March 31, 2014 and December 31, 2013, respectively | 1,909 | 1,923 | ||
Additional paid-in capital | 1,647,227 | 1,647,214 | ||
Cumulative distributions in excess of net income | -389,766 | -369,342 | ||
Accumulated other comprehensive loss | -8,155 | -10,313 | ||
Total stockholders’ equity | 1,251,215 | 1,269,482 | ||
Total liabilities and stockholders’ equity | $2,861,649 | $2,954,300 | ||
[1] | Book value represents outstanding principal balance, adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs. |
CONSOLIDATED_BALANCE_SHEETS_Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) (Unaudited) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
Statement of Financial Position [Abstract] | ' | ' |
Preferred stock, par value (usd per share) | $0.01 | $0.01 |
Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value (usd per share) | $0.01 | $0.01 |
Common stock, shares authorized | 1,000,000,000 | 1,000,000,000 |
Common stock, shares issued | 190,944,685 | 192,269,969 |
Common stock, shares outstanding | 190,944,685 | 192,269,969 |
CONSOLIDATED_STATEMENTS_OF_OPE
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Revenues: | ' | ' |
Rental income | $65,215 | $61,725 |
Tenant reimbursements | 16,669 | 14,302 |
Interest income from real estate loans receivable | 7,964 | 8,262 |
Other operating income | 2,607 | 2,598 |
Total revenues | 92,455 | 86,887 |
Expenses: | ' | ' |
Operating, maintenance, and management | 18,196 | 16,167 |
Real estate taxes and insurance | 12,319 | 10,886 |
Asset management fees to affiliate | 5,704 | 5,491 |
Real estate acquisition fees to affiliates | 0 | 1,797 |
Real estate acquisition fees and expenses | 0 | 616 |
General and administrative expenses | 1,288 | 1,115 |
Depreciation and amortization | 28,843 | 29,094 |
Interest expense | 14,635 | 15,293 |
Impairment charge on real estate held for sale | 1,075 | 0 |
Total expenses | 82,060 | 80,459 |
Other income: | ' | ' |
Other interest income | 33 | 4 |
Total other income | 33 | 4 |
Net income | $10,428 | $6,432 |
Net income per common share, basic and diluted | $0.05 | $0.03 |
Weighted-average number of common shares outstanding, basic and diluted | 192,542,712 | 191,305,215 |
CONSOLIDATED_STATEMENTS_OF_COM
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Statement of Comprehensive Income [Abstract] | ' | ' |
Net income | $10,428 | $6,432 |
Other comprehensive income: | ' | ' |
Unrealized gains on derivative instruments | 1,087 | 1,305 |
Reclassification of unrealized losses due to hedge ineffectiveness | 914 | 0 |
Reclassification of realized losses on derivative instruments | 157 | 80 |
Total other comprehensive income | 2,158 | 1,385 |
Total comprehensive income | $12,586 | $7,817 |
CONSOLIDATED_STATEMENTS_OF_STO
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) (USD $) | Total | Common Stock [Member] | Additional Paid-in Capital [Member] | Cumulative Distributions and Net Income (Loss) [Member] | Accumulated Other Comprehensive Income (Loss) [Member] |
In Thousands, except Share data, unless otherwise specified | |||||
Balance, value at Apr. 21, 2008 | ' | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' | ' |
Redemptions of common stock, shares | ' | -21,553,772 | ' | ' | ' |
Redemptions of common stock, value | ($215,200) | ' | ' | ' | ' |
Balance, value at Mar. 31, 2014 | 1,251,215 | 1,909 | ' | ' | ' |
Balance, shares at Mar. 31, 2014 | 190,944,685 | 190,944,685 | ' | ' | ' |
Balance, value at Dec. 31, 2012 | 1,329,031 | 1,903 | 1,633,994 | -289,737 | -17,129 |
Balance, shares at Dec. 31, 2012 | ' | 190,274,167 | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' | ' |
Net income | 55,779 | ' | ' | 55,779 | ' |
Other comprehensive income | 6,816 | ' | ' | ' | 6,816 |
Issuance of common stock, shares | ' | 7,214,805 | ' | ' | ' |
Issuance of common stock, value | 70,562 | 72 | 70,490 | ' | ' |
Redemptions of common stock, shares | ' | -5,219,003 | ' | ' | ' |
Redemptions of common stock, value | -53,168 | -52 | -53,116 | ' | ' |
Transfers from/ (to) redeemable common stock | -4,135 | ' | -4,135 | ' | ' |
Distributions declared | -135,384 | ' | ' | -135,384 | ' |
Other offering costs | -19 | ' | -19 | ' | ' |
Balance, value at Dec. 31, 2013 | 1,269,482 | 1,923 | 1,647,214 | -369,342 | -10,313 |
Balance, shares at Dec. 31, 2013 | 192,269,969 | 192,269,969 | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ' | ' | ' | ' | ' |
Net income | 10,428 | ' | ' | 10,428 | ' |
Other comprehensive income | 2,158 | ' | ' | ' | 2,158 |
Issuance of common stock, shares | ' | 1,642,328 | ' | ' | ' |
Issuance of common stock, value | 16,061 | 16 | 16,045 | ' | ' |
Redemptions of common stock, shares | ' | -2,967,612 | ' | ' | ' |
Redemptions of common stock, value | -30,358 | -30 | -30,328 | ' | ' |
Transfers from/ (to) redeemable common stock | 14,296 | ' | 14,296 | ' | ' |
Distributions declared | -30,852 | ' | ' | -30,852 | ' |
Balance, value at Mar. 31, 2014 | $1,251,215 | $1,909 | $1,647,227 | ($389,766) | ($8,155) |
Balance, shares at Mar. 31, 2014 | 190,944,685 | 190,944,685 | ' | ' | ' |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Cash Flows from Operating Activities: | ' | ' |
Net income | $10,428 | $6,432 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' |
Depreciation and amortization | 28,843 | 29,094 |
Impairment charge on real estate | 1,075 | 0 |
Noncash interest income on real estate-related investments | -115 | -1,168 |
Deferred rent | -2,669 | -3,563 |
Bad debt expense | 335 | 241 |
Amortization of above- and below-market leases, net | 506 | 496 |
Amortization of deferred financing costs | 818 | 791 |
Reclassification of realized losses on derivative instruments | 157 | 80 |
Unrealized losses due to hedge ineffectiveness | 807 | 0 |
Change in fair value of contingent consideration | 0 | -10 |
Changes in operating assets and liabilities: | ' | ' |
Rents and other receivables | -1,646 | -1,582 |
Prepaid expenses and other assets | -8,745 | -8,732 |
Accounts payable and accrued liabilities | -432 | 465 |
Other liabilities | 2,038 | 1,043 |
Net cash provided by operating activities | 31,400 | 23,587 |
Cash Flows from Investing Activities: | ' | ' |
Acquisitions of real estate | 0 | -238,952 |
Improvements to real estate | -4,296 | -2,778 |
Investments in real estate loans receivable | 0 | -716 |
Principal repayments on real estate loans receivable | 32 | 474 |
Proceeds from the early payoff of real estate loans receivable | 79,015 | 0 |
Net cash provided by (used in) investing activities | 74,751 | -241,972 |
Cash Flows from Financing Activities: | ' | ' |
Proceeds from notes payable | 0 | 328,000 |
Principal payments on notes payable | -58,985 | -81,000 |
Payments of deferred financing costs | -11 | -1,783 |
Return of contingent consideration related to acquisition of real estate | 0 | 134 |
Payments to redeem common stock | -30,358 | -10,527 |
Payments of other offering costs | 0 | -6 |
Distributions paid to common stockholders | -14,828 | -19,408 |
Net cash (used in) provided by financing activities | -104,182 | 215,410 |
Net increase (decrease) in cash and cash equivalents | 1,969 | -2,975 |
Cash and cash equivalents, beginning of period | 175,042 | 48,390 |
Cash and cash equivalents, end of period | 177,011 | 45,415 |
Supplemental Disclosure of Cash Flow Information: | ' | ' |
Interest paid | 13,404 | 14,450 |
Supplemental Disclosure of Noncash Transactions: | ' | ' |
(Decrease) increase in distributions payable | -36 | 64 |
Increase in redeemable common stock payable | 0 | 6,524 |
Increase in accrued improvements to real estate | 688 | 1,919 |
Increase in lease commissions payable | 1,131 | 53 |
Distributions paid to common stockholders through common stock issuances pursuant to the dividend reinvestment plan | $16,061 | $21,537 |
ORGANIZATION
ORGANIZATION | 3 Months Ended |
Mar. 31, 2014 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ' |
ORGANIZATION | ' |
ORGANIZATION | |
KBS Real Estate Investment Trust II, Inc. (the “Company”) was formed on July 12, 2007 as a Maryland corporation that elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ended December 31, 2008. The Company conducts its business primarily through KBS Limited Partnership II, a Delaware limited partnership formed on August 23, 2007 (the “Operating Partnership”), and its subsidiaries. The Company is the sole general partner of and directly owns a 0.1% partnership interest in the Operating Partnership. The Company’s wholly-owned subsidiary, KBS REIT Holdings II LLC, a Delaware limited liability company formed on August 23, 2007 (“KBS REIT Holdings II”), owns the remaining 99.9% partnership interest in the Operating Partnership and is its sole limited partner. | |
The Company owns a diverse portfolio of real estate and real estate-related investments. As of March 31, 2014, the Company owned 27 real estate properties (consisting of 20 office properties, one office/flex property, a portfolio of four industrial properties, an office campus consisting of eight office buildings and one individual industrial property), a leasehold interest in one industrial property and three real estate loans receivable. As of March 31, 2014, eight of the Company’s real estate properties and its leasehold interest in an industrial property were classified as held for sale. | |
Subject to certain restrictions and limitations, the business of the Company is managed by KBS Capital Advisors LLC (the “Advisor”), an affiliate of the Company, pursuant to an advisory agreement the Company renewed with the Advisor on May 21, 2013 (the “Advisory Agreement”). The Advisory Agreement may be renewed for an unlimited number of one-year periods upon the mutual consent of the Advisor and the Company. Either party may terminate the Advisory Agreement upon 60 days’ written notice. The Advisor owns 20,000 shares of the Company’s common stock. | |
Upon commencing its initial public offering (the “Offering”), the Company retained KBS Capital Markets Group LLC (the “Dealer Manager”), an affiliate of the Advisor, to serve as the dealer manager of the Offering pursuant to a dealer manager agreement, as amended and restated on April 30, 2010 (the “Dealer Manager Agreement”). The Company ceased offering shares of common stock in its primary offering on December 31, 2010 and terminated its primary offering on March 22, 2011. The Company continues to offer shares of common stock under its dividend reinvestment plan. | |
The Company sold 182,681,633 shares of common stock in its primary offering for gross offering proceeds of $1.8 billion. As of March 31, 2014, the Company had sold 29,796,824 shares of common stock under its dividend reinvestment plan for gross offering proceeds of $287.4 million. Also as of March 31, 2014, the Company had redeemed 21,553,772 shares sold in the Offering for $215.2 million. |
SUMMARY_OF_SIGNIFICANT_ACCOUNT
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended |
Mar. 31, 2014 | |
Accounting Policies [Abstract] | ' |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
There have been no significant changes to the Company’s accounting policies since it filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2013. During the three months ended March 31, 2014, the Company adopted ASU No. 2014-08 (defined below), which impacts the Company’s reporting of discontinued operations. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2013 included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”). | |
Principles of Consolidation and Basis of Presentation | |
The accompanying unaudited consolidated financial statements and condensed notes thereto have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information as contained within the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) and the rules and regulations of the SEC, including the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for audited financial statements. In the opinion of management, the financial statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the results for such periods. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. | |
The consolidated financial statements include the accounts of the Company, KBS REIT Holdings II, the Operating Partnership, and their direct and indirect wholly owned subsidiaries. All significant intercompany balances and transactions are eliminated in consolidation. | |
Use of Estimates | |
The preparation of the consolidated financial statements and condensed notes thereto in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates. | |
Reclassifications | |
Certain amounts in the Company’s prior period consolidated financial statements have been reclassified to conform to the current period presentation. These reclassifications have not changed the results of operations of prior periods. As of March 31, 2014, the Company had classified seven office properties, one industrial property and a leasehold interest in one industrial property as held for sale. As a result, certain assets and liabilities were reclassified to held for sale on the consolidated balance sheets for all periods presented. | |
Per Share Data | |
Basic net income (loss) per share of common stock is calculated by dividing net income (loss) by the weighted-average number of shares of common stock issued and outstanding during such period. Diluted net income (loss) per share of common stock equals basic net income (loss) per share of common stock as there were no potentially dilutive securities outstanding during the three months ended March 31, 2014 and 2013, respectively. | |
Distributions declared per common share were $0.160 and $0.214 for the three months ended March 31, 2014 and 2013, respectively. Distributions declared per common share assumes each share was issued and outstanding each day during the three months ended March 31, 2014 and 2013, respectively. For each day that was a record date for distributions during the three months ended March 31, 2014 and 2013, distributions were calculated at a rate of $0.00178082 per share per day. Each day during the periods from January 1, 2014 through March 31, 2014 and January 1, 2013 through March 31, 2013 was a record date for distributions. Additionally, the Company’s board of directors declared a distribution in the amount of $0.05416667 per share of common stock to stockholders of record as of the close of business on February 4, 2013. | |
Segments | |
The Company’s segments are based on the Company’s method of internal reporting, which classifies its operations by investment type: real estate and real estate-related. For financial data by segment, see Note 11, “Segment Information.” | |
Recently Issued Accounting Standards Update | |
In April 2014, the FASB issued ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity (“ASU No. 2014-08”). ASU No. 2014-08 limits discontinued operations reporting to disposals of components of an entity that represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results when any of the following occurs: a) the component of an entity or group of components of an entity meets the criteria to be classified as held for sale; b) the component of an entity or group of components of an entity is disposed of by sale; and c) the component of an entity or group of components of an entity is disposed of other than by sale. ASU No. 2014-08 also requires additional disclosures about discontinued operations. ASU No. 2014-08 is effective for reporting periods beginning after December 15, 2014. Early adoption is permitted, but only for disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The Company early adopted ASU No. 2014-08 for the reporting period beginning January 1, 2014. As a result of the adoption of ASU No. 2014-08, results of operations for properties that are classified as held for sale in the ordinary course of business on or subsequent to January 1, 2014 would generally be included in continuing operations on the Company’s consolidated statements of operations, to the extent such disposals did not meet the criteria for classification as a discontinued operation described above. Additionally, any gain or loss on sale of real estate that does not meet the criteria for classification as a discontinued operation would be presented, on the consolidated statements of operations, below income from continuing operations and income from discontinued operations. |
REAL_ESTATE_HELD_FOR_INVESTMEN
REAL ESTATE HELD FOR INVESTMENT | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Real Estate [Abstract] | ' | ||||||||||||||||
REAL ESTATE HELD FOR INVESTMENT | ' | ||||||||||||||||
REAL ESTATE HELD FOR INVESTMENT | |||||||||||||||||
As of March 31, 2014, the Company’s portfolio of real estate held for investment was composed of 13 office properties, one office/flex property, a portfolio of four industrial properties and an office campus consisting of eight office buildings, encompassing in the aggregate approximately 7.7 million rentable square feet. For a discussion on the Company’s real estate properties held for sale, see Note 6, “Real Estate Held for Sale.” As of March 31, 2014, the Company’s real estate portfolio was 93% occupied. The following table summarizes the Company’s real estate portfolio held for investment as of March 31, 2014 and December 31, 2013 (in thousands): | |||||||||||||||||
Land | Buildings and | Tenant Origination and Absorption Costs | Total Real Estate Held for Investment | ||||||||||||||
Improvements | |||||||||||||||||
As of March 31, 2014: | |||||||||||||||||
Office | $ | 217,297 | $ | 1,165,652 | $ | 143,227 | $ | 1,526,176 | |||||||||
Industrial | 7,250 | 62,655 | 12,410 | 82,315 | |||||||||||||
Total real estate, cost | $ | 224,547 | $ | 1,228,307 | $ | 155,637 | $ | 1,608,491 | |||||||||
Accumulated depreciation and amortization | — | (160,239 | ) | (81,679 | ) | (241,918 | ) | ||||||||||
Total real estate held for investment, net | $ | 224,547 | $ | 1,068,068 | $ | 73,958 | $ | 1,366,573 | |||||||||
As of December 31, 2013: | |||||||||||||||||
Office | $ | 217,297 | $ | 1,163,985 | $ | 147,880 | $ | 1,529,162 | |||||||||
Industrial | 7,250 | 62,655 | 12,410 | 82,315 | |||||||||||||
Total real estate, cost | $ | 224,547 | $ | 1,226,640 | $ | 160,290 | $ | 1,611,477 | |||||||||
Accumulated depreciation and amortization | — | (151,191 | ) | (80,178 | ) | (231,369 | ) | ||||||||||
Total real estate held for investment, net | $ | 224,547 | $ | 1,075,449 | $ | 80,112 | $ | 1,380,108 | |||||||||
Operating Leases | |||||||||||||||||
The Company’s real estate properties are leased to tenants under operating leases for which the terms and expirations vary. As of March 31, 2014, the leases had remaining terms, excluding options to extend, of up to 11.4 years with a weighted-average remaining term of 3.9 years. Some of the leases have provisions to extend the term of the leases, options for early termination for all or 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. 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 $3.3 million and $3.3 million as of March 31, 2014 and December 31, 2013, respectively. | |||||||||||||||||
