XML 56 R35.htm IDEA: XBRL DOCUMENT v3.6.0.2
INVESTMENTS IN REAL ESTATE (Tables)
12 Months Ended
Dec. 31, 2016
Banking And Thrift [Abstract]  
Summary of Investments in Real Estate

 

The table below summarizes our investments in real estate:

 

 

 

Book Value as of

December 31

 

 

 

2016

 

 

2015

 

Multifamily real estate properties

 

$

147,201

 

 

$

470,689

 

Office real estate properties

 

 

397,769

 

 

 

395,224

 

Industrial real estate properties

 

 

93,423

 

 

 

94,938

 

Retail real estate properties

 

 

164,019

 

 

 

134,331

 

Parcels of land

 

 

52,234

 

 

 

50,448

 

Subtotal

 

 

854,646

 

 

 

1,145,630

 

Less: Accumulated depreciation and amortization

 

 

(138,214

)

 

 

(158,688

)

Investments in real estate (1)

 

$

716,432

 

 

$

986,942

 

 

 

(1)

As of December 31, 2016, three of our multifamily properties, with a carrying amount of $62,428, and two of our parcels of land, with a carrying amount of $14,233, were considered held-for-sale.      

Minimum Future Rentals under Expiring Leases for Office and Retail Properties

The following table represents the minimum future rentals under expiring leases for our office and retail properties as of December 31, 2016.

 

2017

$

10,490

 

2018

 

4,922

 

2019

 

3,237

 

2020

 

6,752

 

2021

 

4,824

 

2022 and thereafter

 

21,688

 

Total

$

51,913

 

 

Aggregate Estimated Fair Value of Assets and Liabilities Acquired

The following table summarizes the aggregate estimated fair value of the assets and liabilities associated with the   properties acquired during the year ended December 31, 2016, on the date of acquisition, for the real estate accounted for under FASB ASC Topic 805.

 

Description

 

Fair Value of Assets Acquired During the Year Ended December 31, 2016

 

Assets acquired:

 

 

 

 

Investments in real estate

 

$

47,942

 

Cash and cash equivalents

 

 

382

 

Restricted cash

 

 

221

 

Accounts receivable and other assets

 

 

5

 

Intangible assets

 

 

3,185

 

Total assets acquired

 

 

51,735

 

Liabilities assumed:

 

 

 

 

Indebtedness, net

 

 

17,696

 

Accounts payable and accrued expenses

 

 

852

 

Other liabilities

 

 

1,072

 

Total liabilities assumed

 

 

19,620

 

Estimated fair value of net assets acquired

 

$

32,115

 

 

Consideration Transferred to Acquire Real Estate Properties

The following table summarizes the consideration transferred to acquire the real estate properties and the amounts of identified assets acquired and liabilities assumed at the respective acquisition date:

 

Description

 

Total Estimated

Fair Value

 

Fair value of consideration transferred:

 

 

 

 

Investments in loans, accrued interest receivable and other assets (net of allowance for loan losses of $1,213)

 

$

32,192

 

Total

 

$

32,192

 

 

Schedule of Revenue and Net Income (Loss) Attributable to the Properties Acquired

The table below presents the revenue and net income (loss) attributable to the properties acquired during the year ended December 31, 2016 as reported in our consolidated financial statements.

 

 

 

For the Year Ended

December 31, 2016

 

Property

 

Total Revenue

 

 

Net income (loss) allocable to common shares

 

Indiana Portfolio

 

$

1,911

 

 

$

(800

)

Raritan SC

 

 

 

 

 

 

Total

 

$

1,911

 

 

$

(800

)

 

Consolidated Unaudited Pro Forma Information

The table below presents the revenue, net income and earnings per share effect of the acquired properties on a pro forma basis as if the acquisitions occurred on January 1, 2015. These pro forma results are not necessarily indicative of the results which actually would have occurred if the acquisition had occurred on the first day of the periods presented, nor does the pro forma financial information purport to represent the results of operations for future periods.

