XML 71 R54.htm IDEA: XBRL DOCUMENT v3.5.0.2
Summary of Total Recourse and Non-Recourse Indebtedness (Detail) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Jun. 30, 2016
Dec. 31, 2015
Apr. 30, 2016
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 3,055,452 $ 3,390,023  
Unamortized Discount and Debt Issuance Costs (50,193) (61,941)  
Indebtedness $ 3,005,259 $ 3,328,082 $ 17,696
Weighted-Average Interest Rate 3.20% 3.00%  
Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 503,735 $ 514,541  
Unamortized Discount and Debt Issuance Costs (24,127) (29,777)  
Indebtedness $ 479,608 $ 484,764  
Weighted-Average Interest Rate 4.80% 5.10%  
Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 2,526,921 $ 2,875,482  
Unamortized Discount and Debt Issuance Costs (25,791) (32,164)  
Indebtedness $ 2,501,130 $ 2,843,318  
Weighted-Average Interest Rate 2.90% 2.70%  
7.0% convertible senior notes | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 871 [1] $ 30,048 [2]  
Unamortized Discount and Debt Issuance Costs (28) [1] (1,180) [2]  
Indebtedness $ 843 [1] $ 28,868 [2]  
Weighted-Average Interest Rate 7.00% [1] 7.00% [2]  
Contractual Maturity, month and year 2031-04 [1] 2031-04 [2]  
4.0% convertible senior notes | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance [3] $ 126,098 $ 141,750  
Unamortized Discount and Debt Issuance Costs [3] (6,624) (8,711)  
Indebtedness [3] $ 119,474 $ 133,039  
Weighted-Average Interest Rate [3] 4.00% 4.00%  
Contractual Maturity, month and year [3] 2033-10 2033-10  
7.625% senior notes due 2024 | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 57,287 $ 60,000  
Unamortized Discount and Debt Issuance Costs (1,837) (2,048)  
Indebtedness $ 55,450 $ 57,952  
Weighted-Average Interest Rate 7.60% 7.60%  
Contractual Maturity, month and year 2024-04 2024-04  
7.125% Senior Notes due 2019 | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 70,731 $ 71,905  
Unamortized Discount and Debt Issuance Costs (1,832) (2,156)  
Indebtedness $ 68,899 $ 69,749  
Weighted-Average Interest Rate 7.10% 7.10%  
Contractual Maturity, month and year 2019-08 2019-08  
Senior Secured Notes | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 66,000 $ 70,000  
Unamortized Discount and Debt Issuance Costs (5,355) (6,955)  
Indebtedness $ 60,645 $ 63,045  
Weighted-Average Interest Rate 7.00% 7.00%  
Senior Secured Notes | Minimum | Recourse Indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2017-04 2017-04  
Senior Secured Notes | Maximum | Recourse Indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2019-04 2019-04  
Junior Subordinated Notes, at Fair Value | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance [4] $ 18,671 $ 18,671  
Unamortized Discount and Debt Issuance Costs [4] (7,882) (8,167)  
Indebtedness [4] $ 10,789 $ 10,504  
Weighted-Average Interest Rate [4] 4.60% 4.30%  
Contractual Maturity, month and year [4] 2035-03 2035-03  
Junior subordinated notes, at amortized cost | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 25,100 $ 25,100  
Unamortized Discount and Debt Issuance Costs (210) (216)  
Indebtedness $ 24,890 $ 24,884  
Weighted-Average Interest Rate 3.10% 2.70%  
Contractual Maturity, month and year 2037-04 2037-04  
CMBS Facilities      
Debt Instrument [Line Items]      
Indebtedness $ 1,219,408 $ 1,388,194  
CMBS Facilities | Recourse Indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance 138,977 97,067  
Unamortized Discount and Debt Issuance Costs (359) (344)  
Indebtedness $ 138,618 $ 96,723  
Weighted-Average Interest Rate 2.60% 2.40%  
CMBS Facilities | Minimum | Recourse Indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2016-07 2016-07  
CMBS Facilities | Maximum | Recourse Indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2018-01 2018-01  
Secured credit facilities | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 247,335 [5] $ 271,500 [6]  
Unamortized Discount and Debt Issuance Costs (3,731) [5] (4,345) [6]  
Indebtedness $ 243,604 [5] $ 267,155 [6]  
Weighted-Average Interest Rate 2.90% [5] 2.90% [6]  
Contractual Maturity, month and year 2018-09 [5] 2018-09 [6]  
Term Loans | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 40,000 [7] $ 120,000 [8]  
Unamortized Discount and Debt Issuance Costs (441) [7] (1,582) [8]  
Indebtedness $ 39,559 [7] $ 118,418 [8]  
Weighted-Average Interest Rate 4.50% [7] 5.40% [8]  
Contractual Maturity, month and year 2016-09 [7] 2016-09 [8]  
CDO notes payable, at amortized cost | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 776,102 [9],[10] $ 950,981 [11],[12]  
Unamortized Discount and Debt Issuance Costs (10,803) [9],[10] (13,412) [11],[12]  
Indebtedness $ 765,299 [9],[10] $ 937,569 [11],[12]  
Weighted-Average Interest Rate 1.30% [9],[10] 0.90% [11],[12]  
CDO notes payable, at amortized cost | Minimum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year [11],[12]   2045-06  