During the three months ended March 31, 2014 and 2013, the Company recognized deferred rent from tenants, net of lease incentive amortization, of $2.7 million and $3.6 million, respectively. As of March 31, 2014 and December 31, 2013, the cumulative deferred rent balance was $36.9 million and $35.8 million, respectively, and is included in rents and other receivables on the accompanying balance sheets. The cumulative deferred rent balance included $3.4 million and $3.3 million of unamortized lease incentives as of March 31, 2014 and December 31, 2013, respectively. | |||||||||||||||||
As of March 31, 2014, the future minimum rental income from the Company’s properties under non-cancelable operating leases was as follows (in thousands): | |||||||||||||||||
April 1, 2014 through December 31, 2014 | $ | 115,254 | |||||||||||||||
2015 | 143,314 | ||||||||||||||||
2016 | 130,185 | ||||||||||||||||
2017 | 112,036 | ||||||||||||||||
2018 | 87,265 | ||||||||||||||||
Thereafter | 210,167 | ||||||||||||||||
$ | 798,221 | ||||||||||||||||
As of March 31, 2014, the Company had over 300 tenants over a diverse range of industries and geographic areas. The Company’s highest tenant industry concentrations (greater than 10% of annualized base rent) were as follows: | |||||||||||||||||
Industry | Number of Tenants | Annualized | Percentage of Annualized Base Rent | ||||||||||||||
Base Rent (1) | |||||||||||||||||
(in thousands) | |||||||||||||||||
Finance | 41 | $ | 32,921 | 20.4 | % | ||||||||||||
Computer System Design & Programming | 17 | 31,247 | 19.3 | % | |||||||||||||
Legal Services | 50 | 18,454 | 11.4 | % | |||||||||||||
$ | 82,622 | 51.1 | % | ||||||||||||||
_____________________ | |||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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. | |||||||||||||||||
No other tenant industries accounted for more than 10% of annualized base rent. No material tenant credit issues have been identified at this time. During the three months ended March 31, 2014 and 2013, the Company recorded bad debt expense of $0.3 million and $0.2 million, respectively. As of March 31, 2014, the Company had a bad debt expense reserve of approximately $0.4 million, which represents less than 1% of its annualized base rent. | |||||||||||||||||
As of March 31, 2014, there were no leases that accounted for more than 10% of annualized base rent. | |||||||||||||||||
Geographic Concentration Risk | |||||||||||||||||
As of March 31, 2014, the Company’s net investments in real estate in California and New Jersey represented 18.3% and 11.1% of the Company’s total assets, respectively. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in the California and New Jersey real estate markets. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office space resulting from the local business climate, could adversely affect the Company’s operating results and its ability to make distributions to stockholders. Additionally, as of March 31, 2014, the Company owned one office property held for sale located in Chicago, Illinois which represented approximately 19.1% of the Company’s total assets and 19.5% of the Company’s total revenues. See Note 6, “Real Estate Held for Sale.” |
TENANT_ORIGINATION_AND_ABSORPT
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Tenant Origination and Absorption Costs, Above-Market Lease Assets and Below-Market Lease Liabilities [Abstract] | ' | ||||||||||||||||||||||||
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES | ' | ||||||||||||||||||||||||
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW‑MARKET LEASE LIABILITIES | |||||||||||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities (excluding fully amortized assets and liabilities and accumulated amortization) were as follows (in thousands): | |||||||||||||||||||||||||
Tenant Origination and | Above-Market | Below-Market | |||||||||||||||||||||||
Absorption Costs | Lease Assets | Lease Liabilities | |||||||||||||||||||||||
March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Cost | $ | 155,637 | $ | 160,290 | $ | 33,103 | $ | 34,267 | $ | (38,347 | ) | $ | (39,513 | ) | |||||||||||
Accumulated Amortization | (81,679 | ) | (80,178 | ) | (14,700 | ) | (14,316 | ) | 21,916 | 21,567 | |||||||||||||||
Net Amount | $ | 73,958 | $ | 80,112 | $ | 18,403 | $ | 19,951 | $ | (16,431 | ) | $ | (17,946 | ) | |||||||||||
Increases (decreases) in net income as a result of amortization of the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities for the three months ended March 31, 2014 and 2013 were as follows (in thousands): | |||||||||||||||||||||||||
Tenant Origination and | Above-Market | Below-Market | |||||||||||||||||||||||
Absorption Costs | Lease Assets | Lease Liabilities | |||||||||||||||||||||||
For the Three Months Ended March 31, | For the Three Months Ended March 31, | For the Three Months Ended March 31, | |||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Amortization | $ | (9,066 | ) | $ | (10,172 | ) | $ | (2,375 | ) | $ | (2,192 | ) | $ | 1,869 | $ | 1,696 | |||||||||
REAL_ESTATE_LOANS_RECEIVABLE
REAL ESTATE LOANS RECEIVABLE | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Receivables [Abstract] | ' | ||||||||||||||||||||||||
REAL ESTATE LOANS RECEIVABLE | ' | ||||||||||||||||||||||||
REAL ESTATE LOANS RECEIVABLE | |||||||||||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company, through indirect wholly owned subsidiaries, had invested in or originated real estate loans receivable as follows (dollars in thousands): | |||||||||||||||||||||||||
Loan Name | Date Acquired/ Originated | Property Type | Loan Type | Outstanding Principal Balance as of March 31, | Book Value | Book Value | Contractual Interest Rate (3) | Annualized Effective Interest Rate (3) | Maturity Date (4) | ||||||||||||||||
Location of Related Property or Collateral | 2014 (1) | as of | as of | ||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
2014 (2) | 2013 (2) | ||||||||||||||||||||||||
Pappas Commerce First Mortgage Origination (5) | |||||||||||||||||||||||||
Boston, Massachusetts | 4/5/10 | Industrial | Mortgage | $ | 32,673 | $ | 32,673 | $ | 32,673 | (5) | 9.60% | 7/1/14 | |||||||||||||
Sheraton Charlotte Airport Hotel First Mortgage | |||||||||||||||||||||||||
Charlotte, North Carolina | 7/11/11 | Hotel | Mortgage | 14,430 | 14,444 | 14,477 | 7.50% | 7.60% | 8/1/18 | ||||||||||||||||
Summit I & II First Mortgage | |||||||||||||||||||||||||
Reston, Virginia | 1/17/12 | Office | Mortgage | 58,750 | 58,779 | 58,781 | 7.50% | 7.60% | 2/1/17 | ||||||||||||||||
Tuscan Inn First Mortgage Origination (6) | |||||||||||||||||||||||||
San Francisco, California | 1/21/10 | Hotel | Mortgage | — | — | 20,077 | (6) | (6) | (6) | ||||||||||||||||
Chase Tower First Mortgage Origination (7) | |||||||||||||||||||||||||
Austin, Texas | 1/25/10 | Office | Mortgage | — | — | 58,820 | (7) | (7) | (7) | ||||||||||||||||
$ | 105,853 | $ | 105,896 | $ | 184,828 | ||||||||||||||||||||
_____________________ | |||||||||||||||||||||||||
(1) Outstanding principal balance as of March 31, 2014 represents original principal balance outstanding under the loan, increased for any subsequent fundings and reduced for any principal paydowns. | |||||||||||||||||||||||||
(2) Book value represents outstanding principal balance, adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs. | |||||||||||||||||||||||||
(3) Contractual interest rate is the stated interest rate on the face of the loan. Annualized effective interest rate is calculated as the actual interest income recognized in 2014, using the interest method, annualized and divided by the average amortized cost basis of the investment. The contractual interest rates and annualized effective interest rates presented are as of March 31, 2014. | |||||||||||||||||||||||||
(4) Maturity dates are as of March 31, 2014; subject to certain conditions, the maturity dates of certain real estate loans receivable may be extended beyond the maturity date shown. | |||||||||||||||||||||||||
(5) As of March 31, 2014, $31.9 million had been disbursed under the Pappas Commerce First Mortgage. Interest on the loan is calculated at a fixed rate of 9.5%. Outstanding principal balance also includes a protective advance of $0.8 million made on June 22, 2011 to cover property taxes and to fund the tax and insurance reserve account. Interest on the protective advance is calculated at a fixed rate of 14.5%. | |||||||||||||||||||||||||
(6) On February 7, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Tuscan Inn First Mortgage Origination, pursuant to which the borrower of the Tuscan Inn First Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $20.2 million. | |||||||||||||||||||||||||
(7) On February 14, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Chase Tower First Mortgage Origination, pursuant to which the borrower of the Chase Tower Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $58.9 million. Additionally, the borrower paid a yield maintenance premium of $4.9 million in accordance with the early payoff agreement, which was recorded in interest income from real estate loans receivable. | |||||||||||||||||||||||||
The following summarizes the activity related to real estate loans receivable for the three months ended March 31, 2014 (in thousands): | |||||||||||||||||||||||||
Real estate loans receivable - December 31, 2013 | $ | 184,828 | |||||||||||||||||||||||
Principal repayments received on real estate loans receivable | (32 | ) | |||||||||||||||||||||||
Payoff of the Tuscan Inn First Mortgage Origination | (20,200 | ) | |||||||||||||||||||||||
Payoff of the Chase Tower First Mortgage Origination | (58,815 | ) | |||||||||||||||||||||||
Amortization of closing costs and origination fees on real estate loans receivable | 115 | ||||||||||||||||||||||||
Real estate loans receivable - March 31, 2014 | $ | 105,896 | |||||||||||||||||||||||
For the three months ended March 31, 2014 and 2013, interest income from real estate loans receivable consisted of the following (in thousands): | |||||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
Contractual interest income | $ | 2,932 | $ | 7,094 | |||||||||||||||||||||
Prepayment fee received on real estate loan receivable | 4,917 | — | |||||||||||||||||||||||
Accretion of purchase discounts | — | 1,301 | |||||||||||||||||||||||
Amortization of closing costs and origination fees | 115 | (133 | ) | ||||||||||||||||||||||
Interest income from real estate loans receivable | $ | 7,964 | $ | 8,262 | |||||||||||||||||||||
As of March 31, 2014 and December 31, 2013, interest receivable from real estate loans receivable was $0.7 million and $1.3 million, respectively, and was included in rents and other receivables. |
REAL_ESTATE_HELD_FOR_SALE
REAL ESTATE HELD FOR SALE | 3 Months Ended | |||||||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | ' | |||||||||||||||||||||||
REAL ESTATE HELD FOR SALE | ' | |||||||||||||||||||||||
REAL ESTATE HELD FOR SALE | ||||||||||||||||||||||||
During the three months ended March 31, 2014, the Company classified seven office properties, one industrial property and a leasehold interest in one industrial property with an aggregate net book value of $1.0 billion as held for sale. In accordance with the Company’s early adoption of ASU No. 2014-08, properties that are classified as held for sale in the ordinary course of business on or subsequent to January 1, 2014 would generally be included in continuing operations on the Company’s consolidated statements of operations. For more information, see Note 2, “Summary of Significant Accounting Policies — Recently Issued Accounting Standards Update.” | ||||||||||||||||||||||||
The following table summarizes certain revenue and expenses from the Company’s real estate held for sale for the three months ended March 31, 2014 and 2013 (in thousands), which were included in continuing operations: | ||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
Rental income | $ | 24,876 | $ | 24,673 | ||||||||||||||||||||
Tenant reimbursements | 11,254 | 10,585 | ||||||||||||||||||||||
Other operating income | 552 | 554 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||
Operating, maintenance, and management | 7,278 | 6,390 | ||||||||||||||||||||||
Real estate taxes and insurance | 6,382 | 6,006 | ||||||||||||||||||||||
Asset management fees to affiliate | 2,315 | 2,293 | ||||||||||||||||||||||
General and administrative expenses | 35 | (7 | ) | |||||||||||||||||||||
Depreciation and amortization | 9,973 | 11,348 | ||||||||||||||||||||||
Interest expense | 7,001 | 6,477 | ||||||||||||||||||||||
Impairment charge on real estate | 1,075 | — | ||||||||||||||||||||||
During the three months ended March 31, 2014, the Company recorded an impairment charge of $1.1 million related to a real estate property held for sale. The impairment charge represents the difference between the carrying value of the real estate and the fair value of the real estate (based on a purchase and sale agreement into which the Company had entered) less costs to sell. | ||||||||||||||||||||||||
The following summary presents the major components of assets and liabilities related to real estate held for sale as of March 31, 2014 and December 31, 2013 (in thousands): | ||||||||||||||||||||||||
March 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
Assets related to real estate held for sale | ||||||||||||||||||||||||
Total real estate, at cost and net of impairment charge | $ | 1,185,375 | $ | 1,186,606 | ||||||||||||||||||||
Accumulated depreciation and amortization | (140,720 | ) | (131,454 | ) | ||||||||||||||||||||
Real estate held for sale, net | 1,044,655 | 1,055,152 | ||||||||||||||||||||||
Other assets | 76,110 | 75,046 | ||||||||||||||||||||||
Total assets related to real estate held for sale | $ | 1,120,765 | $ | 1,130,198 | ||||||||||||||||||||
Liabilities related to real estate held for sale | ||||||||||||||||||||||||
Notes payable | 633,890 | 635,363 | ||||||||||||||||||||||
Other liabilities | 4,683 | 5,037 | ||||||||||||||||||||||
Total liabilities related to real estate held for sale | $ | 638,573 | $ | 640,400 | ||||||||||||||||||||
As of March 31, 2014, the following property held for sale represented more than 10% of the Company’s total assets: | ||||||||||||||||||||||||
Property | Location | Rentable | Total | Percentage | Annualized Base Rent | Average Annualized Base Rent per sq. ft. | Occupancy | |||||||||||||||||
Square | Real Estate, Net | of Total | (in thousands) (1) | |||||||||||||||||||||
Feet | (in thousands) | Assets | ||||||||||||||||||||||
300 N. LaSalle Building | Chicago, IL | 1,302,901 | $ | 546,168 | 19.1 | % | $ | 45,359 | $ | 35.02 | 99.4 | % | ||||||||||||
_____________________ | ||||||||||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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. |
NOTES_PAYABLE
NOTES PAYABLE | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Notes Payable [Abstract] | ' | ||||||||||||||||
NOTES PAYABLE | ' | ||||||||||||||||
NOTES PAYABLE | |||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company’s notes payable, including notes payable related to real estate held for sale, consisted of the following (dollars in thousands): | |||||||||||||||||
Principal as of March 31, | Principal as of December 31, | Contractual Interest Rate as of | Effective Interest Rate as of | Payment Type | Maturity Date (2) | ||||||||||||
2014 | 2013 | March 31, 2014(1) | March 31, | ||||||||||||||
2014 (1) | |||||||||||||||||
Portfolio Revolving Loan Facility (3) | $ | 105,000 | $ | 105,000 | One-month LIBOR + 1.80% (3) | 3.50% | Interest Only | 6/21/17 | |||||||||
300 N. LaSalle Building Mortgage Loan (4) | 346,589 | 348,061 | 4.25% | 4.30% | (4) | 8/1/15 | |||||||||||
Union Bank Plaza Mortgage Loan (5) | 105,000 | 105,000 | One-month LIBOR + 1.75% | 3.50% | Interest Only | 9/15/15 | |||||||||||
Emerald View at Vista Center Mortgage Loan | 19,800 | 19,800 | One-month LIBOR + 2.25% | 4.60% | Interest Only | 1/1/16 | |||||||||||
Portfolio Mortgage Loan #1 (6) | 341,544 | 341,544 | One-month LIBOR + 2.15% | 3.70% | Interest Only | 1/27/16 | |||||||||||
601 Tower Mortgage Loan (7) | 16,320 | 16,320 | (7) | 3.50% | Interest Only | 6/3/15 | |||||||||||
CityPlace Tower Mortgage Loan | 71,000 | 71,000 | 3.59% | 3.60% | Interest Only | 8/1/15 | |||||||||||
Fountainhead Plaza Mortgage Loan | 80,000 | 80,000 | One-month LIBOR + 1.90% | 2.90% | Interest Only | 12/1/15 | |||||||||||
Portfolio Mortgage Loan #2 (8) | 18,115 | 75,628 | One-month LIBOR + 2.75% | 3.00% | Interest Only | 1/1/16 | |||||||||||
Portfolio Mortgage Loan #3 (9) | 141,000 | 141,000 | One-month LIBOR + | 2.30% | Interest Only | 3/1/16 | |||||||||||
1.75% - 1.85% | |||||||||||||||||
Corporate Technology Centre Mortgage Loan (10) | 140,000 | 140,000 | 3.50% | 3.50% | (10) | 4/1/20 | |||||||||||
300-600 Campus Drive Revolving Loan (11) | 78,000 | 78,000 | One-month LIBOR + 2.05% (11) | 2.90% | Interest Only | 8/1/16 | |||||||||||
$ | 1,462,368 | $ | 1,521,353 | ||||||||||||||
_____________________ | |||||||||||||||||
(1) Contractual interest rate represents the interest rate in effect under the loan as of March 31, 2014. Effective interest rate is calculated as the actual interest rate in effect as of March 31, 2014 (consisting of the contractual interest rate and the effect of interest rate swaps and contractual floor rates, if applicable), using interest rate indices as of March 31, 2014, where applicable. For further information regarding the Company’s derivative instruments, see Note 8, “Derivative Instruments.” | |||||||||||||||||
(2) Represents the initial maturity date or the maturity date as extended as of March 31, 2014; subject to certain conditions, the maturity dates of certain loans may be extended beyond the maturity date shown. | |||||||||||||||||
(3) On April 30, 2010, the Company entered into a four-year revolving loan facility for an amount up to $100.0 million. On June 21, 2013, the Portfolio Revolving Loan Facility was amended and restated to increase the borrowing capacity from $100.0 million to $145.0 million and to extend the maturity date to June 21, 2017. The Amended and Restated Portfolio Revolving Loan Facility is secured by Mountain View Corporate Center, 350 E. Plumeria Building, Pierre Laclede Center and One Main Place. As of March 31, 2014, the $105.0 million non‑revolving portion had been funded, and the $40.0 million revolving portion remained available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||
