XML 77 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Of Financial Instruments
6 Months Ended
Jun. 30, 2014
Fair Value Of Financial Instruments

NOTE 8: FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair Value of Financial Instruments

FASB ASC Topic 825, “Financial Instruments” requires disclosure of the fair value of financial instruments for which it is practicable to estimate that value. The fair value of investments in mortgages and loans, investments in securities, CDO notes payable, convertible senior notes, junior subordinated notes and derivative assets and liabilities is based on significant observable and unobservable inputs. The fair value of cash and cash equivalents, restricted cash, secured credit facilities, CMBS facilities and commercial mortgage facilities approximates cost due to the nature of these instruments.

The following table summarizes the carrying amount and the fair value of our financial instruments as of June 30, 2014:

 

Financial Instrument

   Carrying
Amount
     Estimated
Fair Value
 

Assets

     

Commercial mortgages, mezzanine loans, other loans and preferred equity interests, net

   $ 1,308,341       $ 1,250,653   

Investments in securities and security-related receivables

     574,178         574,178   

Cash and cash equivalents

     75,079         75,079   

Restricted cash

     102,189         102,189   

Derivative assets

     754         754   

Liabilities

     

Recourse indebtedness:

     

7.0% convertible senior notes

     33,178         45,819   

4.0% convertible senior notes

     133,086         137,918   

7.625% senior notes

     60,000         59,472   

Secured credit facilities

     12,150         12,150   

Junior subordinated notes, at fair value

     12,740         12,740   

Junior subordinated notes, at amortized cost

     25,100         14,468   

CMBS facilities

     31,194         31,194   

Commercial mortgage facility

     45,697         45,697   

Non-recourse indebtedness:

     

CDO notes payable, at amortized cost

     1,101,867         935,577   

CDO notes payable, at fair value

     413,187         413,187   

CMBS securitizations

     235,232         235,004   

Loans payable on real estate

     313,739         317,005   

Derivative liabilities

     95,974         95,974   

Warrants and investor SARs

     41,786         41,786   

 

 

The following table summarizes the carrying amount and the fair value of our financial instruments as of December 31, 2013:

 

Financial Instrument

   Carrying
Amount
     Estimated
Fair Value
 

Assets

     

Commercial mortgages, mezzanine loans, other loans and preferred equity interests

   $ 1,122,377       $ 1,083,118   

Investments in securities and security-related receivables

     567,302         567,302   

Cash and cash equivalents

     88,847         88,847   

Restricted cash

     121,589         121,589   

Derivative assets

     1,305         1,305   

Liabilities

     

Recourse indebtedness:

     

7.0% convertible senior notes

     32,938         47,778   

4.0% convertible senior notes

     116,184         124,063   

Secured credit facilities

     11,129         11,129   

Junior subordinated notes, at fair value

     11,911         11,911   

Junior subordinated notes, at amortized cost

     25,100         14,007   

CMBS facilities

     30,618         30,618   

Commercial mortgage facility

     7,131         7,131   

Non-recourse indebtedness:

     

CDO notes payable, at amortized cost

     1,202,772         724,885   

CDO notes payable, at fair value

     377,235         377,235   

CMBS securitization

     100,139         100,214   

Loans payable on real estate

     171,244         176,979   

Derivative liabilities

     113,331         113,331   

Warrants and investor SARs

     31,304         31,304   

Fair Value Measurements

The following tables summarize information about our assets and liabilities measured at fair value on a recurring basis as of June 30, 2014, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value:

 

Assets:

   Quoted Prices in
Active Markets for
Identical Assets
(Level 1) (a)
     Significant Other
Observable Inputs
(Level 2) (a)
     Significant
Unobservable Inputs
(Level 3) (a)
     Balance as of
June 30,
2014
 

Trading securities

           

TruPS

   $ 0       $ 0       $ 488,558       $ 488,558   

Other securities

     0         0         0         0   

Available-for-sale securities

     0         630         0         630   

Security-related receivables

           

TruPS receivables

     0         0         7,741         7,741   

Unsecured REIT note receivables

     0         32,932         0         32,932   

CMBS receivables

     0         43,256         0         43,256   

Other securities

     0         1,061         0         1,061   

Derivative assets

     0         754         0         754   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 0       $ 78,633       $ 496,299       $ 574,932   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Liabilities:

   Quoted Prices in
Active Markets for
Identical Assets
(Level 1) (a)
     Significant Other
Observable Inputs
(Level 2) (a)
     Significant
Unobservable Inputs
(Level 3) (a)
     Balance as of
June 30,
2014
 

Junior subordinated notes, at fair value

   $ 0       $ 0       $ 12,740       $ 12,740   

CDO notes payable, at fair value

     0         0         413,187         413,187   

Derivative liabilities

     0         34,611         61,363         95,974   

Warrants and investor SARs

     0         0         41,786         41,786   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 0       $ 34,611       $ 529,076       $ 563,687   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) During the six-month period ended June 30, 2014, there were no transfers between Level 1 and Level 2, as well as, there were no transfers into and out of Level 3.

