XML 51 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
INVESTMENT IN REAL ESTATE AND OTHER AFFILIATES (Tables)
12 Months Ended
Dec. 31, 2017
Summary of Investments in Real Estate and Other Affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic/Legal Ownership

 

Carrying Value

 

Share of Earnings/Dividends

 

 

December 31, 

 

December 31, 

 

December 31, 

 

December 31, 

 

Year Ended December 31,

($ in thousands)

   

2017

   

2016

   

2017

   

2016

   

2017

   

2016

   

2015

Equity Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Communities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Summit (a)

 

 —

%  

 

 —

 

$

45,886

 

$

32,653

 

$

23,234

 

$

43,501

 

$

 —

Operating Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas 51s, LLC (b) (c)

 

100.00

 

 

50.00

 

 

 

 —

 

 

11,062

 

 

(152)

 

 

12

 

 

152

Constellation (b) (c)

 

100.00

 

 

50.00

 

 

 

 —

 

 

2,730

 

 

(323)

 

 

(54)

 

 

 —

The Metropolitan Downtown Columbia (d)

 

50.00

 

 

50.00

 

 

 

 —

 

 

(1,064)

 

 

390

 

 

(800)

 

 

(13)

Millennium Six Pines Apartments (b)

 

100.00

 

 

100.00

 

 

 

 —

 

 

 —

 

 

 —

 

 

44

 

 

(1,165)

Stewart Title of Montgomery County, TX

 

50.00

 

 

50.00

 

 

 

3,673

 

 

3,611

 

 

386

 

 

696

 

 

996

Woodlands Sarofim #1

 

20.00

 

 

20.00

 

 

 

2,696

 

 

2,683

 

 

53

 

 

182

 

 

166

Strategic Developments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Circle T Ranch and Power Center (a)

 

50.00

 

 

50.00

 

 

 

4,455

 

 

4,956

 

 

 —

 

 

10,497

 

 

 —

HHMK Development

 

50.00

 

 

50.00

 

 

 

10

 

 

10

 

 

 —

 

 

 —

 

 

549

KR Holdings

 

50.00

 

 

50.00

 

 

 

749

 

 

707

 

 

41

 

 

18

 

 

1,289

m.flats/TEN.M (a)

 

50.00

 

 

50.00

 

 

 

6,521

 

 

6,379

 

 

(415)

 

 

 —

 

 

 —

33 Peck Slip (a)

 

35.00

 

 

35.00

 

 

 

8,651

 

 

8,243

 

 

(643)

 

 

106

(e)

 

 —

 

 

 

 

 

 

 

 

 

72,641

 

 

71,970

 

 

22,571

 

 

54,202

 

 

1,974

Cost method investments

 

 

 

 

 

 

 

 

3,952

 

 

4,406

 

 

2,927

 

 

2,616

 

 

1,747

Investment in Real Estate and Other Affiliates

 

 

 

 

 

 

 

$

76,593

 

$

76,376

 

$

25,498

 

$

56,818

 

$

3,721


(a)

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

(b)

We acquired our joint venture partner’s interest and have fully consolidated the assets and liabilities of the entity. See Note 4 – Acquisitions and Dispositions for additional information regarding this transaction.

(c)

Equity method VIE as of December 31, 2017.

(d)

The Metropolitan Downtown Columbia was in a deficit position of $2.6 million and $1.1 million at December 31, 2017 and December 31, 2016, respectively, due to distributions from operating cash flows in excess of basis. This deficit balance is presented in Accounts payable and accrued expenses at December 31, 2017. The deficit balance as of December 31, 2016 has been presented as previously reported.

(e)

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 share of earnings for the year ended December 31, 2016 was recorded in the Operating Assets segment but is reflected above in the Strategic Developments segment for comparative purposes.

The Summit  
Summary of Investments in Real Estate and Other Affiliates

 

 

 

 

 

 

 

 

 

December 31,

(in millions)

 

2017

 

2016

Total Assets

 

$

166.9

 

$

151.4

Total Liabilities

 

 

118.9

 

 

116.6

Total Equity

 

 

48.0

 

 

34.8

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

(in millions)

 

2017

   

2016

Revenues (a)

 

$

58.6

 

$

79.8

Net income

 

 

23.2

 

 

43.5

Gross Margin

 

 

31.2

 

 

47.1

(a)

Revenues related to land sales at the joint venture are recognized on a percentage of completion basis.