(4) Monthly payments were initially interest-only. Beginning on September 1, 2013, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||
(5) On September 15, 2010, in connection with the acquisition of the Union Bank Plaza, the Company entered into a five-year mortgage loan for borrowings of up to $119.3 million secured by the Union Bank Plaza. As of March 31, 2014, $105.0 million had been disbursed to the Company with the remaining loan balance of $14.3 million available for future disbursements, subject to certain conditions set forth in the loan agreement. | |||||||||||||||||
(6) The Portfolio Mortgage Loan #1 is secured by Plano Business Park, Horizon Tech Center, Crescent VIII, National City Tower, Granite Tower, Gateway Corporate Center, I-81 Industrial Portfolio, Two Westlake Park, Torrey Reserve West and the Company’s leasehold interest in the Dallas Cowboys Distribution Center. | |||||||||||||||||
(7) On June 6, 2011, the Company entered into a four-year $32.6 million revolving credit loan. As of March 31, 2014, $16.3 million had been disbursed to the Company under the mortgage loan and $16.3 million remained available for future disbursements under the revolving loan facility, subject to certain conditions set forth in the loan agreement. The interest rate on the $16.3 million outstanding as of March 31, 2014 was calculated at a fixed rate of 3.54% per annum. The interest rate on the $16.3 million available for future disbursements as of March 31, 2014 will be calculated at a variable rate of 220 basis points over one-month LIBOR. | |||||||||||||||||
(8) The Portfolio Mortgage Loan #2 is secured by the Pappas Commerce First Mortgage Origination and the Sheraton Charlotte Airport Hotel First Mortgage. Principal payments received as prepayments or upon the maturity of the underlying collateral are required to be remitted as principal repayments on the Portfolio Mortgage Loan #2. | |||||||||||||||||
(9) On March 6, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $235.0 million, of which $141.0 million is non-revolving debt and $94.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of the $141.0 million non-revolving portion. The revolving portion of $94.0 million remains available for future disbursements, subject to certain terms and conditions contained in the loan documents. The Portfolio Mortgage Loan #3 is secured by the 100 & 200 Campus Drive Buildings, Metropolitan Center and Willow Oaks Corporate Center. | |||||||||||||||||
(10) Monthly payments are initially interest-only. Beginning on May 1, 2017, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||
(11) On July 10, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $120.0 million, of which $95.0 million is non-revolving debt and $25.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of $78.0 million of the non-revolving portion. The remaining non-revolving portion of $17.0 million and the revolving portion of $25.0 million remain available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company’s deferred financing costs were $5.0 million and $5.6 million, respectively, net of amortization, and are included in deferred financing costs, prepaid expenses and other assets on the accompanying consolidated balance sheets. | |||||||||||||||||
During the three months ended March 31, 2014 and 2013, the Company incurred $14.6 million and $15.3 million of interest expense, respectively. As of March 31, 2014 and December 31, 2013, $2.2 million and $2.5 million, respectively, of interest expense were payable. Included in interest expense for the three months ended March 31, 2014 and 2013 were $0.8 million and $0.8 million of amortization of deferred financing costs, respectively. Interest expense incurred as a result of the Company’s interest rate swap agreements were $2.3 million and $2.4 million for the three months ended March 31, 2014 and 2013, respectively. Included in interest expense for the three months ended March 31, 2014 was unrealized losses of $0.8 million as a result of hedge ineffectiveness. | |||||||||||||||||
The following is a schedule of maturities, including principal amortization payments, for all notes payable outstanding as of March 31, 2014 (in thousands): | |||||||||||||||||
April 1, 2014 through December 31, 2014 | $ | 4,512 | |||||||||||||||
2015 | 614,397 | ||||||||||||||||
2016 | 598,459 | ||||||||||||||||
2017 | 106,781 | ||||||||||||||||
2018 | 2,750 | ||||||||||||||||
Thereafter | 135,469 | ||||||||||||||||
$ | 1,462,368 | ||||||||||||||||
Certain of the Company’s notes payable contain financial debt covenants. As of March 31, 2014, the Company was in compliance with these debt covenants. |
DERIVATIVE_INSTRUMENTS
DERIVATIVE INSTRUMENTS | 3 Months Ended | ||||||||||||||
Mar. 31, 2014 | |||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ' | ||||||||||||||
DERIVATIVE INSTRUMENTS | ' | ||||||||||||||
DERIVATIVE INSTRUMENTS | |||||||||||||||
The Company enters into derivative instruments for risk management purposes to hedge its exposure to cash flow variability caused by changing interest rates. The primary goal of the Company’s risk management practices related to interest rate risk is to prevent changes in interest rates from adversely impacting the Company’s ability to achieve its investment return objectives. The Company does not enter into the derivatives for speculative purposes. | |||||||||||||||
The Company enters into interest rate swaps as a fixed rate payer to mitigate its exposure to rising interest rates on its variable rate notes payable. The value of interest rate swaps is primarily impacted by interest rates, market expectations about interest rates, and the remaining life of the instrument. In general, increases in interest rates, or anticipated increases in interest rates, will increase the value of the fixed rate payer position and decrease the value of the variable rate payer position. As the remaining life of the interest rate swap decreases, the value of both positions will generally move towards zero. All but one of the Company’s interest rate swaps are designated as cash flow hedges. | |||||||||||||||
The following table summarizes the notional amount and other information related to the Company’s interest rate swaps as of March 31, 2014 and December 31, 2013. The notional value is an indication of the extent of the Company’s involvement in each instrument at that time, but does not represent exposure to credit, interest rate or market risks (dollars in thousands): | |||||||||||||||
March 31, 2014 | December 31, 2013 | Weighted-Average | Weighted-Average Remaining Term | ||||||||||||
Derivative Instruments | Number of Instruments | Notional Amount | Number of Instruments | Notional Amount | Reference Rate as of March 31, 2014 | Fix Pay Rate | in Years | ||||||||
Interest Rate Swaps | 13 | $662,350 | 16 | $842,150 | One-month LIBOR/ | 1.36% | 1.9 | ||||||||
Fixed at 0.50% - 2.39% | |||||||||||||||
The following table sets forth the fair value of the Company’s derivative instruments as well as their classification on the consolidated balance sheets as of March 31, 2014 and December 31, 2013 (dollars in thousands): | |||||||||||||||
March 31, 2014 | 31-Dec-13 | ||||||||||||||
Derivative Instruments | Balance Sheet Location | Number of | Fair Value | Number of | Fair Value | ||||||||||
Instruments | Instruments | ||||||||||||||
Interest Rate Swaps | Deferred financing costs, prepaid expenses and other assets, at fair value | 2 | $ | 186 | 2 | $ | 225 | ||||||||
Interest Rate Swaps | Other liabilities, at fair value | 11 | $ | (9,027 | ) | 14 | $ | (10,260 | ) | ||||||
The change in fair value of the effective portion of a derivative instrument that is designated as a cash flow hedge is recorded as other comprehensive income (loss) in the accompanying consolidated statements of comprehensive income (loss) and as other comprehensive income in the accompanying consolidated statements of stockholders’ equity. The Company recorded unrealized gains of $1.1 million and $1.3 million on derivative instruments designated as cash flow hedges in accumulated other comprehensive income (loss) during the three months ended March 31, 2014 and 2013, respectively. Amounts in other comprehensive income (loss) will be reclassified into earnings in the periods in which earnings are affected by the hedged cash flow. As a result of utilizing derivative instruments designated as cash flow hedges to hedge its variable rate notes payable, the Company recognized an additional $2.3 million and $2.4 million of interest expense related to the effective portion of cash flow hedges during the three months ended March 31, 2014 and 2013, respectively. The change in fair value of the ineffective portion is recognized directly in earnings. During the three months ended March 31, 2014, the Company recorded $0.8 million of unrealized swap losses as interest expense resulting from hedge ineffectiveness primarily due to the anticipated early repayment of debt in connection with asset sales and the Company dedesignating the hedge due to certain hedged forecasted transactions no longer being probable beyond the projected asset sale date. During the three months ended March 31, 2013, there was no ineffective portion related to the change in fair value of the cash flow hedges. During the next 12 months, the Company expects to recognize additional interest expense related to derivative instruments designated as cash flow hedges. The present value of the additional interest expense totaled $7.5 million as of March 31, 2014 and was included in accumulated other comprehensive income (loss). | |||||||||||||||
In conjunction with the refinancing of the Portfolio Mortgage Loan #3 on March 6, 2013, the Company terminated the swap agreements with respect to eight swaps and paid an aggregate breakage fee of $1.1 million. Because it remains probable that the original hedged forecasted transactions (i.e., LIBOR-based debt service payments) will occur, the loss related to the termination of these swap agreements is included in accumulated other comprehensive income (loss) and will be reclassified into earnings over the period of the original forecasted hedged transaction. During the three months ended March 31, 2014 and 2013, the Company reclassified $0.2 million and $0.1 million of the loss related to the termination of swap agreements into earnings as an increase to interest expense, respectively. |
FAIR_VALUE_DISCLOSURES
FAIR VALUE DISCLOSURES | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||||||||||
FAIR VALUE DISCLOSURES | ' | ||||||||||||||||||||||||
FAIR VALUE DISCLOSURES | |||||||||||||||||||||||||
Under GAAP, the Company is required to measure certain financial instruments at fair value on a recurring basis. In addition, the Company is required to measure other financial instruments and balances at fair value on a non-recurring basis (e.g., carrying value of impaired real estate loans receivable and long-lived assets). Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The GAAP fair value framework uses a three-tiered approach. Fair value measurements are classified and disclosed in one of the following three categories: | |||||||||||||||||||||||||
• | Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities; | ||||||||||||||||||||||||
• | Level 2: quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model‑derived valuations in which significant inputs and significant value drivers are observable in active markets; and | ||||||||||||||||||||||||
• | Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable. | ||||||||||||||||||||||||
The fair value for certain financial instruments is derived using a combination of market quotes, pricing models and other valuation techniques that involve significant management judgment. The price transparency of financial instruments is a key determinant of the degree of judgment involved in determining the fair value of the Company’s financial instruments. Financial instruments for which actively quoted prices or pricing parameters are available and for which markets contain orderly transactions will generally have a higher degree of price transparency than financial instruments for which markets are inactive or consist of non-orderly trades. The Company evaluates several factors when determining if a market is inactive or when market transactions are not orderly. The following is a summary of the methods and assumptions used by management in estimating the fair value of each class of assets and liabilities for which it is practicable to estimate the fair value: | |||||||||||||||||||||||||
Cash and cash equivalents, rent and other receivables, and accounts payable and accrued liabilities: These balances approximate their fair values due to the short maturities of these items. | |||||||||||||||||||||||||
Real estate loans receivable: The Company’s real estate loans receivable are presented in the accompanying consolidated balance sheets at their amortized cost net of recorded loan loss reserves and not at fair value. The fair values of real estate loans receivable were estimated using an internal valuation model that considered the expected cash flows for the loans, underlying collateral values (for collateral-dependent loans) and estimated yield requirements of institutional investors for loans with similar characteristics, including remaining loan term, loan-to-value, type of collateral and other credit enhancements. The Company classifies these inputs as Level 3 inputs. | |||||||||||||||||||||||||
Derivative instruments: The Company’s derivative instruments are presented at fair value on the accompanying consolidated balance sheets. The valuation of these instruments is determined using a proprietary model that utilizes observable inputs. As such, the Company classifies these inputs as Level 2 inputs. The proprietary model uses the contractual terms of the derivatives, including the period to maturity, as well as observable market-based inputs, including interest rate curves and volatility. The fair values of interest rate swaps are estimated using the market standard methodology of netting the discounted fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of interest rates (forward curves) derived from observable market interest rate curves. In addition, credit valuation adjustments, which consider the impact of any credit risks to the contracts, are incorporated in the fair values to account for potential nonperformance risk. | |||||||||||||||||||||||||
Notes payable: The fair value of the Company’s notes payable is estimated using a discounted cash flow analysis based on management’s estimates of current market interest rates for instruments with similar characteristics, including remaining loan term, loan-to-value ratio, type of collateral and other credit enhancements. Additionally, when determining the fair value of liabilities in circumstances in which a quoted price in an active market for an identical liability is not available, the Company measures fair value using (i) a valuation technique that uses the quoted price of the identical liability when traded as an asset or quoted prices for similar liabilities when traded as assets or (ii) another valuation technique that is consistent with the principles of fair value measurement, such as the income approach or the market approach. The Company classifies these inputs as Level 3 inputs. | |||||||||||||||||||||||||
The following were the face values, carrying amounts and fair values of the Company’s real estate loans receivable and notes payable as of March 31, 2014 and December 31, 2013, which carrying amounts do not approximate the fair values (in thousands): | |||||||||||||||||||||||||
March 31, 2014 | December 31, 2013 | ||||||||||||||||||||||||
Face Value | Carrying | Fair Value | Face Value | Carrying | Fair Value | ||||||||||||||||||||
Amount | Amount | ||||||||||||||||||||||||
Financial assets: | |||||||||||||||||||||||||
Real estate loans receivable | $ | 105,853 | $ | 105,896 | $ | 106,504 | $ | 184,900 | $ | 184,828 | $ | 190,485 | |||||||||||||
Financial liabilities: | |||||||||||||||||||||||||
Notes payable | $ | 1,462,368 | $ | 1,462,368 | $ | 1,474,959 | $ | 1,521,353 | $ | 1,521,353 | $ | 1,526,075 | |||||||||||||
Disclosure of the fair values of financial instruments is based on pertinent information available to the Company as of the period end and requires a significant amount of judgment. Despite increased capital market and credit market activity, transaction volume for certain financial instruments remains relatively low. This has made the estimation of fair values difficult and, therefore, both the actual results and the Company’s estimate of value at a future date could be materially different. | |||||||||||||||||||||||||
During the three months ended March 31, 2014, the Company measured the following assets and liabilities at fair value (in thousands): | |||||||||||||||||||||||||
Fair Value Measurements Using | |||||||||||||||||||||||||
Total | Quoted Prices in | Significant Other | Significant | ||||||||||||||||||||||
Active Markets | Observable | Unobservable | |||||||||||||||||||||||
for Identical Assets | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||||||||||||
(Level 1) | |||||||||||||||||||||||||
Recurring Basis: | |||||||||||||||||||||||||
Asset derivatives | $ | 186 | $ | — | $ | 186 | $ | — | |||||||||||||||||
Liability derivatives | (9,027 | ) | — | (9,027 | ) | — | |||||||||||||||||||
As of March 31, 2014, the Company measured the following asset at fair value on a nonrecurring basis (in thousands): | |||||||||||||||||||||||||
Fair Value Measurements Using | |||||||||||||||||||||||||
Total | Quoted Prices in | Significant Other | Significant | ||||||||||||||||||||||
Active Markets | Observable | Unobservable | |||||||||||||||||||||||
for Identical Assets | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||||||||||||
(Level 1) | |||||||||||||||||||||||||
Nonrecurring Basis: | |||||||||||||||||||||||||
Impaired real estate held for sale | $ | 24,265 | $ | — | $ | — | $ | 24,265 | |||||||||||||||||
As of March 31, 2014, one of the Company’s real estate properties held for sale was measured at estimated fair value as this property was impaired and the carrying value was adjusted to the property’s estimated fair value less costs to sell. The Company determined the fair value of the impaired real estate property held for sale based on the estimated sales price. The estimated sales price was based on a purchase and sale agreement into which the Company had entered. |
RELATED_PARTY_TRANSACTIONS
RELATED PARTY TRANSACTIONS | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Related Party Transactions [Abstract] | ' | ||||||||||||||||
RELATED PARTY TRANSACTIONS | ' | ||||||||||||||||
RELATED PARTY TRANSACTIONS | |||||||||||||||||