Contractual Maturity, year [9],[10] 2045    
CDO notes payable, at amortized cost | Maximum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year [11],[12]   2046-11  
Contractual Maturity, year [9],[10] 2046    
Loans payable on real estate | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance $ 870,716 [13] $ 815,746 [14]  
Unamortized Discount and Debt Issuance Costs (5,025) [13] (4,080) [14]  
Indebtedness $ 865,691 [13] $ 811,666 [14]  
Weighted-Average Interest Rate 4.30% [13] 4.50% [14]  
Loans payable on real estate | Minimum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2016-06 [13] 2016-04 [14]  
Loans payable on real estate | Maximum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2026-06 [13] 2026-04 [14]  
Other indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance [15] $ 24,796    
Unamortized Discount and Debt Issuance Costs [15] (275)    
Indebtedness [15] 24,521    
CMBS securitizations      
Debt Instrument [Line Items]      
Indebtedness 772,557 $ 885,055  
CMBS securitizations | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Unpaid Principal Balance 592,768 [16] 717,255 [17]  
Unamortized Discount and Debt Issuance Costs (5,791) [16] (8,745) [17]  
Indebtedness $ 586,977 [16] $ 708,510 [17]  
Weighted-Average Interest Rate 2.90% [16] 2.40% [17]  
CMBS securitizations | Minimum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2031-01 [16] 2031-05 [17]  
CMBS securitizations | Maximum | Non-recourse indebtedness      
Debt Instrument [Line Items]      
Contractual Maturity, month and year 2031-12 [16] 2031-12 [17]  
[1] Our 7.0% convertible senior notes are redeemable at par, at the option of the holder, in April 2021, and April 2026.
[2] Our 7.0% convertible senior notes are redeemable at par, at the option of the holder, in April 2016, April 2021, and April 2026.
[3] Our 4.0% convertible senior notes are redeemable at par, at the option of the holder, in October 2018, October 2023, and October 2028.
[4] Relates to liabilities which we elected to record at fair value under FASB ASC Topic 825.
[5] Floating rate at 245 basis points over 1-month LIBOR.
[6] Floating rate at 245 basis points over 1-month LIBOR.
[7] Floating rate at 400 basis points over 1-month LIBOR.
[8] Floating rate at 500 basis points over 1-month LIBOR.
[9] Collateralized by $1,219,408 principal amount of commercial mortgages, mezzanine loans, other loans and preferred equity interests. These obligations were issued by separate legal entities and consequently the assets of the special purpose entities that collateralize these obligations are not available to our creditors.
[10] Excludes CDO notes payable purchased by us which are eliminated in consolidation
[11] Collateralized by $1,388,194 principal amount of commercial mortgage loans, mezzanine loans, other loans and preferred equity interests, $815,745 of which eliminates in consolidation. These obligations were issued by separate legal entities and consequently the assets of the special purpose entities that collateralize these obligations are not available to our creditors.
[12] Excludes CDO notes payable purchased by us which are eliminated in consolidation.
[13] Includes $601,047 of unpaid principal balance and $597,125 of carrying amount, respectively, of third party mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 3.8% and has a range of maturity dates from January 2021 to June 2026.
[14] Includes $545,956 of unpaid principal balance and $543,080 of carrying amount of third party mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 3.8% and has a range of maturity dates from April 2016 to May 2025.
[15] Represents a 40% interest issued to an unaffiliated third party in a venture to which we contributed the junior notes and equity of a floating rate securitization. We retained a 60% interest in this venture, and, as a result of our controlling financial interest, we consolidated the venture. We received $24,796 of proceeds as a result of issuing this 40% interest and incurred $275 of costs with third parties. This 40% interest has no stated maturity date and does not provide for its mandatory redemption or any required return or interest payment. The venture interests allocate the distributions on such junior notes and equity when made between the parties to the venture.
[16] Collateralized by $772,557 principal amount of commercial mortgage loans and participation interests. These obligations were issued by separate legal entities and consequently the assets of the special purpose entities that collateralize these obligations are not available to our creditors.
[17] Collateralized by $885,055 principal amount of commercial mortgage loans and participation interests. These obligations were issued by separate legal entities and consequently the assets of the special purpose entities that collateralize these obligations are not available to our creditors.