XML 30 R15.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Entities
12 Months Ended
Dec. 31, 2018
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Entities
estment in Unconsolidated Entities

The Company's investments in unconsolidated entities accounted for under the equity method consist of the following as of December 31, 2018 and December 31, 2017 (dollar amounts in thousands):

 
 
December 31, 2018
 
December 31, 2017
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
BBA-EP320 II, LLC, BBA-Ten10 II, LLC, and Lexington on the Green Apartments, LLC (collectively)
 
45
%
 
$
8,948

 
45
%
 
$
8,320

Somerset Deerfield Investor, LLC
 
45
%
 
16,266

 

 

RS SWD Owner, LLC, RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, and RS SWD Saltzman Owner, LLC (collectively)
 
43
%
 
4,714

 

 

Audubon Mezzanine Holdings, L.L.C. (Series A)
 
57
%
 
10,544

 

 

Total - Equity Method
 
 
 
$
40,472

 
 
 
$
8,320


        
The Company's investments in unconsolidated entities accounted for under the equity method using the fair value option consist of the following as of December 31, 2018 and December 31, 2017 (dollar amounts in thousands):
 
 
December 31, 2018
 
December 31, 2017
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
Morrocroft Neighborhood Stabilization Fund II, LP
 
11
%
 
$
10,954

 
11
%
 
$
12,623

Evergreens JV Holdings, LLC
 
85
%
 
8,200

 
85
%
 
4,220

The Preserve at Port Royal Venture, LLC
 
77
%
 
13,840

 
77
%
 
13,040

WR Savannah Holdings, LLC (1)
 

 

 
90
%
 
12,940

Total - Fair Value Option
 
 
 
$
32,994

 
 
 
$
42,823



(1) 
The Company's equity investment was redeemed during the year ended December 31, 2018.
    
The following table presents income from investments in unconsolidated entities for the years ended December 31, 2018, 2017, and 2016 (dollar amounts in thousands):
 
 
For the Years Ended December 31,
Investment Name
 
2018
 
2017
 
2016
Autumnwood Investments LLC (1)
 
$

 
$
265

 
$
260

200 RHC Hoover, LLC (2)
 

 
275

 
1,370

BBA-EP320 II, LLC, BBA-Ten10 II, LLC, and Lexington on the Green Apartments, LLC (collectively)
 
1,050

 
996

 
433

RiverBanc LLC (3)
 

 

 
125

Kiawah River View Investors LLC ("KRVI") (3)
 

 

 
1,250

RB Development Holding Company, LLC (3)
 

 

 
107

RB Multifamily Investors LLC (3)
 

 

 
2,262

Morrocroft Neighborhood Stabilization Fund II, LP
 
1,131

 
1,591

 
910

Evergreens JV Holdings, LLC
 
4,312

 
571

 
199

Bent Tree JV Holdings, LLC (1)
 

 
1,795

 
411

Summerchase LR Partners LLC (1)
 

 
569

 
380

Lake Mary Realty Partners, LLC (1)
 

 
2,745

 
554

The Preserve at Port Royal Venture, LLC
 
1,778

 
1,729

 
834

WR Savannah Holdings, LLC (4)
 
1,854

 
1,386

 
692

Somerset Deerfield Investor, LLC
 
251

 

 

RS SWD Owner, LLC RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, and RS SWD Saltzman Owner, LLC (collectively)
 
76

 

 

Audubon Mezzanine Holdings, L.L.C. (Series A)
 
59

 

 


(1) 
Includes income recognized from redemption of the Company's investment during the year ended December 31, 2017.
(2) 
On March 31, 2017, the Company reconsidered its evaluation of its variable interest in Riverchase Landing and determined that it became the primary beneficiary of Riverchase Landing. Accordingly, on this date, the Company consolidated Riverchase Landing into its consolidated financial statements (see Note 10).
(3) 
As of May 16, 2016, RiverBanc, 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 23). Also as of May 16, 2016, the Company consolidated KRVI into its consolidated financial statements (see Note 10).
(4) 
Includes income recognized from redemption of the Company's investment during the year ended December 31, 2018.

    
Summary combined financial information for the Company's investments in unconsolidated entities as of December 31, 2018 and December 31, 2017 and for the years ended December 31, 2018, 2017, and 2016 is shown below (dollar amounts in thousands).

 
 
December 31, 2018
 
December 31, 2017
Balance Sheets:
 
 
 
 
Real estate, net
 
$
479,862

 
$
332,344

Other assets
 
37,679

 
16,223

Total assets
 
$
517,541

 
$
348,567

 
 
 
 
 
Notes payable, net
 
$
381,196

 
$
247,749

Other liabilities
 
10,546

 
6,735

Total liabilities
 
391,742

 
254,484

Members' equity
 
125,799

 
94,083

Total liabilities and members' equity
 
$
517,541

 
$
348,567


 
 
For the Years Ended December 31,
 
 
2018
 
2017
 
2016
Operating Statements: (1)
 
 
 
 
 
 
Rental revenues
 
$
37,921

 
$
37,196

 
$
26,397

Real estate sales
 
49,750

 
92,900

 

Cost of real estate sales
 
(37,452
)
 
(55,544
)
 

Other income
 
1,719

 
2,906

 
3,131

Operating expenses
 
(20,599
)
 
(21,375
)
 
(19,227
)
Income before debt service, acquisition costs, and depreciation and amortization
 
31,339

 
56,083

 
10,301

Interest expense
 
(16,456
)
 
(16,704
)
 
(6,149
)
Acquisition costs
 
(183
)
 
(432
)
 
(1,448
)
Depreciation and amortization
 
(15,176
)
 
(13,659
)
 
(15,879
)
Net (loss) income
 
$
(476
)
 
$
25,288

 
$
(13,175
)

(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.