The Company has entered into the Advisory Agreement with the Advisor and the Dealer Manager Agreement with the Dealer Manager. These agreements entitled the Advisor and/or the Dealer Manager to specified fees upon the provision of certain services with regard to the Offering and entitle the Advisor to specified fees upon the provision of certain services with regard to the investment of funds in real estate and real estate-related investments, the management of those investments, among other services, and the disposition of investments, as well as reimbursement of organization and offering costs incurred by the Advisor and the Dealer Manager on behalf of the Company, such as expenses related to the dividend reinvestment plan, and certain costs incurred by the Advisor in providing services to the Company. In addition, the Advisor is entitled to certain other fees, including an incentive fee upon achieving certain performance goals, as detailed in the Advisory Agreement. The Company has also entered into a fee reimbursement agreement with the Dealer Manager pursuant to which the Company agreed to reimburse the Dealer Manager for certain fees and expenses it incurs for administering the Company’s participation in the Depository Trust & Clearing Corporation Alternative Investment Product Platform with respect to certain accounts of the Company’s investors serviced through the platform. The Advisor and Dealer Manager also serve as the advisor and dealer manager, respectively, for KBS Real Estate Investment Trust, Inc., KBS Real Estate Investment Trust III, Inc., KBS Strategic Opportunity REIT, Inc., KBS Legacy Partners Apartment REIT, Inc. and KBS Strategic Opportunity REIT II, Inc. | |||||||||||||||||
On January 6, 2014, the Company, together with KBS Real Estate Investment Trust, Inc., KBS Real Estate Investment Trust III, Inc., KBS Strategic Opportunity REIT, Inc., KBS Legacy Partners Apartment REIT, Inc., KBS Strategic Opportunity REIT II, Inc., the Dealer Manager, the Advisor and other KBS-affiliated entities, entered into an errors and omissions and directors and officers liability insurance program where the lower tiers of such insurance coverage are shared. The cost of these lower tiers is allocated by the Advisor and its insurance broker among each of the various entities covered by the program, and is billed directly to each entity. The allocation of these shared coverage costs is proportionate to the pricing by the insurance marketplace for the first tiers of directors and officers liability coverage purchased individually by each REIT. The Advisor’s and the Dealer Manager’s portion of the shared lower tiers’ cost is proportionate to the respective entities’ prior cost for the errors and omissions insurance. | |||||||||||||||||
During the three months ended March 31, 2014 and 2013, no other transactions occurred between the Company and KBS Real Estate Investment Trust, Inc., KBS Real Estate Investment Trust III, Inc., KBS Strategic Opportunity REIT, Inc., KBS Legacy Partners Apartment REIT, Inc. and KBS Strategic Opportunity REIT II, Inc. | |||||||||||||||||
Pursuant to the terms of these agreements, summarized below are the related-party costs incurred by the Company for the three months ended March 31, 2014 and 2013, respectively, and any related amounts payable as of March 31, 2014 and December 31, 2013 (in thousands): | |||||||||||||||||
Incurred | Payable as of | ||||||||||||||||
Three Months Ended March 31, | March 31, | December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Expensed | |||||||||||||||||
Asset management fees | $ | 5,704 | $ | 5,491 | $ | — | $ | — | |||||||||
Reimbursement of operating expenses (1) | 36 | 25 | — | — | |||||||||||||
Acquisition fees | — | 1,797 | — | — | |||||||||||||
$ | 5,740 | $ | 7,313 | $ | — | $ | — | ||||||||||
_____________________ | |||||||||||||||||
(1) The Advisor may seek reimbursement for certain employee costs under the Advisory Agreement. The Company reimburses the Advisor for the Company’s allocable portion of the salaries, benefits and overhead of internal audit department personnel providing services to the Company. These amounts totaled $36,000 and $25,000 for the three months ended March 31, 2014 and 2013, respectively, and were the only type of employee costs reimbursed under the Advisory Agreement for the three months ended March 31, 2014 and 2013. The Company will not reimburse for employee costs in connection with services for which the Advisor earns acquisition, origination or disposition fees (other than reimbursement of travel and communication expenses) or for the salaries or benefits the Advisor or its affiliates may pay to the Company’s executive officers. |
SEGMENT_INFORMATION
SEGMENT INFORMATION | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
Segment Reporting [Abstract] | ' | ||||||||
SEGMENT INFORMATION | ' | ||||||||
SEGMENT INFORMATION | |||||||||
The Company presently operates in two reportable business segments based on its investment types: real estate and real estate‑related. Under the real estate segment, the Company has invested in office, office/flex and industrial properties. Under the real estate-related segment, the Company has invested in or originated mortgage loans and an A-Note. All revenues earned from the Company’s two reporting segments were from external customers and there were no intersegment sales or transfers. The Company does not allocate corporate-level accounts to its reporting segments. Corporate-level accounts include corporate general and administrative expenses, non-operating interest income, non-operating interest expense and other corporate-level expenses. The accounting policies of the segments are consistent with those described in Note 2, “Summary of Significant Accounting Policies.” | |||||||||
The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its real estate segment as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees and provision for bad debt) less interest expense. The Company defines NOI for its real estate-related segment as interest income less loan servicing costs, asset management fees and interest expense. NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate and real estate-related investments and to make decisions about resource allocations. The Company believes that net income is the GAAP measure that is most directly comparable to NOI; however, NOI should not be considered as an alternative to net income as the primary indicator of operating performance, as it excludes the items described above. Additionally, NOI as defined above may not be comparable to other REITs or companies as their definitions of NOI may differ from the Company’s definition. | |||||||||
The following tables summarize total revenues and NOI for each reportable segment for the three months ended March 31, 2014 and 2013 and total assets and total liabilities for each reportable segment as of March 31, 2014 and December 31, 2013 (in thousands): | |||||||||
For the Three Months Ended March 31, | |||||||||
2014 | 2013 | ||||||||
Revenues: | |||||||||
Real estate segment (1) | $ | 84,491 | $ | 78,625 | |||||
Real estate-related segment | 7,964 | 8,262 | |||||||
Total segment revenues | $ | 92,455 | $ | 86,887 | |||||
Interest Expense: | |||||||||
Real estate segment (1) | $ | 14,229 | $ | 13,950 | |||||
Real estate-related segment | 406 | 1,131 | |||||||
Total segment interest expense | 14,635 | 15,081 | |||||||
Corporate-level | — | 212 | |||||||
Total interest expense | $ | 14,635 | $ | 15,293 | |||||
NOI: | |||||||||
Real estate segment (1) | $ | 34,358 | $ | 32,678 | |||||
Real estate-related segment | 7,243 | 6,584 | |||||||
Total NOI | $ | 41,601 | $ | 39,262 | |||||
As of March 31, | As of December 31, | ||||||||
2014 | 2013 | ||||||||
Assets: | |||||||||
Real estate segment | $ | 1,482,087 | $ | 1,492,182 | |||||
Real estate-related segment | 107,236 | 229,457 | |||||||
Total segment assets | 1,589,323 | 1,721,639 | |||||||
Real estate held for sale | 1,120,765 | 1,130,198 | |||||||
Corporate-level (2) | 151,561 | 102,463 | |||||||
Total assets | $ | 2,861,649 | $ | 2,954,300 | |||||
Liabilities: | |||||||||
Real estate segment | $ | 886,176 | $ | 886,657 | |||||
Real estate-related segment | 18,199 | 75,820 | |||||||
Total segment liabilities | 904,375 | 962,477 | |||||||
Real estate held for sale | 638,573 | 640,400 | |||||||
Corporate-level (3) | 11,221 | 11,379 | |||||||
Total liabilities | $ | 1,554,169 | $ | 1,614,256 | |||||
_____________________ | |||||||||
(1) Amounts include properties held for sale. See Note 6, “Real Estate Held for Sale” for more information. | |||||||||
(2) Total corporate-level assets consisted primarily of cash and cash equivalents of approximately $150.9 million and $102.2 million as of March 31, 2014 and December 31, 2013, respectively. | |||||||||
(3) As of March 31, 2014 and December 31, 2013, corporate-level liabilities consisted primarily of distributions payable. | |||||||||
The following table reconciles the Company’s net income to its NOI for the three months ended March 31, 2014 and 2013 (in thousands): | |||||||||
For the Three Months Ended March 31, | |||||||||
2014 | 2013 | ||||||||
Net income | $ | 10,428 | $ | 6,432 | |||||
Other interest income | (33 | ) | (4 | ) | |||||
Real estate acquisition fees to affiliates | — | 1,797 | |||||||
Real estate acquisition fees and expenses | — | 616 | |||||||
General and administrative expenses | 1,288 | 1,115 | |||||||
Depreciation and amortization | 28,843 | 29,094 | |||||||
Impairment charge on real estate | 1,075 | — | |||||||
Corporate-level interest expense | — | 212 | |||||||
NOI | $ | 41,601 | $ | 39,262 | |||||
COMMITMENTS_AND_CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 3 Months Ended |
Mar. 31, 2014 | |
Commitments and Contingencies Disclosure [Abstract] | ' |
COMMITMENTS AND CONTINGENCIES | ' |
COMMITMENTS AND CONTINGENCIES | |
Economic Dependency | |
The Company is dependent on the Advisor for certain services that are essential to the Company, including: the disposition of real estate and real estate-related investments; management of the daily operations of the Company’s real estate and real estate-related investment portfolio; and other general and administrative responsibilities. In the event the Advisor is unable to provide any of these services, the Company will be required to obtain such services from other sources. | |
Environmental | |
As an owner of real estate, the Company is subject to various environmental laws of federal, state and local governments. Compliance with existing environmental laws is not expected to have a material adverse effect on the Company’s financial condition and results of operations as of March 31, 2014. | |
Legal Matters | |
From time to time, the Company is party to legal proceedings that arise in the ordinary course of its business. Management is not aware of any legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on the Company’s results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss. Additionally, the Company has not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote. |
SUBSEQUENT_EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2014 | |
Subsequent Events [Abstract] | ' |
SUBSEQUENT EVENTS | ' |
SUBSEQUENT EVENTS | |
The Company evaluates subsequent events up until the date the consolidated financial statements are issued. | |
Distributions Paid | |
On April 1, 2014, the Company paid distributions of $10.6 million, which related to distributions declared for daily record dates for each day in the period from March 1, 2014 through March 31, 2014. On May 1, 2014, the Company paid distributions of $10.2 million, which related to distributions declared for daily record dates for each day in the period from April 1, 2014 through April 30, 2014. | |
Distributions Declared | |
On May 9, 2014, the Company’s board of directors declared distributions based on daily record dates for the period from June 1, 2014 through June 30, 2014, which the Company expects to pay in July 2014, and distributions based on daily record dates for the period from July 1, 2014 through July 31, 2014, which the Company expects to pay in August 2014. Investors may choose to receive cash distributions or purchase additional shares through the Company’s dividend reinvestment plan. Distributions for these periods will be calculated based on stockholders of record each day during these periods at a rate of $0.00178082 per share per day and equal a daily amount that, if paid each day for a 365-day period, would equal a 6.5% annualized rate based on a purchase price of $10.00 per share in the Company’s now terminated primary initial public offering or a 6.3% annualized rate based on the Company’s December 18, 2013 estimated value per share of $10.29. |
SUMMARY_OF_SIGNIFICANT_ACCOUNT1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 3 Months Ended |
Mar. 31, 2014 | |
Accounting Policies [Abstract] | ' |
Principles of Consolidation and Basis of Presentation | ' |
The accompanying unaudited consolidated financial statements and condensed notes thereto have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information as contained within the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) and the rules and regulations of the SEC, including the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for audited financial statements. In the opinion of management, the financial statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the results for such periods. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. | |
The consolidated financial statements include the accounts of the Company, KBS REIT Holdings II, the Operating Partnership, and their direct and indirect wholly owned subsidiaries. All significant intercompany balances and transactions are eliminated in consolidation. | |
Use of Estimates | ' |
The preparation of the consolidated financial statements and condensed notes thereto in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates. | |
Reclassifications | ' |
Certain amounts in the Company’s prior period consolidated financial statements have been reclassified to conform to the current period presentation. These reclassifications have not changed the results of operations of prior periods. As of March 31, 2014, the Company had classified seven office properties, one industrial property and a leasehold interest in one industrial property as held for sale. As a result, certain assets and liabilities were reclassified to held for sale on the consolidated balance sheets for all periods presented. | |
Per Share Data | ' |
Basic net income (loss) per share of common stock is calculated by dividing net income (loss) by the weighted-average number of shares of common stock issued and outstanding during such period. Diluted net income (loss) per share of common stock equals basic net income (loss) per share of common stock as there were no potentially dilutive securities outstanding during the three months ended March 31, 2014 and 2013, respectively. | |
Distributions declared per common share were $0.160 and $0.214 for the three months ended March 31, 2014 and 2013, respectively. Distributions declared per common share assumes each share was issued and outstanding each day during the three months ended March 31, 2014 and 2013, respectively. For each day that was a record date for distributions during the three months ended March 31, 2014 and 2013, distributions were calculated at a rate of $0.00178082 per share per day. Each day during the periods from January 1, 2014 through March 31, 2014 and January 1, 2013 through March 31, 2013 was a record date for distributions. Additionally, the Company’s board of directors declared a distribution in the amount of $0.05416667 per share of common stock to stockholders of record as of the close of business on February 4, 2013. | |
Segments | ' |
The Company’s segments are based on the Company’s method of internal reporting, which classifies its operations by investment type: real estate and real estate-related. For financial data by segment, see Note 11, “Segment Information.” | |
Recently Issued Accounting Standards Update | ' |
In April 2014, the FASB issued ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity (“ASU No. 2014-08”). ASU No. 2014-08 limits discontinued operations reporting to disposals of components of an entity that represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results when any of the following occurs: a) the component of an entity or group of components of an entity meets the criteria to be classified as held for sale; b) the component of an entity or group of components of an entity is disposed of by sale; and c) the component of an entity or group of components of an entity is disposed of other than by sale. ASU No. 2014-08 also requires additional disclosures about discontinued operations. ASU No. 2014-08 is effective for reporting periods beginning after December 15, 2014. Early adoption is permitted, but only for disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The Company early adopted ASU No. 2014-08 for the reporting period beginning January 1, 2014. As a result of the adoption of ASU No. 2014-08, results of operations for properties that are classified as held for sale in the ordinary course of business on or subsequent to January 1, 2014 would generally be included in continuing operations on the Company’s consolidated statements of operations, to the extent such disposals did not meet the criteria for classification as a discontinued operation described above. Additionally, any gain or loss on sale of real estate that does not meet the criteria for classification as a discontinued operation would be presented, on the consolidated statements of operations, below income from continuing operations and income from discontinued operations. |
REAL_ESTATE_HELD_FOR_INVESTMEN1
REAL ESTATE HELD FOR INVESTMENT (Tables) | 3 Months Ended | |||||||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||||||
Real Estate [Abstract] | ' | |||||||||||||||||||||||
Schedule of Real Estate Investments | ' | |||||||||||||||||||||||
The following table summarizes the Company’s real estate portfolio held for investment as of March 31, 2014 and December 31, 2013 (in thousands): | ||||||||||||||||||||||||
Land | Buildings and | Tenant Origination and Absorption Costs | Total Real Estate Held for Investment | |||||||||||||||||||||
Improvements | ||||||||||||||||||||||||
As of March 31, 2014: | ||||||||||||||||||||||||
Office | $ | 217,297 | $ | 1,165,652 | $ | 143,227 | $ | 1,526,176 | ||||||||||||||||
Industrial | 7,250 | 62,655 | 12,410 | 82,315 | ||||||||||||||||||||
Total real estate, cost | $ | 224,547 | $ | 1,228,307 | $ | 155,637 | $ | 1,608,491 | ||||||||||||||||