 

Description

 

For The

Year Ended

December 31,  2016

 

 

For The

Year Ended

December 31,  2015

 

Pro forma total revenue (unaudited)

 

$

176,202

 

 

$

217,478

 

Pro forma net income (loss) allocable to common shares

   (unaudited)

 

 

(9,193

)

 

 

7,461

 

Earnings (loss) per share attributable to common shareholders

 

 

 

 

 

 

 

 

Basic—as pro forma (unaudited)

 

 

(0.10

)

 

 

0.09

 

Diluted—as pro forma (unaudited)

 

 

(0.10

)

 

 

0.09

 

 

Summary of Disposition and Each Property's Contribution

The below table summarizes these dispositions and also presents each property’s contribution to net income (loss) allocable to common shares, excluding the impact of the gain (loss) on sale:

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

December 31, 2016

 

Property Name

 

Property Type

 

Date of Sale

 

Sale Price

 

 

Gain (loss) on sale

 

 

Net income (loss) allocable to common shares

 

Mineral/Lincoln

 

Office

 

03/25/2016

 

$

7,949

 

 

$

(374

)

 

$

 

Ventura

 

Multifamily

 

03/30/2016

 

 

8,750

 

 

 

115

 

 

 

45

 

Saxony

 

Land

 

04/06/2016

 

 

1,500

 

 

 

(12

)

 

 

(4

)

Desert Wind (1)

 

Multifamily

 

05/18/2016

 

 

8,750

 

 

 

(2,032

)

 

 

52

 

Las Vistas (1)

 

Multifamily

 

05/18/2016

 

 

10,500

 

 

 

(61

)

 

 

122

 

Penny Lane (1)

 

Multifamily

 

05/18/2016

 

 

10,000

 

 

 

3,248

 

 

 

121

 

Sandal Ridge (1)

 

Multifamily

 

05/18/2016

 

 

12,250

 

 

 

3,482

 

 

 

162

 

Silversmith

 

Multifamily

 

06/03/2016

 

 

6,200

 

 

 

1,227

 

 

 

95

 

Coles Crossing (2)

 

Multifamily

 

09/20/2016

 

 

43,750

 

 

 

(3,965

)

 

 

90

 

Eagle Ridge and Grand Terrace

 

Multifamily

 

09/21/2016

 

 

44,650

 

 

 

11,757

 

 

 

534

 

Augusta

 

Multifamily

 

09/28/2016

 

 

37,500

 

 

 

10,431

 

 

 

871

 

Ellington

 

Multifamily

 

11/03/2016

 

 

36,200

 

 

 

8,646

 

 

 

1,000

 

Regency Meadows

 

Multifamily

 

11/08/2016

 

 

7,200

 

 

 

(68

)

 

 

(502

)

River Park West

 

Multifamily

 

11/17/2016

 

 

30,150

 

 

 

1,886

 

 

 

279

 

Ashford

 

Multifamily

 

12/09/2016

 

 

24,050

 

 

 

2,430

 

 

 

157

 

Tierra Bella

 

Multifamily

 

12/14/2016

 

 

12,468

 

 

 

3,271

 

 

 

330

 

Mandalay Bay

 

Multifamily

 

12/21/2016

 

 

36,000

 

 

 

13,296

 

 

 

(698

)

Total

 

 

 

 

 

$

337,867

 

 

$

53,277

 

 

$

2,654

 

The below table summarizes these dispositions and also presents each property’s contribution to net income (loss) allocable to common shares, excluding the impact of the gain (loss) on sale:

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

December 31, 2015

 

Property Name

 

Property Type

 

Date of Sale

 

Sale Price

 

 

Gain (loss) on sale

 

 

Net income (loss) allocable to common shares

 

English Aire/Lafayette

 

Multifamily

 

05/15/2015

 

$

18,786

 

 

$

 

 

$

265

 

Preserve at Colony Lakes

 

Multifamily

 

06/23/2015

 

 

49,250

 

 

 

17,913

 

 

 

733

 

Del Aire/Cardinal

 

Land

 

07/06/2015

 

 

3,000

 

 

 

901

 

 

 

(15

)

Regency Manor

 

Multifamily

 

09/10/2015

 

 

17,500

 

 

 

6,435

 

 

 

403

 

Vista Lago

 

Multifamily

 

12/22/2015

 

 

17,675

 

 

 

7,844

 

 

 

685

 

Balcones

 

Multifamily

 

12/31/2015

 

 

30,000

 

 

 

2,938

 

 

 

284

 

Long Beach

 

Office

 

12/30/2015

 

 

5,200

 

 

 

1,068

 

 

 

122

 

Total

 

 

 

 

 

$

141,411

 

 

$

37,099

 

 

$

2,477