The following tables summarize information about our assets and liabilities measured at fair value on a recurring basis as of December 31, 2013, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value:

 

Assets:

   Quoted Prices in
Active Markets for
Identical Assets
(Level 1) (a)
     Significant Other
Observable Inputs
(Level 2) (a)
     Significant
Unobservable Inputs
(Level 3) (a)
     Balance as of
December 31,
2013
 

Trading securities

           

TruPS

   $ 0       $ 0       $ 480,845       $ 480,845   

Other securities

     0         0         0         0   

Available-for-sale securities

     0         2         0         2   

Security-related receivables

           

TruPS receivables

     0         0         8,211         8,211   

Unsecured REIT note receivables

     0         33,046         0         33,046   

CMBS receivables

     0         44,118         0         44,118   

Other securities

     0         1,080         0         1,080   

Derivative assets

     0         1,305         0         1,305   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 0       $ 79,551       $ 489,056       $ 568,607   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Liabilities:

   Quoted Prices in
Active Markets for
Identical Assets
(Level 1) (a)
     Significant Other
Observable Inputs
(Level 2) (a)
     Significant
Unobservable Inputs
(Level 3) (a)
     Balance as of
December 31,
2013
 

Junior subordinated notes, at fair value

   $ 0       $ 0       $ 11,911       $ 11,911   

CDO notes payable, at fair value

     0         0         377,235         377,235   

Derivative liabilities

     0         45,926         67,405         113,331   

Warrants and investor SARs

     0         0         31,304         31,304   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 0       $ 45,926       $ 487,855       $ 533,781   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) During the year ended December 31, 2013, there were no transfers between Level 1 and Level 2, as well as, there were no transfers into and out of Level 3.

 

When estimating the fair value of our Level 3 financial instruments, management uses various observable and unobservable inputs. These inputs include yields, credit spreads, duration, effective dollar prices and overall market conditions on not only the exact financial instrument for which management is estimating the fair value but also financial instruments that are similar or issued by the same issuer when such inputs are unavailable. Generally, an increase in the yields, credit spreads or estimated duration will decrease the fair value of our financial instruments. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value, as determined by management, may fluctuate from period to period and any ultimate liquidation or sale of the investment may result in proceeds that may be significantly different than fair value. The weighted average effective dollar price of our TruPS and TruPS receivables as of June 30, 2014 and December 31, 2013 was 76 and 75, respectively.

The following tables summarize additional information about assets and liabilities that are measured at fair value on a recurring basis for which we have utilized level 3 inputs to determine fair value for the six-month period ended June 30, 2014:

 

Assets

   Trading
Securities—TruPS
and Subordinated
Debentures
     Security-Related
Receivables—TruPS
and Subordinated
Debenture Receivables
    Total
Level 3
Assets
 

Balance, as of December 31, 2013

   $ 480,845       $ 8,211      $ 489,056   

Change in fair value of financial instruments

     7,713         (470     7,243   

Purchases

     0         0        0   

Principal Repayments

     0         0        0   
  

 

 

    

 

 

   

 

 

 

Balance, as of June 30, 2014

   $ 488,558       $ 7,741      $ 496,299   
  

 

 

    

 

 

   

 

 

 

 

Liabilities

   Derivative
Liabilities
    Warrants and
investor SARs
    CDO Notes
Payable, at
Fair Value
    Junior
Subordinated
Notes, at Fair
Value
     Total
Level 3
Liabilities
 

Balance, as of December 31, 2013

   $ 67,405      $ 31,304      $ 377,235      $ 11,911       $ 487,855   

Change in fair value of financial instruments

     (6,042     (3,259     48,506        829         40,034   

Purchases

     0        13,741        0        0         13,741   

Sales

     0        0        0        0         0   

Principal repayments

     0        0        (12,554     0         (12,554
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance, as of June 30, 2014

   $ 61,363      $ 41,786      $ 413,187      $ 12,740       $ 529,076   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Our non-recurring fair value measurements relate primarily to our commercial real estate loans that are considered impaired and for which we maintain an allowance for loss. In determining the allowance for losses, we estimate the fair value of the respective commercial real estate loan and compare that fair value to our total investment in the loan. When estimating the fair value of the commercial real estate loan, management uses discounted cash flow analyses and capitalization rates on the underlying property’s net operating income. The discounted cash flow analyses and capitalization rates are based on market information and comparable sales of similar properties.