Accumulated depreciation and amortization | — | (160,239 | ) | (81,679 | ) | (241,918 | ) | |||||||||||||||||
Total real estate held for investment, net | $ | 224,547 | $ | 1,068,068 | $ | 73,958 | $ | 1,366,573 | ||||||||||||||||
As of December 31, 2013: | ||||||||||||||||||||||||
Office | $ | 217,297 | $ | 1,163,985 | $ | 147,880 | $ | 1,529,162 | ||||||||||||||||
Industrial | 7,250 | 62,655 | 12,410 | 82,315 | ||||||||||||||||||||
Total real estate, cost | $ | 224,547 | $ | 1,226,640 | $ | 160,290 | $ | 1,611,477 | ||||||||||||||||
Accumulated depreciation and amortization | — | (151,191 | ) | (80,178 | ) | (231,369 | ) | |||||||||||||||||
Total real estate held for investment, net | $ | 224,547 | $ | 1,075,449 | $ | 80,112 | $ | 1,380,108 | ||||||||||||||||
Schedule of Future Minimum Rental Income for Company's Properties | ' | |||||||||||||||||||||||
As of March 31, 2014, the future minimum rental income from the Company’s properties under non-cancelable operating leases was as follows (in thousands): | ||||||||||||||||||||||||
April 1, 2014 through December 31, 2014 | $ | 115,254 | ||||||||||||||||||||||
2015 | 143,314 | |||||||||||||||||||||||
2016 | 130,185 | |||||||||||||||||||||||
2017 | 112,036 | |||||||||||||||||||||||
2018 | 87,265 | |||||||||||||||||||||||
Thereafter | 210,167 | |||||||||||||||||||||||
$ | 798,221 | |||||||||||||||||||||||
Schedules of Concentration of Risk, by Risk Factor | ' | |||||||||||||||||||||||
As of March 31, 2014, the Company had over 300 tenants over a diverse range of industries and geographic areas. The Company’s highest tenant industry concentrations (greater than 10% of annualized base rent) were as follows: | ||||||||||||||||||||||||
Industry | Number of Tenants | Annualized | Percentage of Annualized Base Rent | |||||||||||||||||||||
Base Rent (1) | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Finance | 41 | $ | 32,921 | 20.4 | % | |||||||||||||||||||
Computer System Design & Programming | 17 | 31,247 | 19.3 | % | ||||||||||||||||||||
Legal Services | 50 | 18,454 | 11.4 | % | ||||||||||||||||||||
$ | 82,622 | 51.1 | % | |||||||||||||||||||||
_____________________ | ||||||||||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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 March 31, 2014, the following property held for sale represented more than 10% of the Company’s total assets: | ||||||||||||||||||||||||
Property | Location | Rentable | Total | Percentage | Annualized Base Rent | Average Annualized Base Rent per sq. ft. | Occupancy | |||||||||||||||||
Square | Real Estate, Net | of Total | (in thousands) (1) | |||||||||||||||||||||
Feet | (in thousands) | Assets | ||||||||||||||||||||||
300 N. LaSalle Building | Chicago, IL | 1,302,901 | $ | 546,168 | 19.1 | % | $ | 45,359 | $ | 35.02 | 99.4 | % | ||||||||||||
_____________________ | ||||||||||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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. |
TENANT_ORIGINATION_AND_ABSORPT1
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES (Tables) | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Tenant Origination and Absorption Costs, Above-Market Lease Assets and Below-Market Lease Liabilities [Abstract] | ' | ||||||||||||||||||||||||
Tenant Origination and Absorption Costs, Above-Market Lease Assets and Below-Market Lease Liabilities | ' | ||||||||||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities (excluding fully amortized assets and liabilities and accumulated amortization) were as follows (in thousands): | |||||||||||||||||||||||||
Tenant Origination and | Above-Market | Below-Market | |||||||||||||||||||||||
Absorption Costs | Lease Assets | Lease Liabilities | |||||||||||||||||||||||
March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Cost | $ | 155,637 | $ | 160,290 | $ | 33,103 | $ | 34,267 | $ | (38,347 | ) | $ | (39,513 | ) | |||||||||||
Accumulated Amortization | (81,679 | ) | (80,178 | ) | (14,700 | ) | (14,316 | ) | 21,916 | 21,567 | |||||||||||||||
Net Amount | $ | 73,958 | $ | 80,112 | $ | 18,403 | $ | 19,951 | $ | (16,431 | ) | $ | (17,946 | ) | |||||||||||
Amortization of Tenant Origination and Absorption Costs, Above-Market Leases and Below-Market Lease Liabilities | ' | ||||||||||||||||||||||||
Increases (decreases) in net income as a result of amortization of the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities for the three months ended March 31, 2014 and 2013 were as follows (in thousands): | |||||||||||||||||||||||||
Tenant Origination and | Above-Market | Below-Market | |||||||||||||||||||||||
Absorption Costs | Lease Assets | Lease Liabilities | |||||||||||||||||||||||
For the Three Months Ended March 31, | For the Three Months Ended March 31, | For the Three Months Ended March 31, | |||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Amortization | $ | (9,066 | ) | $ | (10,172 | ) | $ | (2,375 | ) | $ | (2,192 | ) | $ | 1,869 | $ | 1,696 | |||||||||
REAL_ESTATE_LOANS_RECEIVABLE_T
REAL ESTATE LOANS RECEIVABLE (Tables) | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Receivables [Abstract] | ' | ||||||||||||||||||||||||
Schedule of Real Estate Loans Receivable | ' | ||||||||||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company, through indirect wholly owned subsidiaries, had invested in or originated real estate loans receivable as follows (dollars in thousands): | |||||||||||||||||||||||||
Loan Name | Date Acquired/ Originated | Property Type | Loan Type | Outstanding Principal Balance as of March 31, | Book Value | Book Value | Contractual Interest Rate (3) | Annualized Effective Interest Rate (3) | Maturity Date (4) | ||||||||||||||||
Location of Related Property or Collateral | 2014 (1) | as of | as of | ||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||
2014 (2) | 2013 (2) | ||||||||||||||||||||||||
Pappas Commerce First Mortgage Origination (5) | |||||||||||||||||||||||||
Boston, Massachusetts | 4/5/10 | Industrial | Mortgage | $ | 32,673 | $ | 32,673 | $ | 32,673 | (5) | 9.60% | 7/1/14 | |||||||||||||
Sheraton Charlotte Airport Hotel First Mortgage | |||||||||||||||||||||||||
Charlotte, North Carolina | 7/11/11 | Hotel | Mortgage | 14,430 | 14,444 | 14,477 | 7.50% | 7.60% | 8/1/18 | ||||||||||||||||
Summit I & II First Mortgage | |||||||||||||||||||||||||
Reston, Virginia | 1/17/12 | Office | Mortgage | 58,750 | 58,779 | 58,781 | 7.50% | 7.60% | 2/1/17 | ||||||||||||||||
Tuscan Inn First Mortgage Origination (6) | |||||||||||||||||||||||||
San Francisco, California | 1/21/10 | Hotel | Mortgage | — | — | 20,077 | (6) | (6) | (6) | ||||||||||||||||
Chase Tower First Mortgage Origination (7) | |||||||||||||||||||||||||
Austin, Texas | 1/25/10 | Office | Mortgage | — | — | 58,820 | (7) | (7) | (7) | ||||||||||||||||
$ | 105,853 | $ | 105,896 | $ | 184,828 | ||||||||||||||||||||
_____________________ | |||||||||||||||||||||||||
(1) Outstanding principal balance as of March 31, 2014 represents original principal balance outstanding under the loan, increased for any subsequent fundings and reduced for any principal paydowns. | |||||||||||||||||||||||||
(2) Book value represents outstanding principal balance, adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs. | |||||||||||||||||||||||||
(3) Contractual interest rate is the stated interest rate on the face of the loan. Annualized effective interest rate is calculated as the actual interest income recognized in 2014, using the interest method, annualized and divided by the average amortized cost basis of the investment. The contractual interest rates and annualized effective interest rates presented are as of March 31, 2014. | |||||||||||||||||||||||||
(4) Maturity dates are as of March 31, 2014; subject to certain conditions, the maturity dates of certain real estate loans receivable may be extended beyond the maturity date shown. | |||||||||||||||||||||||||
(5) As of March 31, 2014, $31.9 million had been disbursed under the Pappas Commerce First Mortgage. Interest on the loan is calculated at a fixed rate of 9.5%. Outstanding principal balance also includes a protective advance of $0.8 million made on June 22, 2011 to cover property taxes and to fund the tax and insurance reserve account. Interest on the protective advance is calculated at a fixed rate of 14.5%. | |||||||||||||||||||||||||
(6) On February 7, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Tuscan Inn First Mortgage Origination, pursuant to which the borrower of the Tuscan Inn First Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $20.2 million. | |||||||||||||||||||||||||
(7) On February 14, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Chase Tower First Mortgage Origination, pursuant to which the borrower of the Chase Tower Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $58.9 million. Additionally, the borrower paid a yield maintenance premium of $4.9 million in accordance with the early payoff agreement, which was recorded in interest income from real estate loans receivable. | |||||||||||||||||||||||||
Schedule of Activity Related to Real Estate Loans Receivable | ' | ||||||||||||||||||||||||
The following summarizes the activity related to real estate loans receivable for the three months ended March 31, 2014 (in thousands): | |||||||||||||||||||||||||
Real estate loans receivable - December 31, 2013 | $ | 184,828 | |||||||||||||||||||||||
Principal repayments received on real estate loans receivable | (32 | ) | |||||||||||||||||||||||
Payoff of the Tuscan Inn First Mortgage Origination | (20,200 | ) | |||||||||||||||||||||||
Payoff of the Chase Tower First Mortgage Origination | (58,815 | ) | |||||||||||||||||||||||
Amortization of closing costs and origination fees on real estate loans receivable | 115 | ||||||||||||||||||||||||
Real estate loans receivable - March 31, 2014 | $ | 105,896 | |||||||||||||||||||||||
Schedule of Interest Income from Real Estate Loans Receivable | ' | ||||||||||||||||||||||||
For the three months ended March 31, 2014 and 2013, interest income from real estate loans receivable consisted of the following (in thousands): | |||||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
Contractual interest income | $ | 2,932 | $ | 7,094 | |||||||||||||||||||||
Prepayment fee received on real estate loan receivable | 4,917 | — | |||||||||||||||||||||||
Accretion of purchase discounts | — | 1,301 | |||||||||||||||||||||||
Amortization of closing costs and origination fees | 115 | (133 | ) | ||||||||||||||||||||||
Interest income from real estate loans receivable | $ | 7,964 | $ | 8,262 | |||||||||||||||||||||
REAL_ESTATE_HELD_FOR_SALE_Tabl
REAL ESTATE HELD FOR SALE (Tables) | 3 Months Ended | |||||||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | ' | |||||||||||||||||||||||
Schedule of Revenue and Expenses of Real Estate Held-for-Sale | ' | |||||||||||||||||||||||
The following table summarizes certain revenue and expenses from the Company’s real estate held for sale for the three months ended March 31, 2014 and 2013 (in thousands), which were included in continuing operations: | ||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||
Rental income | $ | 24,876 | $ | 24,673 | ||||||||||||||||||||
Tenant reimbursements | 11,254 | 10,585 | ||||||||||||||||||||||
Other operating income | 552 | 554 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||
Operating, maintenance, and management | 7,278 | 6,390 | ||||||||||||||||||||||
Real estate taxes and insurance | 6,382 | 6,006 | ||||||||||||||||||||||
Asset management fees to affiliate | 2,315 | 2,293 | ||||||||||||||||||||||
General and administrative expenses | 35 | (7 | ) | |||||||||||||||||||||
Depreciation and amortization | 9,973 | 11,348 | ||||||||||||||||||||||
Interest expense | 7,001 | 6,477 | ||||||||||||||||||||||
Impairment charge on real estate | 1,075 | — | ||||||||||||||||||||||
Schedule of Major Components of Real Estate Held for Sale and Liabilities Related to Real Estate Held for Sale | ' | |||||||||||||||||||||||
The following summary presents the major components of assets and liabilities related to real estate held for sale as of March 31, 2014 and December 31, 2013 (in thousands): | ||||||||||||||||||||||||
March 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
Assets related to real estate held for sale | ||||||||||||||||||||||||
Total real estate, at cost and net of impairment charge | $ | 1,185,375 | $ | 1,186,606 | ||||||||||||||||||||
Accumulated depreciation and amortization | (140,720 | ) | (131,454 | ) | ||||||||||||||||||||
Real estate held for sale, net | 1,044,655 | 1,055,152 | ||||||||||||||||||||||
Other assets | 76,110 | 75,046 | ||||||||||||||||||||||
Total assets related to real estate held for sale | $ | 1,120,765 | $ | 1,130,198 | ||||||||||||||||||||
Liabilities related to real estate held for sale | ||||||||||||||||||||||||
Notes payable | 633,890 | 635,363 | ||||||||||||||||||||||
Other liabilities | 4,683 | 5,037 | ||||||||||||||||||||||
Total liabilities related to real estate held for sale | $ | 638,573 | $ | 640,400 | ||||||||||||||||||||
Schedules of Concentration of Risk, by Risk Factor | ' | |||||||||||||||||||||||
As of March 31, 2014, the Company had over 300 tenants over a diverse range of industries and geographic areas. The Company’s highest tenant industry concentrations (greater than 10% of annualized base rent) were as follows: | ||||||||||||||||||||||||
Industry | Number of Tenants | Annualized | Percentage of Annualized Base Rent | |||||||||||||||||||||
Base Rent (1) | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Finance | 41 | $ | 32,921 | 20.4 | % | |||||||||||||||||||
Computer System Design & Programming | 17 | 31,247 | 19.3 | % | ||||||||||||||||||||
Legal Services | 50 | 18,454 | 11.4 | % | ||||||||||||||||||||
$ | 82,622 | 51.1 | % | |||||||||||||||||||||
_____________________ | ||||||||||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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 March 31, 2014, the following property held for sale represented more than 10% of the Company’s total assets: | ||||||||||||||||||||||||
Property | Location | Rentable | Total | Percentage | Annualized Base Rent | Average Annualized Base Rent per sq. ft. | Occupancy | |||||||||||||||||
Square | Real Estate, Net | of Total | (in thousands) (1) | |||||||||||||||||||||
Feet | (in thousands) | Assets | ||||||||||||||||||||||
300 N. LaSalle Building | Chicago, IL | 1,302,901 | $ | 546,168 | 19.1 | % | $ | 45,359 | $ | 35.02 | 99.4 | % | ||||||||||||
_____________________ | ||||||||||||||||||||||||
(1) Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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. |
NOTES_PAYABLE_Tables
NOTES PAYABLE (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Notes Payable [Abstract] | ' | ||||||||||||||||
Schedule of Long-term Debt Instruments | ' | ||||||||||||||||
As of March 31, 2014 and December 31, 2013, the Company’s notes payable, including notes payable related to real estate held for sale, consisted of the following (dollars in thousands): | |||||||||||||||||
Principal as of March 31, | Principal as of December 31, | Contractual Interest Rate as of | Effective Interest Rate as of | Payment Type | Maturity Date (2) | ||||||||||||
2014 | 2013 | March 31, 2014(1) | March 31, | ||||||||||||||
2014 (1) | |||||||||||||||||
Portfolio Revolving Loan Facility (3) | $ | 105,000 | $ | 105,000 | One-month LIBOR + 1.80% (3) | 3.50% | Interest Only | 6/21/17 | |||||||||
300 N. LaSalle Building Mortgage Loan (4) | 346,589 | 348,061 | 4.25% | 4.30% | (4) | 8/1/15 | |||||||||||
Union Bank Plaza Mortgage Loan (5) | 105,000 | 105,000 | One-month LIBOR + 1.75% | 3.50% | Interest Only | 9/15/15 | |||||||||||
Emerald View at Vista Center Mortgage Loan | 19,800 | 19,800 | One-month LIBOR + 2.25% | 4.60% | Interest Only | 1/1/16 | |||||||||||
Portfolio Mortgage Loan #1 (6) | 341,544 | 341,544 | One-month LIBOR + 2.15% | 3.70% | Interest Only | 1/27/16 | |||||||||||
601 Tower Mortgage Loan (7) | 16,320 | 16,320 | (7) | 3.50% | Interest Only | 6/3/15 | |||||||||||
CityPlace Tower Mortgage Loan | 71,000 | 71,000 | 3.59% | 3.60% | Interest Only | 8/1/15 | |||||||||||
Fountainhead Plaza Mortgage Loan | 80,000 | 80,000 | One-month LIBOR + 1.90% | 2.90% | Interest Only | 12/1/15 | |||||||||||
Portfolio Mortgage Loan #2 (8) | 18,115 | 75,628 | One-month LIBOR + 2.75% | 3.00% | Interest Only | 1/1/16 | |||||||||||
Portfolio Mortgage Loan #3 (9) | 141,000 | 141,000 | One-month LIBOR + | 2.30% | Interest Only | 3/1/16 | |||||||||||
1.75% - 1.85% | |||||||||||||||||
Corporate Technology Centre Mortgage Loan (10) | 140,000 | 140,000 | 3.50% | 3.50% | (10) | 4/1/20 | |||||||||||
300-600 Campus Drive Revolving Loan (11) | 78,000 | 78,000 | One-month LIBOR + 2.05% (11) | 2.90% | Interest Only | 8/1/16 | |||||||||||
$ | 1,462,368 | $ | 1,521,353 | ||||||||||||||
_____________________ | |||||||||||||||||
(1) Contractual interest rate represents the interest rate in effect under the loan as of March 31, 2014. Effective interest rate is calculated as the actual interest rate in effect as of March 31, 2014 (consisting of the contractual interest rate and the effect of interest rate swaps and contractual floor rates, if applicable), using interest rate indices as of March 31, 2014, where applicable. For further information regarding the Company’s derivative instruments, see Note 8, “Derivative Instruments.” | |||||||||||||||||
(2) Represents the initial maturity date or the maturity date as extended as of March 31, 2014; subject to certain conditions, the maturity dates of certain loans may be extended beyond the maturity date shown. | |||||||||||||||||
(3) On April 30, 2010, the Company entered into a four-year revolving loan facility for an amount up to $100.0 million. On June 21, 2013, the Portfolio Revolving Loan Facility was amended and restated to increase the borrowing capacity from $100.0 million to $145.0 million and to extend the maturity date to June 21, 2017. The Amended and Restated Portfolio Revolving Loan Facility is secured by Mountain View Corporate Center, 350 E. Plumeria Building, Pierre Laclede Center and One Main Place. As of March 31, 2014, the $105.0 million non‑revolving portion had been funded, and the $40.0 million revolving portion remained available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||
(4) Monthly payments were initially interest-only. Beginning on September 1, 2013, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||
(5) On September 15, 2010, in connection with the acquisition of the Union Bank Plaza, the Company entered into a five-year mortgage loan for borrowings of up to $119.3 million secured by the Union Bank Plaza. As of March 31, 2014, $105.0 million had been disbursed to the Company with the remaining loan balance of $14.3 million available for future disbursements, subject to certain conditions set forth in the loan agreement. | |||||||||||||||||
