XML 86 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Assets and Liabilities of Consolidated Variable Interest Entities (Detail) - USD ($)
$ in Thousands
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Investments in mortgages and loans, at amortized cost:            
Commercial mortgages, mezzanine loans, other loans and preferred equity interests $ 1,495,343   $ 1,623,583      
Allowance for loan losses (18,237) $ (18,165) (17,097) $ (12,796) $ (10,797) $ (9,218)
Total investment in mortgages and loans, net (including $1,272,536 and $1,428,961 held by consolidated VIEs, respectively) 1,477,106   1,606,486      
Investments in real estate            
Investments in real estate 2,409,139   2,517,645      
Accumulated depreciation [1] (209,096)   (198,326)      
Total investments in real estate 2,200,043   2,319,319      
Cash and cash equivalents 66,885   125,886 $ 104,772   $ 121,726
Restricted cash 159,429   213,012      
Accrued interest receivable 42,139   47,343      
Other assets 68,794   71,207      
Intangible assets            
Accumulated amortization (34,876)   (26,307)      
Total intangible assets 25,668   32,675      
Total assets 4,040,064   4,415,928      
Liabilities and Equity            
Accrued interest payable 11,102   9,834      
Accounts payable and accrued expenses 32,483   39,672      
Derivative liabilities 3,972   4,727      
Deferred taxes, borrowers’ escrows and other liabilities 182,324   203,477      
Total liabilities 3,235,140   3,585,792      
Shareholders’ equity:            
Accumulated other comprehensive income (loss) (972)   (4,699)      
Retained earnings (deficit) (1,722,936)   (1,680,751)      
Total shareholders’ equity 367,732   404,528      
Noncontrolling interests 348,331   340,213      
Total liabilities and equity 4,040,064   4,415,928      
IRT            
Investments in real estate            
Investments in real estate 1,314,115   1,372,015      
Accumulated depreciation (45,059)   (39,638)      
Variable Interest Entities            
Investments in mortgages and loans, at amortized cost:            
Commercial mortgages, mezzanine loans, other loans and preferred equity interests 1,963,873   2,242,416      
Allowance for loan losses 0          
Total investment in mortgages and loans, net (including $1,272,536 and $1,428,961 held by consolidated VIEs, respectively) 1,963,873   2,242,416      
Investments in real estate            
Investments in real estate 1,590,511   1,650,789      
Accumulated depreciation (76,253)   (66,036)      
Total investments in real estate 1,514,258   1,584,753      
Cash and cash equivalents 30,271   39,890      
Restricted cash 23,257   23,216      
Accrued interest receivable 72,924   77,130      
Other assets 18,077   17,581      
Intangible assets            
Intangible assets 22,088   20,532      
Accumulated amortization (18,638)   (12,997)      
Total intangible assets 3,450   7,535      
Total assets 3,626,110   3,992,521      
Liabilities and Equity            
Indebtedness, net 2,848,465   3,330,468      
Accrued interest payable 20,683   17,443      
Accounts payable and accrued expenses 23,840   25,312      
Derivative liabilities 1,950   4,672      
Deferred taxes, borrowers’ escrows and other liabilities 9,114   10,022      
Total liabilities 2,904,052   3,387,917      
Shareholders’ equity:            
Accumulated other comprehensive income (loss) (1,984)   (4,699)      
RAIT investment 287,122   190,887      
Retained earnings (deficit) 91,106   81,731      
Total shareholders’ equity 376,244   267,919      
Noncontrolling interests 345,814   336,685      
Total liabilities and equity 3,626,110   3,992,521      
Variable Interest Entities | RAIT Securitizations            
Investments in mortgages and loans, at amortized cost:            
Commercial mortgages, mezzanine loans, other loans and preferred equity interests 1,618,072   2,242,416      
Total investment in mortgages and loans, net (including $1,272,536 and $1,428,961 held by consolidated VIEs, respectively) 1,618,072   2,242,416      
Investments in real estate            
Restricted cash 11,891   14,944      
Accrued interest receivable 71,481   77,130      
Other assets 498   479      
Intangible assets            
Total assets 1,701,942   2,334,969      
