XML 28 R14.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Unconsolidated Entities
12 Months Ended
Dec. 31, 2016
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Entities
Investment in Unconsolidated Entities

The Company's investments in unconsolidated entities accounted for under the equity method consist of the following as of December 31, 2016 and December 31, 2015 (dollar amounts in thousands):

 
 
December 31, 2016
 
December 31, 2015
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
Autumnwood Investments LLC
 

 
$
2,092

 

 
$
2,127

200 RHC Hoover, LLC
 
63
%
 
8,886

 
63
%
 
8,649

BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively)
 
45
%
 
7,949

 

 

RiverBanc LLC (1) ("RiverBanc")
 

 

 
20
%
 
597

Kiawah River View Investors LLC (2) ("KRVI")
 

 

 
31
%
 
8,718

Total
 
 
 
$
18,927

 
 
 
$
20,091


(1)
As of May 16, 2016, RiverBanc became a wholly-owned subsidiary of the Company as a result of the Company's acquisition of the remaining ownership interests in RiverBanc held by other unaffiliated entities (see Note 21).
(2)
As of May 16, 2016, the Company consolidated KRVI in its consolidated financial statements (see Note 9).
        
The Company's investments in unconsolidated entities accounted for at fair value consist of the following as of December 31, 2016 and December 31, 2015 (dollar amounts in thousands):
 
 
December 31, 2016
 
December 31, 2015
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
RB Development Holding Company, LLC (1) ("RBDHC")
 

 
$

 
63
%
 
$
1,927

RB Multifamily Investors LLC (1) (2)("RBMI")
 

 

 
70
%
 
56,891

Morrocroft Neighborhood Stabilization Fund II, LP
 
11
%
 
9,732

 
13
%
 
8,753

Evergreens JV Holdings, LLC (3)
 
85
%
 
3,810

 

 

Bent Tree JV Holdings, LLC (3)
 
78
%
 
9,890

 

 

Summerchase LR Partners LLC (3)
 
80
%
 
4,410

 

 

Lake Mary Realty Partners, LLC (3)
 
80
%
 
7,690

 

 

The Preserve at Port Royal Venture, LLC (3)
 
77
%
 
12,280

 

 

WR Savannah Holdings, LLC (3)
 
90
%
 
12,520

 

 

Total
 
 
 
$
60,332

 
 
 
$
67,571


(1)
As of May 16, 2016, RBDHC and RBMI became wholly-owned subsidiaries of the Company as a result of the Company's acquisition of the remaining ownership interests in those entities held by other unaffiliated entities (see Note 21).
(2)
As of December 31, 2015, includes the Company's preferred and common equity interests in this entity.
(3)
Investments held by RBMI that are consolidated into the Company's financial statements beginning May 16, 2016.

    
The following table presents income (loss) from investments in unconsolidated entities for the years ended December 31, 2016, 2015, and 2014 (dollar amounts in thousands):
 
 
For the Years Ended December 31,
Investment Name
 
2016
 
2015
 
2014
Autumnwood Investments LLC
 
$
260

 
$
281

 
$
276

200 RHC Hoover, LLC
 
1,370

 
394

 

BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively)
 
433

 

 

RiverBanc LLC
 
125

 
815

 
2,644

Kiawah River View Investors LLC
 
1,250

 
866

 
611

RB Development Holding Company, LLC
 
107

 
(9
)
 
373

RB Multifamily Investors LLC
 
2,262

 
5,263

 
657

Morrocroft Neighborhood Stabilization Fund II, LP
 
910

 
254

 

Evergreens JV Holdings, LLC
 
199

 

 

Bent Tree JV Holdings, LLC
 
411

 

 

Summerchase LR Partners LLC
 
380

 

 

Lake Mary Realty Partners, LLC
 
554

 

 

The Preserve at Port Royal Venture, LLC
 
834

 

 

WR Savannah Holdings, LLC
 
692

 

 


Summary combined financial information for the Company's investments in unconsolidated entities as of December 31, 2016 and December 31, 2015 and for the years ended December 31, 2016, 2015, and 2014 is shown below (dollars amounts in thousands).

 
 
December 31, 2016
 
December 31, 2015
Balance Sheets:
 
 
 
 
Real estate, net
 
$
346,078

 
$
111,216

Investments in unconsolidated entities
 

 
31,636

Mezzanine loan and preferred equity investments
 

 
23,629

Other assets
 
16,042

 
35,293

Total assets
 
$
362,120

 
$
201,774

 
 
 
 
 
Notes payable, net
 
$
236,388

 
$
41,918

Other liabilities
 
6,686

 
8,624

Total liabilities
 
243,074

 
50,542

Members' equity
 
119,046

 
151,232

Total liabilities and members' equity
 
$
362,120

 
$
201,774


 
 
For the Years Ended December 31,
 
 
2016
 
2015
 
2014
Operating Statements: (1)
 
 
 
 
 
 
Rental revenues
 
$
26,397

 
$
2,121

 
$

Other income
 
3,131

 
3,732

 
12,034

Operating expenses
 
19,227

 
9,267

 
3,097

Income (loss) before debt service, acquisition costs, and depreciation and amortization
 
10,301

 
(3,414
)
 
8,937

Interest expense
 
(6,149
)
 
(356
)
 

Acquisition costs
 
(1,448
)
 
(1,660
)
 

Depreciation and amortization
 
(15,879
)
 
(1,711
)
 
(8
)
Net (loss) income
 
$
(13,175
)
 
$
(7,141
)
 
$
8,929


(1) 
The Company records income (loss) from investments in unconsolidated entities under either the equity method of accounting or the fair value option. Accordingly, the combined net (loss) income shown above is not indicative of the income recognized by the Company from investments in unconsolidated entities.