(6) The Portfolio Mortgage Loan #1 is secured by Plano Business Park, Horizon Tech Center, Crescent VIII, National City Tower, Granite Tower, Gateway Corporate Center, I-81 Industrial Portfolio, Two Westlake Park, Torrey Reserve West and the Company’s leasehold interest in the Dallas Cowboys Distribution Center. | |||||||||||||||||
(7) On June 6, 2011, the Company entered into a four-year $32.6 million revolving credit loan. As of March 31, 2014, $16.3 million had been disbursed to the Company under the mortgage loan and $16.3 million remained available for future disbursements under the revolving loan facility, subject to certain conditions set forth in the loan agreement. The interest rate on the $16.3 million outstanding as of March 31, 2014 was calculated at a fixed rate of 3.54% per annum. The interest rate on the $16.3 million available for future disbursements as of March 31, 2014 will be calculated at a variable rate of 220 basis points over one-month LIBOR. | |||||||||||||||||
(8) The Portfolio Mortgage Loan #2 is secured by the Pappas Commerce First Mortgage Origination and the Sheraton Charlotte Airport Hotel First Mortgage. Principal payments received as prepayments or upon the maturity of the underlying collateral are required to be remitted as principal repayments on the Portfolio Mortgage Loan #2. | |||||||||||||||||
(9) On March 6, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $235.0 million, of which $141.0 million is non-revolving debt and $94.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of the $141.0 million non-revolving portion. The revolving portion of $94.0 million remains available for future disbursements, subject to certain terms and conditions contained in the loan documents. The Portfolio Mortgage Loan #3 is secured by the 100 & 200 Campus Drive Buildings, Metropolitan Center and Willow Oaks Corporate Center. | |||||||||||||||||
(10) Monthly payments are initially interest-only. Beginning on May 1, 2017, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||
(11) On July 10, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $120.0 million, of which $95.0 million is non-revolving debt and $25.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of $78.0 million of the non-revolving portion. The remaining non-revolving portion of $17.0 million and the revolving portion of $25.0 million remain available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||
Schedule of Maturities of Long-term Debt | ' | ||||||||||||||||
The following is a schedule of maturities, including principal amortization payments, for all notes payable outstanding as of March 31, 2014 (in thousands): | |||||||||||||||||
April 1, 2014 through December 31, 2014 | $ | 4,512 | |||||||||||||||
2015 | 614,397 | ||||||||||||||||
2016 | 598,459 | ||||||||||||||||
2017 | 106,781 | ||||||||||||||||
2018 | 2,750 | ||||||||||||||||
Thereafter | 135,469 | ||||||||||||||||
$ | 1,462,368 | ||||||||||||||||
DERIVATIVE_INSTRUMENTS_Tables
DERIVATIVE INSTRUMENTS (Tables) | 3 Months Ended | ||||||||||||||
Mar. 31, 2014 | |||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ' | ||||||||||||||
Schedule of Notional and Fair Value of Interest Rate Swaps Designated as Cash Flow Hedges | ' | ||||||||||||||
The following table summarizes the notional amount and other information related to the Company’s interest rate swaps as of March 31, 2014 and December 31, 2013. The notional value is an indication of the extent of the Company’s involvement in each instrument at that time, but does not represent exposure to credit, interest rate or market risks (dollars in thousands): | |||||||||||||||
March 31, 2014 | December 31, 2013 | Weighted-Average | Weighted-Average Remaining Term | ||||||||||||
Derivative Instruments | Number of Instruments | Notional Amount | Number of Instruments | Notional Amount | Reference Rate as of March 31, 2014 | Fix Pay Rate | in Years | ||||||||
Interest Rate Swaps | 13 | $662,350 | 16 | $842,150 | One-month LIBOR/ | 1.36% | 1.9 | ||||||||
Fixed at 0.50% - 2.39% | |||||||||||||||
Schedule of Derivative Instruments in Statement of Financial Position | ' | ||||||||||||||
The following table sets forth the fair value of the Company’s derivative instruments as well as their classification on the consolidated balance sheets as of March 31, 2014 and December 31, 2013 (dollars in thousands): | |||||||||||||||
March 31, 2014 | 31-Dec-13 | ||||||||||||||
Derivative Instruments | Balance Sheet Location | Number of | Fair Value | Number of | Fair Value | ||||||||||
Instruments | Instruments | ||||||||||||||
Interest Rate Swaps | Deferred financing costs, prepaid expenses and other assets, at fair value | 2 | $ | 186 | 2 | $ | 225 | ||||||||
Interest Rate Swaps | Other liabilities, at fair value | 11 | $ | (9,027 | ) | 14 | $ | (10,260 | ) |
FAIR_VALUE_DISCLOSURES_Tables
FAIR VALUE DISCLOSURES (Tables) | 3 Months Ended | ||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||||||||||
Schedule of Face Value, Carrying Amounts and Fair Value | ' | ||||||||||||||||||||||||
The following were the face values, carrying amounts and fair values of the Company’s real estate loans receivable and notes payable as of March 31, 2014 and December 31, 2013, which carrying amounts do not approximate the fair values (in thousands): | |||||||||||||||||||||||||
March 31, 2014 | December 31, 2013 | ||||||||||||||||||||||||
Face Value | Carrying | Fair Value | Face Value | Carrying | Fair Value | ||||||||||||||||||||
Amount | Amount | ||||||||||||||||||||||||
Financial assets: | |||||||||||||||||||||||||
Real estate loans receivable | $ | 105,853 | $ | 105,896 | $ | 106,504 | $ | 184,900 | $ | 184,828 | $ | 190,485 | |||||||||||||
Financial liabilities: | |||||||||||||||||||||||||
Notes payable | $ | 1,462,368 | $ | 1,462,368 | $ | 1,474,959 | $ | 1,521,353 | $ | 1,521,353 | $ | 1,526,075 | |||||||||||||
Schedule of Assets and Liabilities at Fair Value | ' | ||||||||||||||||||||||||
During the three months ended March 31, 2014, the Company measured the following assets and liabilities at fair value (in thousands): | |||||||||||||||||||||||||
Fair Value Measurements Using | |||||||||||||||||||||||||
Total | Quoted Prices in | Significant Other | Significant | ||||||||||||||||||||||
Active Markets | Observable | Unobservable | |||||||||||||||||||||||
for Identical Assets | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||||||||||||
(Level 1) | |||||||||||||||||||||||||
Recurring Basis: | |||||||||||||||||||||||||
Asset derivatives | $ | 186 | $ | — | $ | 186 | $ | — | |||||||||||||||||
Liability derivatives | (9,027 | ) | — | (9,027 | ) | — | |||||||||||||||||||
As of March 31, 2014, the Company measured the following asset at fair value on a nonrecurring basis (in thousands): | |||||||||||||||||||||||||
Fair Value Measurements Using | |||||||||||||||||||||||||
Total | Quoted Prices in | Significant Other | Significant | ||||||||||||||||||||||
Active Markets | Observable | Unobservable | |||||||||||||||||||||||
for Identical Assets | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||||||||||||
(Level 1) | |||||||||||||||||||||||||
Nonrecurring Basis: | |||||||||||||||||||||||||
Impaired real estate held for sale | $ | 24,265 | $ | — | $ | — | $ | 24,265 | |||||||||||||||||
RELATED_PARTY_TRANSACTIONS_Tab
RELATED PARTY TRANSACTIONS (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Related Party Transactions [Abstract] | ' | ||||||||||||||||
Schedule of Related Party Costs | ' | ||||||||||||||||
Pursuant to the terms of these agreements, summarized below are the related-party costs incurred by the Company for the three months ended March 31, 2014 and 2013, respectively, and any related amounts payable as of March 31, 2014 and December 31, 2013 (in thousands): | |||||||||||||||||
Incurred | Payable as of | ||||||||||||||||
Three Months Ended March 31, | March 31, | December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Expensed | |||||||||||||||||
Asset management fees | $ | 5,704 | $ | 5,491 | $ | — | $ | — | |||||||||
Reimbursement of operating expenses (1) | 36 | 25 | — | — | |||||||||||||
Acquisition fees | — | 1,797 | — | — | |||||||||||||
$ | 5,740 | $ | 7,313 | $ | — | $ | — | ||||||||||
_____________________ | |||||||||||||||||
(1) The Advisor may seek reimbursement for certain employee costs under the Advisory Agreement. The Company reimburses the Advisor for the Company’s allocable portion of the salaries, benefits and overhead of internal audit department personnel providing services to the Company. These amounts totaled $36,000 and $25,000 for the three months ended March 31, 2014 and 2013, respectively, and were the only type of employee costs reimbursed under the Advisory Agreement for the three months ended March 31, 2014 and 2013. The Company will not reimburse for employee costs in connection with services for which the Advisor earns acquisition, origination or disposition fees (other than reimbursement of travel and communication expenses) or for the salaries or benefits the Advisor or its affiliates may pay to the Company’s executive officers. |
SEGMENT_INFORMATION_Tables
SEGMENT INFORMATION (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
Segment Reporting [Abstract] | ' | ||||||||
Schedule of Segment Reporting Information, by Segment | ' | ||||||||
The following tables summarize total revenues and NOI for each reportable segment for the three months ended March 31, 2014 and 2013 and total assets and total liabilities for each reportable segment as of March 31, 2014 and December 31, 2013 (in thousands): | |||||||||
For the Three Months Ended March 31, | |||||||||
2014 | 2013 | ||||||||
Revenues: | |||||||||
Real estate segment (1) | $ | 84,491 | $ | 78,625 | |||||
Real estate-related segment | 7,964 | 8,262 | |||||||
Total segment revenues | $ | 92,455 | $ | 86,887 | |||||
Interest Expense: | |||||||||
Real estate segment (1) | $ | 14,229 | $ | 13,950 | |||||
Real estate-related segment | 406 | 1,131 | |||||||
Total segment interest expense | 14,635 | 15,081 | |||||||
Corporate-level | — | 212 | |||||||
Total interest expense | $ | 14,635 | $ | 15,293 | |||||
NOI: | |||||||||
Real estate segment (1) | $ | 34,358 | $ | 32,678 | |||||
Real estate-related segment | 7,243 | 6,584 | |||||||
Total NOI | $ | 41,601 | $ | 39,262 | |||||
As of March 31, | As of December 31, | ||||||||
2014 | 2013 | ||||||||
Assets: | |||||||||
Real estate segment | $ | 1,482,087 | $ | 1,492,182 | |||||
Real estate-related segment | 107,236 | 229,457 | |||||||
Total segment assets | 1,589,323 | 1,721,639 | |||||||
Real estate held for sale | 1,120,765 | 1,130,198 | |||||||
Corporate-level (2) | 151,561 | 102,463 | |||||||
Total assets | $ | 2,861,649 | $ | 2,954,300 | |||||
Liabilities: | |||||||||
Real estate segment | $ | 886,176 | $ | 886,657 | |||||
Real estate-related segment | 18,199 | 75,820 | |||||||
Total segment liabilities | 904,375 | 962,477 | |||||||
Real estate held for sale | 638,573 | 640,400 | |||||||
Corporate-level (3) | 11,221 | 11,379 | |||||||
Total liabilities | $ | 1,554,169 | $ | 1,614,256 | |||||
_____________________ | |||||||||
(1) Amounts include properties held for sale. See Note 6, “Real Estate Held for Sale” for more information. | |||||||||
(2) Total corporate-level assets consisted primarily of cash and cash equivalents of approximately $150.9 million and $102.2 million as of March 31, 2014 and December 31, 2013, respectively. | |||||||||
(3) As of March 31, 2014 and December 31, 2013, corporate-level liabilities consisted primarily of distributions payable. | |||||||||
Reconciliation of Net Income (Loss) to Net Operating Income (Loss) | ' | ||||||||
The following table reconciles the Company’s net income to its NOI for the three months ended March 31, 2014 and 2013 (in thousands): | |||||||||
For the Three Months Ended March 31, | |||||||||
2014 | 2013 | ||||||||
Net income | $ | 10,428 | $ | 6,432 | |||||
Other interest income | (33 | ) | (4 | ) | |||||
Real estate acquisition fees to affiliates | — | 1,797 | |||||||
Real estate acquisition fees and expenses | — | 616 | |||||||
General and administrative expenses | 1,288 | 1,115 | |||||||
Depreciation and amortization | 28,843 | 29,094 | |||||||
Impairment charge on real estate | 1,075 | — | |||||||
Corporate-level interest expense | — | 212 | |||||||
NOI | $ | 41,601 | $ | 39,262 | |||||
ORGANIZATION_Details
ORGANIZATION (Details) (USD $) | 3 Months Ended | 12 Months Ended | 35 Months Ended | 71 Months Ended |
Mar. 31, 2014 | Dec. 31, 2013 | Mar. 22, 2011 | Mar. 31, 2014 | |
properties | properties | |||
LoansReceivables | LoansReceivables | |||
Organizational Structure [Line Items] | ' | ' | ' | ' |
Partnership interest in Operating Partnership | 0.10% | ' | ' | ' |
Partnership interest in the Operating Partnership and is its sole limited partner | 99.90% | ' | ' | ' |
Number of real estate properties | 27 | ' | ' | 27 |
Number of real estate loans receivable | 3 | ' | ' | 3 |
Number of real estate properties classified as held-for-sale | 8 | ' | ' | 8 |
Issuance of common stock, value | $16,061,000 | $70,562,000 | $1,800,000,000 | ' |
Shares of common stock sold under dividend reinvestment plan, value | ' | ' | ' | 287,400,000 |
Redemptions of common stock, value | 30,358,000 | 53,168,000 | ' | 215,200,000 |
Common Stock [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Issuance of common stock, shares | 1,642,328 | 7,214,805 | 182,681,633 | ' |
Issuance of common stock, value | 16,000 | 72,000 | ' | ' |
Shares of common stock sold under dividend reinvestment plan, shares | ' | ' | ' | 29,796,824 |
Redemptions of common stock, shares | 2,967,612 | 5,219,003 | ' | 21,553,772 |
Redemptions of common stock, value | $30,000 | $52,000 | ' | ' |
KBS Capital Advisors LLC [Member] | Common Stock [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Shares held by affiliate | 20,000 | ' | ' | 20,000 |
Office Properties [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 20 | ' | ' | 20 |
Office-Flex Properties [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 1 | ' | ' | 1 |
Industrial Properties Porfolio-1 [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 4 | ' | ' | 4 |
Industrial Properties Portfolio-2 [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 1 | ' | ' | 1 |
Industrial Property-Leasehold Interest [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 1 | ' | ' | 1 |
Office Buildings, Campus [Member] | ' | ' | ' | ' |
Organizational Structure [Line Items] | ' | ' | ' | ' |
Number of real estate properties | 8 | ' | ' | 8 |
SUMMARY_OF_SIGNIFICANT_ACCOUNT2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) (USD $) | 0 Months Ended | 3 Months Ended | |
Feb. 04, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | |
properties | |||
Accounting Policies [Abstract] | ' | ' | ' |
Number of real estate properties classified as office properties | ' | 7 | ' |
Number of real estate properties classified as industrial properties | ' | 1 | ' |
Number of real estate properties classified as industrial properties held-for-sale | ' | 1 | ' |
Distributions declared per common share (usd per share) | ' | $0.16 | $0.21 |
Distribution rate per share per day, declared | $0.05 | $0.00 | $0.00 |
REAL_ESTATE_HELD_FOR_INVESTMEN2
REAL ESTATE HELD FOR INVESTMENT (Narrative) (Details) | Mar. 31, 2014 |
properties | |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 27 |
Percentage of portfolio occupied | 93.00% |
Real Estate Held-for-Investment [Member] | ' |
Real Estate Properties [Line Items] | ' |
Rentable square feet | 7,700,000 |
Office Properties [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 20 |
Office Properties [Member] | Real Estate Held-for-Investment [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 13 |
Office-Flex Properties [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 1 |
Office-Flex Properties [Member] | Real Estate Held-for-Investment [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 1 |
Office Campus [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 1 |
Office Buildings, Campus [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 8 |
Office Buildings, Campus [Member] | Real Estate Held-for-Investment [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 8 |
Industrial Properties Porfolio-1 [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 4 |
Industrial Properties Porfolio-1 [Member] | Real Estate Held-for-Investment [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 4 |
Industrial Properties Portfolio-2 [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 1 |
Industrial Property-Leasehold Interest [Member] | ' |
Real Estate Properties [Line Items] | ' |
Number of real estate properties | 1 |
REAL_ESTATE_HELD_FOR_INVESTMEN3
REAL ESTATE HELD FOR INVESTMENT (Schedule of Real Estate Investments) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | $1,608,491 | $1,611,477 |
Accumulated depreciation and amortization | -241,918 | -231,369 |
Total real estate, net | 1,366,573 | 1,380,108 |
Office [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 1,526,176 | 1,529,162 |
Industrial [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 82,315 | 82,315 |
Land [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 224,547 | 224,547 |
Total real estate, net | 224,547 | 224,547 |
Land [Member] | Office [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 217,297 | 217,297 |
Land [Member] | Industrial [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 7,250 | 7,250 |
Buildings and Improvements [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 1,228,307 | 1,226,640 |
Accumulated depreciation and amortization | -160,239 | -151,191 |
Total real estate, net | 1,068,068 | 1,075,449 |
Buildings and Improvements [Member] | Office [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 1,165,652 | 1,163,985 |
Buildings and Improvements [Member] | Industrial [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 62,655 | 62,655 |
Tenant Origination and Absorption Costs [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 155,637 | 160,290 |
Accumulated depreciation and amortization | -81,679 | -80,178 |
Total real estate, net | 73,958 | 80,112 |
Tenant Origination and Absorption Costs [Member] | Office [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | 143,227 | 147,880 |
Tenant Origination and Absorption Costs [Member] | Industrial [Member] | ' | ' |
Real Estate Properties [Line Items] | ' | ' |
Total real estate, cost | $12,410 | $12,410 |
REAL_ESTATE_HELD_FOR_INVESTMEN4
REAL ESTATE HELD FOR INVESTMENT (Operating Leases) (Narrative) (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | |
Tenants | |||
Operating Leased Assets [Line Items] | ' | ' | ' |
Deferred rent recognized | $2,669,000 | $3,563,000 | ' |