Liabilities and Equity            
Indebtedness, net 1,387,751   2,090,091      
Accrued interest payable 1,367   2,207      
Accounts payable and accrued expenses 2   8      
Derivative liabilities 787   4,672      
Deferred taxes, borrowers’ escrows and other liabilities     176      
Total liabilities 1,389,907   2,097,154      
Shareholders’ equity:            
Accumulated other comprehensive income (loss) (789)   (4,691)      
RAIT investment 151,340   86,822      
Retained earnings (deficit) 161,484   155,684      
Total shareholders’ equity 312,035   237,815      
Total liabilities and equity 1,701,942   2,334,969      
Variable Interest Entities | IRT            
Investments in real estate            
Investments in real estate 1,314,115   1,372,015      
Accumulated depreciation (45,059)   (39,638)      
Total investments in real estate 1,269,056   1,332,377      
Cash and cash equivalents 28,051   38,301      
Restricted cash 6,779   5,413      
Other assets 3,985   3,362      
Intangible assets            
Intangible assets 15,287   15,287      
Accumulated amortization (15,287)   (11,551)      
Total intangible assets     3,736      
Total assets 1,307,871   1,383,189      
Liabilities and Equity            
Indebtedness, net 880,287   966,611      
Accrued interest payable 701   1,239      
Accounts payable and accrued expenses 17,807   19,304      
Derivative liabilities 1,163          
Deferred taxes, borrowers’ escrows and other liabilities 5,964   6,004      
Total liabilities 905,922   993,158      
Shareholders’ equity:            
Accumulated other comprehensive income (loss) (1,195)   (8)      
RAIT investment 58,194   68,273      
Retained earnings (deficit) (2,600)   (14,499)      
Total shareholders’ equity 54,399   53,766      
Noncontrolling interests 347,550   336,265      
Total liabilities and equity 1,307,871   1,383,189      
Variable Interest Entities | RAIT VIE Properties            
Investments in real estate            
Investments in real estate 276,396   278,774      
Accumulated depreciation (31,194)   (26,398)      
Total investments in real estate 245,202   252,376      
Cash and cash equivalents 2,218   1,589      
Restricted cash 4,582   2,859      
Other assets 13,594   13,740      
Intangible assets            
Intangible assets 6,801   5,245      
Accumulated amortization (3,351)   (1,446)      
Total intangible assets 3,450   3,799      
Total assets 269,046   274,363      
Liabilities and Equity            
Indebtedness, net 273,140   273,766      
Accrued interest payable 17,953   13,997      
Accounts payable and accrued expenses 6,031   6,000      
Deferred taxes, borrowers’ escrows and other liabilities 3,150   3,842      
Total liabilities 300,274   297,605      
Shareholders’ equity:            
RAIT investment 38,972   35,792      
Retained earnings (deficit) (68,464)   (59,454)      
Total shareholders’ equity (29,492)   (23,662)      
Noncontrolling interests (1,736)   420      
Total liabilities and equity 269,046   $ 274,363      
Variable Interest Entities | RAIT Venture VIE            
Investments in mortgages and loans, at amortized cost:            
Commercial mortgages, mezzanine loans, other loans and preferred equity interests 345,801          
Total investment in mortgages and loans, net (including $1,272,536 and $1,428,961 held by consolidated VIEs, respectively) 345,801          
Investments in real estate            
Cash and cash equivalents 2          
Restricted cash 5          
Accrued interest receivable 1,443          
Intangible assets            
Total assets 347,251          
Liabilities and Equity            
Indebtedness, net 307,287          
Accrued interest payable 662          
Total liabilities 307,949          
Shareholders’ equity:            
RAIT investment 38,616          
Retained earnings (deficit) 686          
Total shareholders’ equity 39,302          
Total liabilities and equity $ 347,251          
[1] As of June 30, 2016, includes properties owned by Independence Realty Trust, Inc., or IRT, with a book value of $1,314,115 and accumulated depreciation of $45,059. As of December 31, 2015, includes properties owned by IRT, with a book value of $1,372,015 and accumulated depreciation of $39,638.