XML 38 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
REAL ESTATE AND OTHER AFFILIATES (Tables)
6 Months Ended
Jun. 30, 2017
REAL ESTATE AND OTHER AFFILIATES  
Summary of Investments in Real Estate and Other Affiliates

 

 

Economic/Legal Ownership

 

Carrying Value

 

Share of Earnings/Dividends

 

 

June 30, 

 

December 31,

 

June 30,

 

December 31,

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

($ in thousands)

   

2017

  

2016

  

2017

  

2016

 

2017

   

2016

  

2017

  

2016

Equity Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Communities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Summit (a)

 

 —

 

 —

 

$

47,723

 

$

32,653

 

$

9,792

 

$

8,874

 

$

15,072

 

$

8,874

Operating Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas 51s, LLC (c)

 

100.00

 

 

50.00

 

 

 

 —

 

 

11,062

 

 

 —

 

 

454

 

 

(152)

 

 

295

Constellation (a) (b)

 

50.00

 

 

50.00

 

 

 

2,308

 

 

2,730

 

 

(385)

 

 

 —

 

 

(322)

 

 

 —

The Metropolitan Downtown Columbia (d)

 

50.00

 

 

50.00

 

 

 

 —

 

 

(1,064)

 

 

216

 

 

205

 

 

274

 

 

(512)

Millennium Six Pines Apartments (e)

 

100.00

 

 

100.00

 

 

 

 —

 

 

 —

 

 

 —

 

 

22

 

 

 —

 

 

35

Stewart Title of Montgomery County, TX

 

50.00

 

 

50.00

 

 

 

3,721

 

 

3,611

 

 

183

 

 

154

 

 

209

 

 

256

Woodlands Sarofim #1

 

20.00

 

 

20.00

 

 

 

2,681

 

 

2,683

 

 

23

 

 

42

 

 

30

 

 

95

Strategic Developments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Circle T Ranch and Power Center

 

50.00

 

 

50.00

 

 

 

4,456

 

 

4,956

 

 

 —

 

 

10,498

 

 

 —

 

 

10,498

HHMK Development

 

50.00

 

 

50.00

 

 

 

10

 

 

10

 

 

 —

 

 

 —

 

 

 —

 

 

 —

KR Holdings

 

50.00

 

 

50.00

 

 

 

723

 

 

707

 

 

 5

 

 

 4

 

 

16

 

 

 9

m.flats/TEN.M (a)

 

50.00

 

 

50.00

 

 

 

6,629

 

 

6,379

 

 

 —

 

 

 —

 

 

 —

 

 

 —

33 Peck Slip (a) (f)

 

35.00

 

 

35.00

 

 

 

9,139

 

 

8,243

 

 

 —

 

 

22

 

 

(156)

 

 

41

 

 

 

 

 

 

 

 

 

77,390

 

 

71,970

 

 

9,834

 

 

20,275

 

 

14,971

 

 

19,591

Cost method investments

 

 

 

 

 

 

 

 

4,407

 

 

4,406

 

 

 —

 

 

 —

 

 

3,383

 

 

2,616

Investment in Real Estate and Other Affiliates

 

 

 

 

 

 

 

$

81,797

 

$

76,376

 

$

9,834

 

$

20,275

 

$

18,354

 

$

22,207


(a)

Please refer to the discussion below for a description of the joint venture ownership structure.

(b)

Equity method variable interest entity (“VIE”) as of June 30, 2017. Constellation was also a VIE as of December 31, 2016.

(c)

On March 1, 2017, we acquired our joint venture partner’s interest and have fully consolidated the assets and liabilities of the entity.

(d)

The Metropolitan Downtown Columbia was in a deficit position of $1.6 million at June 30, 2017 due to distributions from operating cash flows in excess of basis and is presented in Accounts payable and accrued expenses.

(e)

On July 20, 2016, we acquired our joint venture partner’s interest in Millennium Six Pines Apartments and fully consolidated the assets and liabilities of the entity.

(f)

The 33 Peck Slip hotel was closed in December 2016 for redevelopment and was transferred to the Strategic Developments segment as of January 1, 2017. The prior year share of earnings for the three and six months ended June 30, 2016 was recorded in the Operating Assets segment but is reflected here for comparative purposes.