Deferred rent receivables | 36,900,000 | ' | 35,800,000 |
Unamortized lease incentives | 3,400,000 | ' | 3,300,000 |
Number of tenants | 300 | ' | ' |
Recorded bad debt expense related to tenant | 335,000 | 241,000 | ' |
Bad debt reserve | 400,000 | ' | ' |
Other Liabilities [Member] | ' | ' | ' |
Operating Leased Assets [Line Items] | ' | ' | ' |
Security deposit liability | $3,300,000 | ' | $3,300,000 |
Maximum [Member] | ' | ' | ' |
Operating Leased Assets [Line Items] | ' | ' | ' |
Operating lease, term | '11 years 4 months 24 days | ' | ' |
Bad debt reserve of annualized base rent | 1.00% | ' | ' |
Weighted Average [Member] | ' | ' | ' |
Operating Leased Assets [Line Items] | ' | ' | ' |
Operating lease, term | '3 years 10 months 24 days | ' | ' |
REAL_ESTATE_HELD_FOR_INVESTMEN5
REAL ESTATE HELD FOR INVESTMENT (Future Minimum Rental Income) (Details) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Real Estate [Abstract] | ' |
April 1, 2014 through December 31, 2014 | $115,254 |
2015 | 143,314 |
2016 | 130,185 |
2017 | 112,036 |
2018 | 87,265 |
Thereafter | 210,167 |
Future minimum rental income | $798,221 |
REAL_ESTATE_HELD_FOR_INVESTMEN6
REAL ESTATE HELD FOR INVESTMENT (Highest Tenant Industry Concentrations- Grater than 10% of Annual Base Rent) (Details) (USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2014 |
Tenants | |
Concentration Risk [Line Items] | ' |
Number of Tenants | 300 |
Annualized Base Rent | $82,622 |
Percentage of Annualized Base Rent | 51.10% |
Industry - Finance [Member] | ' |
Concentration Risk [Line Items] | ' |
Number of Tenants | 41 |
Annualized Base Rent | 32,921 |
Percentage of Annualized Base Rent | 20.40% |
Industry - Computer System Design & Programming [Member] | ' |
Concentration Risk [Line Items] | ' |
Number of Tenants | 17 |
Annualized Base Rent | 31,247 |
Percentage of Annualized Base Rent | 19.30% |
Industry - Legal Services [Member] | ' |
Concentration Risk [Line Items] | ' |
Number of Tenants | 50 |
Annualized Base Rent | $18,454 |
Percentage of Annualized Base Rent | 11.40% |
REAL_ESTATE_HELD_FOR_INVESTMEN7
REAL ESTATE HELD FOR INVESTMENT REAL ESTATE HELD FOR INVESTMENT (Geographic Concentration Risk) (Details) | 3 Months Ended |
Mar. 31, 2014 | |
Concentration Risk [Line Items] | ' |
Concentration risk, percentage | 51.10% |
CALIFORNIA [Member] | Assets, Total [Member] | ' |
Concentration Risk [Line Items] | ' |
Concentration risk, percentage | 18.30% |
NEW JERSEY [Member] | Assets, Total [Member] | ' |
Concentration Risk [Line Items] | ' |
Concentration risk, percentage | 11.10% |
ILLINOIS [Member] | Assets, Total [Member] | Assets Held-for-sale [Member] | ' |
Concentration Risk [Line Items] | ' |
Concentration risk, percentage | 19.10% |
ILLINOIS [Member] | Revenues, Total [Member] | Assets Held-for-sale [Member] | ' |
Concentration Risk [Line Items] | ' |
Concentration risk, percentage | 19.50% |
TENANT_ORIGINATION_AND_ABSORPT2
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES (Details) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 |
Tenant Origination and Absorption Costs, Above-Market Lease Assets and Below-Market Lease Liabilities [Abstract] | ' | ' | ' |
Tenant Origination And Absorption Costs, Cost | $155,637 | ' | $160,290 |
Tenant Origination and Absorption Costs, Accumulated Amortization | -81,679 | ' | -80,178 |
Tenant Origination and Absorption Costs, Net Amount | 73,958 | ' | 80,112 |
Tenant Origination and Absorption Costs, Amortization expense | -9,066 | -10,172 | ' |
Above-Market Lease Assets, Cost | 33,103 | ' | 34,267 |
Above-Market Lease Assets, Accumulated Amortization | -14,700 | ' | -14,316 |
Above-Market Lease Assets, Net Amount | 18,403 | ' | 19,951 |
Above-Market Lease Assets, Amortization expense | -2,375 | -2,192 | ' |
Below-Market Lease Liabilities, Cost | -38,347 | ' | -39,513 |
Below-Market Lease Liabilities, Accumulated Amortization | 21,916 | ' | 21,567 |
Below-Market Lease Liabilities, Net Amount | -16,431 | ' | -17,946 |
Below-Market Lease Liabilities, Amortization expense | $1,869 | $1,696 | ' |
REAL_ESTATE_LOANS_RECEIVABLE_S
REAL ESTATE LOANS RECEIVABLE (Schedule of Real Estate Loans Receivable) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Feb. 07, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Feb. 14, 2014 | Dec. 31, 2013 | Jun. 22, 2011 | Mar. 31, 2014 | ||||||||||||
Pappas Commerce First Mortgage Origination [Member] | Pappas Commerce First Mortgage Origination [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Mortgages [Member] | Protective Advance [Member] | Protective Advance [Member] | |||||||||||||||
Face Amount [Member] | Pappas Commerce First Mortgage Origination [Member] | Pappas Commerce First Mortgage Origination [Member] | Sheraton Charlotte Airport Hotel First Mortgage [Member] | Sheraton Charlotte Airport Hotel First Mortgage [Member] | Origination of Summit I & II First Mortgage [Member] | Origination of Summit I & II First Mortgage [Member] | Tuscan Inn First Mortgage Origination [Member] | Tuscan Inn First Mortgage Origination [Member] | Tuscan Inn First Mortgage Origination [Member] | Chase Tower First Mortgage Origination [Member] | Chase Tower First Mortgage Origination [Member] | Chase Tower First Mortgage Origination [Member] | Pappas Commerce First Mortgage Origination [Member] | Pappas Commerce First Mortgage Origination [Member] | ||||||||||||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ||||||||||||
Date Acquired/ Originated | ' | ' | ' | ' | 5-Apr-10 | [1] | ' | 11-Jul-11 | ' | 17-Jan-12 | ' | 21-Jan-10 | [2] | ' | ' | 25-Jan-10 | [3] | ' | ' | ' | ' | |||||||||
Outstanding Principal Balance | $105,853,000 | [4] | ' | ' | $31,900,000 | $32,673,000 | [1],[4] | ' | $14,430,000 | [4] | ' | $58,750,000 | [4] | ' | $0 | [2],[4] | ' | ' | $0 | [3],[4] | ' | ' | ' | ' | ||||||
Book Value | 105,896,000 | [5] | 184,828,000 | [5] | ' | ' | 32,673,000 | [1],[5] | 32,673,000 | [1],[5] | 14,444,000 | [5] | 14,477,000 | [5] | 58,779,000 | [5] | 58,781,000 | [5] | 0 | [2],[5] | ' | 20,077,000 | [2],[5] | 0 | [3],[5] | ' | 58,820,000 | [3],[5] | ' | ' |
Contractual Interest Rate | ' | ' | 9.50% | ' | ' | ' | 7.50% | [6] | ' | 7.50% | [6] | ' | ' | ' | ' | ' | ' | ' | ' | 14.50% | ||||||||||
Annualized Effective Interest Rate | ' | ' | ' | ' | 9.60% | [1],[6] | ' | 7.60% | [6] | ' | 7.60% | [6] | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||||||||
Maturity Date | ' | ' | ' | ' | 1-Jul-14 | [1],[7] | ' | 1-Aug-18 | [7] | ' | 1-Feb-17 | [7] | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||||||||
Additional advance under mortgage loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 800,000 | ' | ||||||||||||
Accrued interest | 2,200,000 | 2,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,200,000 | ' | ' | 58,900,000 | ' | ' | ' | ||||||||||||
Maintenance premium | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $4,900,000 | ' | ' | ' | ||||||||||||
[1] | As of March 31, 2014, $31.9 million had been disbursed under the Pappas Commerce First Mortgage. Interest on the loan is calculated at a fixed rate of 9.5%. Outstanding principal balance also includes a protective advance of $0.8 million made on June 22, 2011 to cover property taxes and to fund the tax and insurance reserve account. Interest on the protective advance is calculated at a fixed rate of 14.5%. | |||||||||||||||||||||||||||||
[2] | On February 7, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Tuscan Inn First Mortgage Origination, pursuant to which the borrower of the Tuscan Inn First Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $20.2 million. | |||||||||||||||||||||||||||||
[3] | On February 14, 2014, the Company, through an indirect wholly owned subsidiary, entered into an early payoff agreement with the borrower of the Chase Tower First Mortgage Origination, pursuant to which the borrower of the Chase Tower Mortgage Origination paid off the entire principal balance outstanding and accrued interest in the amount of $58.9 million. Additionally, the borrower paid a yield maintenance premium of $4.9 million in accordance with the early payoff agreement, which was recorded in interest income from real estate loans receivable. | |||||||||||||||||||||||||||||
[4] | Outstanding principal balance as of March 31, 2014 represents original principal balance outstanding under the loan, increased for any subsequent fundings and reduced for any principal paydowns. | |||||||||||||||||||||||||||||
[5] | Book value represents outstanding principal balance, adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs. | |||||||||||||||||||||||||||||
[6] | Contractual interest rate is the stated interest rate on the face of the loan. Annualized effective interest rate is calculated as the actual interest income recognized in 2014, using the interest method, annualized and divided by the average amortized cost basis of the investment. The contractual interest rates and annualized effective interest rates presented are as of March 31, 2014. | |||||||||||||||||||||||||||||
[7] | Maturity dates are as of March 31, 2014; subject to certain conditions, the maturity dates of certain real estate loans receivable may be extended beyond the maturity date shown. |
REAL_ESTATE_LOANS_RECEIVABLE_S1
REAL ESTATE LOANS RECEIVABLE (Schedule of Activity Related to Real Estate Loans Receivable) (Details) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | |
Real Estate Loans Receivable [Roll Forward] | ' | ' | |
Real estate loans receivables, Beginning Balance | $184,828 | [1] | ' |
Principal repayment received on real estate loan receivable | -32 | -474 | |
Amortization of closing costs and origination fees on real estate loans receivable | 115 | -133 | |
Real estate loans receivables, Ending Balance | 105,896 | [1] | ' |
Tuscan Inn First Mortgage Origination [Member] | ' | ' | |
Real Estate Loans Receivable [Roll Forward] | ' | ' | |
Early payoff | -20,200 | ' | |
Chase Tower First Mortgage Origination [Member] | ' | ' | |
Real Estate Loans Receivable [Roll Forward] | ' | ' | |
Early payoff | ($58,815) | ' | |
[1] | Book value represents outstanding principal balance, adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs. |
REAL_ESTATE_LOANS_RECEIVABLE_S2
REAL ESTATE LOANS RECEIVABLE (Schedule of Interest Income from Real Estate Loans Receivable) (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | |
Receivables [Abstract] | ' | ' | ' |
Contractual interest income | $2,932,000 | $7,094,000 | ' |
Prepayment fees received on loans receivable | 4,917,000 | 0 | ' |
Accretion of purchase discounts | 0 | 1,301,000 | ' |
Amortization of closing costs and origination fees | 115,000 | -133,000 | ' |
Interest income from real estate loans receivable | 7,964,000 | 8,262,000 | ' |
Interest receivable | $700,000 | ' | $1,300,000 |
REAL_ESTATE_HELD_FOR_SALE_Narr
REAL ESTATE HELD FOR SALE (Narrative) (Details) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 |
properties | |||
Real Estate Properties [Line Items] | ' | ' | ' |
Impairment charge on real estate held for sale | $1,075 | $0 | ' |
Number of real estate properties classified as office properties | 7 | ' | ' |
Number of real estate properties classified as industrial properties | 1 | ' | ' |
Number of real estate properties classified as industrial properties held-for-sale | 1 | ' | ' |
Real estate held for sale, net | 1,044,655 | ' | 1,055,152 |
Assets Held-for-sale [Member] | ' | ' | ' |
Real Estate Properties [Line Items] | ' | ' | ' |
Impairment charge on real estate held for sale | $1,075 | $0 | ' |
REAL_ESTATE_HELD_FOR_SALE_Reve
REAL ESTATE HELD FOR SALE (Revenue and Expenses of Real Estate Held-for-Sale) (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Revenues | ' | ' |
Tenant reimbursements | $16,669 | $14,302 |
Expenses | ' | ' |
Real estate taxes and insurance | 12,319 | 10,886 |
Asset management fees to affiliate | 5,704 | 5,491 |
General and administrative expenses | 1,288 | 1,115 |
Depreciation and amortization | 28,843 | 29,094 |
Interest expense | 14,635 | 15,293 |
Impairment charge on real estate | 1,075 | 0 |
Assets Held-for-sale [Member] | ' | ' |
Revenues | ' | ' |
Rental income | 24,876 | 24,673 |
Tenant reimbursements | 11,254 | 10,585 |
Other operating income | 552 | 554 |
Expenses | ' | ' |
Operating, maintenance, and management | 7,278 | 6,390 |
Real estate taxes and insurance | 6,382 | 6,006 |
Asset management fees to affiliate | 2,315 | 2,293 |
General and administrative expenses | 35 | -7 |
Depreciation and amortization | 9,973 | 11,348 |
Interest expense | 7,001 | 6,477 |
Impairment charge on real estate | $1,075 | $0 |
REAL_ESTATE_HELD_FOR_SALE_Sche
REAL ESTATE HELD FOR SALE (Schedule of Major Components of Real Estate Held for Sale and Liabilities Related to Real Estate Held for Sale) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Discontinued Operations and Disposal Groups [Abstract] | ' | ' |
Total real estate, at cost and net of impairment charges | $1,185,375 | $1,186,606 |
Accumulated depreciation and amortization | -140,720 | -131,454 |
Real estate held for sale, net | 1,044,655 | 1,055,152 |
Other assets | 76,110 | 75,046 |
Total assets | 1,120,765 | 1,130,198 |
Notes payable | 633,890 | 635,363 |
Other liabilities | 4,683 | 5,037 |
Total liabilities | $638,573 | $640,400 |
REAL_ESTATE_HELD_FOR_SALE_Prop
REAL ESTATE HELD FOR SALE (Properties Held-for-Sale that Represent more than 10% of Company's Total Assets) (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2014 | Dec. 31, 2013 | ||
Real Estate Properties [Line Items] | ' | ' | |
Total Real Estate, Net | $1,366,573,000 | $1,380,108,000 | |
Percentage of Total Assets | 51.10% | ' | |
Annualized Base Rent | 82,622,000 | ' | |
Occupancy | 93.00% | ' | |
Assets, Total [Member] | 300 N. Lasalle [Member] | ' | ' | |
Real Estate Properties [Line Items] | ' | ' | |
Rentable Square Feet | 1,302,901 | ' | |
Total Real Estate, Net | 546,168,000 | ' | |
Percentage of Total Assets | 19.10% | ' | |
Annualized Base Rent | 45,359,000 | [1] | ' |
Average Annualized Base Rent per sq. ft. | $35.02 | ' | |
Occupancy | 99.40% | ' | |
[1] | Annualized base rent represents annualized contractual base rental income as of March 31, 2014, 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. |
NOTES_PAYABLE_Narrative_Detail
NOTES PAYABLE (Narrative) (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | |
Debt Instrument [Line Items] | ' | ' | ' |
Interest expense | $14,635,000 | $15,293,000 | ' |
Interest payable, current | 2,200,000 | ' | 2,500,000 |
Amortization of deferred financing costs | 818,000 | 791,000 | ' |
Additional interest expense related to the effective portion of cash flow hedges | 2,300,000 | 2,400,000 | ' |
Unrealized losses due to hedge ineffectiveness | -800,000 | ' | ' |
Deferred Financing Costs, Prepaid Expenses and Other Assets [Member] | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' |
Deferred financing costs | $5,000,000 | ' | $5,600,000 |
NOTES_PAYABLE_Schedule_of_Long
NOTES PAYABLE (Schedule of Long-term Debt Instruments) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 06, 2013 | Mar. 31, 2014 | Mar. 06, 2013 | Jul. 10, 2013 | Mar. 31, 2014 | Jul. 10, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Apr. 30, 2010 | Mar. 31, 2014 | Dec. 31, 2013 | Apr. 30, 2010 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 15, 2010 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Jun. 06, 2011 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 06, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Jul. 10, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Jul. 10, 2013 | Mar. 31, 2014 | Jun. 21, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||||||||
Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | Mortgage [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | Non-Revolving Credit Facility [Member] | Secured Debt [Member] | Revolving Credit Facility [Member] | Non-Revolving Credit Facility [Member] | Non-Revolving Credit Facility [Member] | Portfolio Revolving Loan [Member] | Portfolio Revolving Loan [Member] | Portfolio Revolving Loan [Member] | Portfolio Revolving Loan [Member] | Portfolio Revolving Loan [Member] | 300 N. Lasalle [Member] | 300 N. Lasalle [Member] | Union Bank Plaza [Member] | Union Bank Plaza [Member] | Union Bank Plaza [Member] | Union Bank Plaza [Member] | Emerald View at Vista Center [Member] | Emerald View at Vista Center [Member] | Emerald View at Vista Center [Member] | Portfolio Mortgage Loan 1 [Member] | Portfolio Mortgage Loan 1 [Member] | Portfolio Mortgage Loan 1 [Member] | 601 Tower at Carlson Center [Member] | 601 Tower at Carlson Center [Member] | 601 Tower at Carlson Center [Member] | 601 Tower at Carlson Center [Member] | CityPlace Tower [Member] | CityPlace Tower [Member] | Fountainhead Plaza [Member] | Fountainhead Plaza [Member] | Fountainhead Plaza [Member] | Portfolio Mortgage Loan 2 [Member] | Portfolio Mortgage Loan 2 [Member] | Portfolio Mortgage Loan 2 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Portfolio Mortgage Loan 3 [Member] | Corporate Technology Centre [Member] | Corporate Technology Centre [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | 300-600 Campus Drive Revolving Loan [Member] | Amended and Restated Portfolio Revolving Loan Facility [Member] | Amended and Restated Portfolio Revolving Loan Facility [Member] | Amended and Restated Portfolio Revolving Loan Facility [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revolving Credit Facility [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | Secured Debt [Member] | One-month LIBOR [Member] | Revolving Credit Facility [Member] | Non-Revolving Credit Facility [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minimum [Member] | Maximum [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||||||||||||||
Principal Balance | $1,462,368,000 | $1,521,353,000 | ' | ' | ' | ' | ' | ' | ' | $1,462,368,000 | $1,521,353,000 | ' | $105,000,000 | [1] | $105,000,000 | [1] | $100,000,000 | [1] | ' | $346,589,000 | [2] | $348,061,000 | [2] | $119,300,000 | [3] | $105,000,000 | [3] | $105,000,000 | [3] | ' | $19,800,000 | $19,800,000 | ' | $341,544,000 | [4] | $341,544,000 | [4] | ' | $32,600,000 | [5] | $16,320,000 | [5] | $16,320,000 | [5] | ' | $71,000,000 | $71,000,000 | $80,000,000 | $80,000,000 | ' | $18,115,000 | [6] | $75,628,000 | [6] | ' | ' | $141,000,000 | [7] | $141,000,000 | [7] | ' | ' | $140,000,000 | [8] | $140,000,000 | [8] | ' | $78,000,000 | [9] | $78,000,000 | [9] | ' | ' | $145,000,000 | [1] | $40,000,000 | [1] | $105,000,000 | [1] | |||||||||||||||||||||
Basis Spread on Variable Rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.80% | [1],[10] | ' | ' | ' | ' | ' | 1.75% | [10],[3] | ' | ' | 2.25% | [10] | ' | ' | 2.15% | [10],[4] | ' | ' | ' | 2.20% | [10] | ' | ' | ' | ' | 1.90% | [10] | ' | ' | 2.75% | [10],[6] | ' | ' | ' | 1.75% | [10],[7] | 1.85% | [10],[7] | ' | ' | ' | ' | ' | ' | 2.05% | [10],[9] | ' | ' | ' | |||||||||||||||||||||||||||||||||||