 

The following tables summarize the valuation technique and the level of the fair value hierarchy for financial instruments that are not fair valued in the accompanying consolidated balance sheets but for which fair value is required to be disclosed. The fair value of cash and cash equivalents, restricted cash, secured credit facilities, CMBS facilities and commercial mortgage facilities approximates cost due to the nature of these instruments and are not included in the tables below.

 

                        Fair Value Measurement  
     Carrying Amount
as of
June 30,
2014
     Estimated Fair
Value as of
June 30,
2014
     Valuation
Technique
   Quoted Prices in
Active
Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Commercial mortgages, mezzanine loans and other loans, net

   $ 1,308,341       $ 1,250,653       Discounted cash flows    $ 0       $ 0       $ 1,250,653   

7.0% convertible senior notes

     33,178         45,819       Trading price      45,819         0         0   

4.0% convertible senior notes

     133,086         137,918       Trading price      137,918         0         0   

7.625% senior notes

     60,000         59,472       Trading price      59,472         0         0   

Junior subordinated notes, at amortized cost

     25,100         14,468       Discounted cash flows      0         0         14,468   

CDO notes payable, at amortized cost

     1,101,867         935,577       Discounted cash flows      0         0         935,577   

CMBS securitizations

     235,232         235,004       Discounted cash flows      0         0         235,004   

Loans payable on real estate

     313,739         317,005       Discounted cash flows      0         0         317,005   

 

                        Fair Value Measurement  
     Carrying Amount
as of
December 31,
2013
     Estimated Fair
Value as of
December 31,
2013
     Valuation
Technique
   Quoted Prices in
Active
Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

Commercial mortgages, mezzanine loans and other loans

   $ 1,122,377       $ 1,083,118       Discounted cash flows    $ 0       $ 0       $ 1,083,118   

7.0% convertible senior notes

     32,938         47,778       Trading price      47,778         0         0   

4.0% convertible senior notes

     116,184         124,063       Trading price      124,063         0         0   

Junior subordinated notes, at amortized cost

     25,100         14,007       Discounted cash flows      0         0         14,007   

CDO notes payable, at amortized cost

     1,202,772         724,885       Discounted cash flows      0         0         724,885   

CMBS securitization

     100,139         100,214       Discounted cash flows      0         0         100,214   

Loans payable on real estate

     171,244         176,979       Discounted cash flows      0         0         176,979   

 

 

Change in Fair Value of Financial Instruments

The following table summarizes realized and unrealized gains and losses on assets and liabilities for which we elected the fair value option of FASB ASC Topic 825, “Financial Instruments” and derivatives as reported in change in fair value of financial instruments in the accompanying consolidated statements of operations:

 

     For the Three-Month
Periods Ended June 30
    For the Six-Month
Periods Ended June 30
 

Description

   2014     2013     2014     2013  

Change in fair value of trading securities and security-related receivables

   $ 2,132      $ 3,053      $ 8,574      $ 18,166   

Change in fair value of CDO notes payable, trust preferred obligations and other liabilities

     (19,719     (80,393     (46,073     (190,267

Change in fair value of derivatives

     (7,484     1,320        (11,711     (3,676
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in fair value of financial instruments

   $ (25,071   $ (76,020   $ (49,210   $ (175,777
  

 

 

   

 

 

   

 

 

   

 

 

 

The changes in the fair value for the trading securities and security-related receivables, CDO notes payable, and other liabilities for which the fair value option was elected for the three-month and six-month periods ended June 30, 2014 and 2013 was primarily attributable to changes in instrument specific credit risks. The changes in the fair value of the CDO notes payable for which the fair value option was elected was due to repayments at par because of OC failures when the CDO notes have a fair value of less than par. The changes in the fair value of derivatives for which the fair value option was elected for the three-month and six-month periods ended June 30, 2014 and 2013 was mainly due to changes in interest rates.