Contractual Interest Rate, Percentage | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4.25% | [10],[2] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.54% | ' | ' | 3.59% | [10] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.50% | [10],[8] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ||||||||||||||||||||||||||||||||||||||||||
Effective Interest Rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.50% | [1],[10] | ' | ' | ' | 4.30% | [10],[2] | ' | ' | 3.50% | [10],[3] | ' | ' | 4.60% | [10] | ' | ' | 3.70% | [10],[4] | ' | ' | ' | 3.50% | [10],[5] | ' | ' | 3.60% | [10] | ' | 2.90% | [10] | ' | ' | 3.00% | [10],[6] | ' | ' | ' | 2.30% | [10],[7] | ' | ' | ' | 3.50% | [10],[8] | ' | ' | 2.90% | [10],[9] | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||
Payment Type | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'Interest Only | [1] | ' | ' | ' | ' | ' | ' | 'Interest Only | [3] | ' | ' | 'Interest Only | ' | ' | 'Interest Only | [4] | ' | ' | ' | 'Interest Only | [5] | ' | ' | 'Interest Only | ' | 'Interest Only | ' | ' | 'Interest Only | [6] | ' | ' | ' | 'Interest Only | [7] | ' | ' | ' | ' | ' | ' | 'Interest Only | [9] | ' | ' | ' | ' | ' | ' | ||||||||||||||||||||||||||||||||||||||
Maturity Date | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 21-Jun-17 | [1],[11] | ' | ' | ' | 1-Aug-15 | [11],[2] | ' | ' | 15-Sep-15 | [11],[3] | ' | ' | 1-Jan-16 | [11] | ' | ' | 27-Jan-16 | [11],[4] | ' | ' | ' | 3-Jun-15 | [11],[5] | ' | ' | 1-Aug-15 | [11] | ' | 1-Dec-15 | [11] | ' | ' | 1-Jan-16 | [11],[6] | ' | ' | ' | 1-Mar-16 | [11],[7] | ' | ' | ' | 1-Apr-20 | [11],[8] | ' | ' | 1-Aug-16 | [11],[9] | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||
Term of credit facility | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' | ' | ' | ' | ' | '5 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '3 years | ' | ' | ' | ' | ' | ' | '3 years | ' | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||||||||||||||
Amortization schedule | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||||||||||||||
Amount outstanding | ' | ' | ' | ' | ' | ' | ' | 78,000,000 | [9] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 105,000,000 | [3] | ' | ' | ' | ' | ' | ' | ' | ' | ' | 16,300,000 | [5] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ||||||||||||||||||||||||||||||||||||||||||
Unused borrowing capacity, amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 14,300,000 | [3] | ' | ' | ' | ' | ' | ' | ' | ' | ' | 16,300,000 | [5] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||||||||||||
Borrowing capacity | ' | ' | ' | 94,000,000 | [7] | 141,000,000 | [7] | 235,000,000 | [7] | 25,000,000 | [9] | ' | 95,000,000 | [9] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ||||||||||||||||||||||||||||||||||||||||
Remaining borrowing capacity | ' | ' | 94,000,000 | [7] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 17,000,000 | [9] | ' | ' | ' | ' | |||||||||||||||||||||||||||||||||||||||||||
Maximum borrowing capacity | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $120,000,000 | [9] | ' | ' | ' | ' | ||||||||||||||||||||||||||||||||||||||||||||
[1] | On April 30, 2010, the Company entered into a four-year revolving loan facility for an amount up to $100.0 million. On June 21, 2013, the Portfolio Revolving Loan Facility was amended and restated to increase the borrowing capacity from $100.0 million to $145.0 million and to extend the maturity date to June 21, 2017. The Amended and Restated Portfolio Revolving Loan Facility is secured by Mountain View Corporate Center, 350 E. Plumeria Building, Pierre Laclede Center and One Main Place. As of March 31, 2014, the $105.0 million non‑revolving portion had been funded, and the $40.0 million revolving portion remained available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[2] | Monthly payments were initially interest-only. Beginning on September 1, 2013, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[3] | On September 15, 2010, in connection with the acquisition of the Union Bank Plaza, the Company entered into a five-year mortgage loan for borrowings of up to $119.3 million secured by the Union Bank Plaza. As of March 31, 2014, $105.0 million had been disbursed to the Company with the remaining loan balance of $14.3 million available for future disbursements, subject to certain conditions set forth in the loan agreement. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[4] | The Portfolio Mortgage Loan #1 is secured by Plano Business Park, Horizon Tech Center, Crescent VIII, National City Tower, Granite Tower, Gateway Corporate Center, I-81 Industrial Portfolio, Two Westlake Park, Torrey Reserve West and the Company’s leasehold interest in the Dallas Cowboys Distribution Center. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[5] | On June 6, 2011, the Company entered into a four-year $32.6 million revolving credit loan. As of March 31, 2014, $16.3 million had been disbursed to the Company under the mortgage loan and $16.3 million remained available for future disbursements under the revolving loan facility, subject to certain conditions set forth in the loan agreement. The interest rate on the $16.3 million outstanding as of March 31, 2014 was calculated at a fixed rate of 3.54% per annum. The interest rate on the $16.3 million available for future disbursements as of March 31, 2014 will be calculated at a variable rate of 220 basis points over one-month LIBOR. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[6] | The Portfolio Mortgage Loan #2 is secured by the Pappas Commerce First Mortgage Origination and the Sheraton Charlotte Airport Hotel First Mortgage. Principal payments received as prepayments or upon the maturity of the underlying collateral are required to be remitted as principal repayments on the Portfolio Mortgage Loan #2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[7] | On March 6, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $235.0 million, of which $141.0 million is non-revolving debt and $94.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of the $141.0 million non-revolving portion. The revolving portion of $94.0 million remains available for future disbursements, subject to certain terms and conditions contained in the loan documents. The Portfolio Mortgage Loan #3 is secured by the 100 & 200 Campus Drive Buildings, Metropolitan Center and Willow Oaks Corporate Center. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[8] | Monthly payments are initially interest-only. Beginning on May 1, 2017, monthly payments include principal and interest with principal payments calculated using an amortization schedule of 30 years for the balance of the loan term, with the remaining principal balance, all accrued and unpaid interest and any other amounts due at maturity. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[9] | On July 10, 2013, the Company entered into a three-year senior secured credit facility for borrowings of up to $120.0 million, of which $95.0 million is non-revolving debt and $25.0 million is revolving debt. As of March 31, 2014, the principal balance consisted of $78.0 million of the non-revolving portion. The remaining non-revolving portion of $17.0 million and the revolving portion of $25.0 million remain available for future disbursements, subject to certain terms and conditions contained in the loan documents. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[10] | Contractual interest rate represents the interest rate in effect under the loan as of March 31, 2014. Effective interest rate is calculated as the actual interest rate in effect as of March 31, 2014 (consisting of the contractual interest rate and the effect of interest rate swaps and contractual floor rates, if applicable), using interest rate indices as of March 31, 2014, where applicable. For further information regarding the Company’s derivative instruments, see Note 8, “Derivative Instruments.†| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[11] | Represents the initial maturity date or the maturity date as extended as of March 31, 2014; subject to certain conditions, the maturity dates of certain loans may be extended beyond the maturity date shown. |
NOTES_PAYABLE_Schedule_of_Matu
NOTES PAYABLE (Schedule of Maturities of Long-Term Debt) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Notes Payable [Abstract] | ' | ' |
April 1, 2014 through December 31, 2014 | $4,512 | ' |
2015 | 614,397 | ' |
2016 | 598,459 | ' |
2017 | 106,781 | ' |
2018 | 2,750 | ' |
Thereafter | 135,469 | ' |
Total notes payable | $1,462,368 | $1,521,353 |
DERIVATIVE_INSTRUMENTS_Details
DERIVATIVE INSTRUMENTS (Details) (USD $) | 3 Months Ended | 3 Months Ended | |||||||||
Mar. 31, 2014 | Mar. 31, 2013 | Mar. 06, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | |
Portfolio Mortgage Loan 3 [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | Interest Rate Swap [Member] | |||
Investments | Investments | Deferred Financing Costs, Prepaid Expenses and Other Assets [Member] | Deferred Financing Costs, Prepaid Expenses and Other Assets [Member] | Other Liabilities [Member] | Other Liabilities [Member] | One-month LIBOR [Member] | One-month LIBOR [Member] | ||||
Investments | Investments | Investments | Investments | Minimum [Member] | Maximum [Member] | ||||||
Derivative [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of Instruments | ' | ' | ' | 13 | 16 | 2 | 2 | 11 | 14 | ' | ' |
Notional Amount | ' | ' | ' | $662,350,000 | $842,150,000 | $186,000 | $225,000 | ($9,027,000) | ($10,260,000) | ' | ' |
Reference Rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | 2.39% |
Weighted-Average Fix Pay Rate | ' | ' | ' | 1.36% | ' | ' | ' | ' | ' | ' | ' |
Weighted-Average Remaining Term in Years | ' | ' | ' | '1 year 10 months 12 days | ' | ' | ' | ' | ' | ' | ' |
Unrealized gains (losses) on derivative instruments | 1,087,000 | 1,305,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Gain (loss) recognized in OCI, effective portion | 2,300,000 | 2,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unrealized losses due to hedge ineffectiveness | 800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Additional unrealized losses | 7,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate swap agreements, termination, breakage fees | ' | ' | 1,100,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Reclassification of realized losses on derivative instruments | ($157,000) | ($80,000) | ' | ' | ' | ' | ' | ' | ' | ' | ' |
FAIR_VALUE_DISCLOSURES_Schedul
FAIR VALUE DISCLOSURES (Schedule of Face Value, Carrying Amounts and Fair Value) (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ' | ' |
Real estate loan receivable, Face Value | $105,853 | $184,900 |
Notes payable, Face Value | 1,462,368 | 1,521,353 |
Carrying Amount [Member] | ' | ' |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ' | ' |
Real estate loans receivable, Value | 105,896 | 184,828 |
Notes payable, Value | 1,462,368 | 1,521,353 |
Fair Value [Member] | ' | ' |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ' | ' |
Real estate loans receivable, Value | 106,504 | 190,485 |
Notes payable, Value | $1,474,959 | $1,526,075 |
FAIR_VALUE_DISCLOSURES_Schedul1
FAIR VALUE DISCLOSURES (Schedule of Assets and Liabilities at Fair Value) (Details) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Recurring Basis [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Assets derivatives | $186 |
Liability derivatives | -9,027 |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Assets derivatives | 0 |
Liability derivatives | 0 |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Assets derivatives | 186 |
Liability derivatives | -9,027 |
Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Assets derivatives | 0 |
Liability derivatives | 0 |
Nonrecurring Basis [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Impaired real estate held for sale | 24,265 |
Nonrecurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Impaired real estate held for sale | 0 |
Nonrecurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Impaired real estate held for sale | 0 |
Nonrecurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' |
Impaired real estate held for sale | $24,265 |
RELATED_PARTY_TRANSACTIONS_Det
RELATED PARTY TRANSACTIONS (Details) (USD $) | 3 Months Ended | |||||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | |||
Related Party Transaction [Line Items] | ' | ' | ' | |||
Administrative fees | $36 | $25 | ' | |||
Advisor and Dealer Manager [Member] | ' | ' | ' | |||
Related Party Transaction [Line Items] | ' | ' | ' | |||
Incurred | 5,740 | 7,313 | ' | |||
Payable as of | 0 | ' | 0 | |||
Advisor and Dealer Manager [Member] | Expensed [Member] | Asset Management Fees [Member] | ' | ' | ' | |||
Related Party Transaction [Line Items] | ' | ' | ' | |||
Expenses | 5,704 | 5,491 | ' | |||
Payable as of | 0 | ' | 0 | |||
Advisor and Dealer Manager [Member] | Expensed [Member] | Reimbursement of Operating Expenses [Member] | ' | ' | ' | |||
Related Party Transaction [Line Items] | ' | ' | ' | |||
Expenses | 36 | [1] | 25 | [1] | ' | |
Payable as of | 0 | [1] | ' | 0 | [1] | |
Advisor and Dealer Manager [Member] | Expensed [Member] | Acquisition Fees [Member] | ' | ' | ' | |||
Related Party Transaction [Line Items] | ' | ' | ' | |||
Expenses | 0 | 1,797 | ' | |||
Payable as of | $0 | ' | $0 | |||
[1] | The Advisor may seek reimbursement for certain employee costs under the Advisory Agreement. The Company reimburses the Advisor for the Company’s allocable portion of the salaries, benefits and overhead of internal audit department personnel providing services to the Company. These amounts totaled $36,000 and $25,000 for the three months ended March 31, 2014 and 2013, respectively, and were the only type of employee costs reimbursed under the Advisory Agreement for the three months ended March 31, 2014 and 2013. The Company will not reimburse for employee costs in connection with services for which the Advisor earns acquisition, origination or disposition fees (other than reimbursement of travel and communication expenses) or for the salaries or benefits the Advisor or its affiliates may pay to the Company’s executive officers. |
SEGMENT_INFORMATION_Schedule_o
SEGMENT INFORMATION (Schedule of Segment Reporting Information, by Segment) (Details) (USD $) | 3 Months Ended | ||||||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | |||
segments | |||||||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Number of reportable segments | 2 | ' | ' | ' | |||
Revenues | $92,455 | $86,887 | ' | ' | |||
Interest expense | 14,635 | 15,293 | ' | ' | |||
Total net operating income | 41,601 | 39,262 | ' | ' | |||
Assets | 2,861,649 | ' | 2,954,300 | ' | |||
Liabilities | 1,554,169 | ' | 1,614,256 | ' | |||
Cash and cash equivalents | 177,011 | 45,415 | 175,042 | 48,390 | |||
Real Estate Segment [Member] | ' | ' | ' | ' | |||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Revenues | 84,491 | [1] | 78,625 | [1] | ' | ' | |
Interest expense | 14,229 | [1] | 13,950 | [1] | ' | ' | |
Total net operating income | 34,358 | [1] | 32,678 | [1] | ' | ' | |
Assets | 1,482,087 | ' | 1,492,182 | ' | |||
Liabilities | 886,176 | ' | 886,657 | ' | |||
Real Estate-Related Segment [Member] | ' | ' | ' | ' | |||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Revenues | 7,964 | 8,262 | ' | ' | |||
Interest expense | 406 | 1,131 | ' | ' | |||
Total net operating income | 7,243 | 6,584 | ' | ' | |||
Assets | 107,236 | ' | 229,457 | ' | |||
Liabilities | 18,199 | ' | 75,820 | ' | |||
Operating Segments [Member] | ' | ' | ' | ' | |||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Interest expense | 14,635 | 15,081 | ' | ' | |||
Assets | 1,589,323 | ' | 1,721,639 | ' | |||
Liabilities | 904,375 | ' | 962,477 | ' | |||
Real Estate Held-for-Sale [Member] | ' | ' | ' | ' | |||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Assets | 1,120,765 | ' | 1,130,198 | ' | |||
Liabilities | 638,573 | ' | 640,400 | ' | |||
Corporate-Level [Member] | ' | ' | ' | ' | |||
Segment Reporting Information [Line Items] | ' | ' | ' | ' | |||
Interest expense | 0 | 212 | ' | ' | |||
Assets | 151,561 | [2] | ' | 102,463 | [2] | ' | |
Liabilities | 11,221 | [3] | ' | 11,379 | [3] | ' | |
Cash and cash equivalents | $150,900 | ' | $102,200 | ' | |||
[1] | Amounts include properties held for sale. See Note 6, “Real Estate Held for Sale†for more information. | ||||||
[2] | Total corporate-level assets consisted primarily of cash and cash equivalents of approximately $150.9 million and $102.2 million as of March 31, 2014 and December 31, 2013, respectively. | ||||||
[3] | As of March 31, 2014 and December 31, 2013, corporate-level liabilities consisted primarily of distributions payable. |
SEGMENT_INFORMATION_Reconcilia
SEGMENT INFORMATION (Reconciliation of Net Income (Loss) to Net Operating Income (Loss)) (Details) (USD $) | 3 Months Ended | 12 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 |
Segment Reporting Information [Line Items] | ' | ' | ' |
Net income | $10,428 | $6,432 | $55,779 |
Other interest income | -33 | -4 | ' |
Real estate acquisition fees to affiliates | 0 | 1,797 | ' |
Real estate acquisition fees and expenses | 0 | 616 | ' |
General and administrative expenses | 1,288 | 1,115 | ' |
Depreciation and amortization | 28,843 | 29,094 | ' |
Impairment charge on real estate | 1,075 | 0 | ' |
Interest expense | 14,635 | 15,293 | ' |
Total net operating income | 41,601 | 39,262 | ' |
Corporate-Level [Member] | ' | ' | ' |
Segment Reporting Information [Line Items] | ' | ' | ' |
Interest expense | $0 | $212 | ' |
SUBSEQUENT_EVENTS_Details
SUBSEQUENT EVENTS (Details) (USD $) | 0 Months Ended | 3 Months Ended | 0 Months Ended | 0 Months Ended | |||
In Millions, except Per Share data, unless otherwise specified | Feb. 04, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 19, 2011 | Dec. 18, 2012 | 1-May-14 | Apr. 01, 2014 |
Dividend Declared [Member] | Dividend Declared [Member] | Subsequent Event [Member] | Subsequent Event [Member] | ||||
Dividend Paid [Member] | Dividend Paid [Member] | ||||||
Subsequent Event [Line Items] | ' | ' | ' | ' | ' | ' | ' |
Distributions paid to common stockholders | ' | ' | ' | ' | ' | $10.20 | $10.60 |
Distribution rate per share per day, declared | $0.05 | $0.00 | $0.00 | $0.00 | ' | ' | ' |
Distribution rate per share annualized, declared, based on purchase price | ' | ' | ' | 6.50% | ' | ' | ' |
Purchase price per share | ' | ' | ' | $10 | $10.29 | ' | ' |
Distribution rate per share annualized, declared, based on current estimated value | ' | ' | ' | 6.30% | ' | ' | ' |